0001253986 false 0001253986 2021-10-29 2021-10-29 0001253986 us-gaap:CommonStockMember 2021-10-29 2021-10-29 0001253986 us-gaap:SeriesAPreferredStockMember 2021-10-29 2021-10-29 0001253986 us-gaap:SeriesBPreferredStockMember 2021-10-29 2021-10-29 0001253986 us-gaap:SeriesCPreferredStockMember 2021-10-29 2021-10-29 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):

October 29, 2021

 

Arbor Realty Trust, Inc.

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

 

maryland

(STATE OF INCORPORATION)

 

001-32136  20-0057959
(COMMISSION FILE NUMBER)  (IRS EMPLOYER ID. NUMBER)

 

333 Earle Ovington Boulevard, Suite 900
Uniondale, New York 11553
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

 

(516) 506-4200

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading symbols   Name of each exchange on which registered
Common Stock, par value $0.01 per share   ABR   New York Stock Exchange
Preferred Stock, 6.375% Series D Cumulative Redeemable, par value $0.01 per share   ABR-PD   New York Stock Exchange
Preferred Stock, 6.25% Series E Cumulative Redeemable, par value $0.01 per share   ABR-PE   New York Stock Exchange
Preferred Stock, 6.25% Series F Fixed-to-Floating Rate Cumulative Redeemable, par value $0.01 per share   ABR-PF   New York Stock Exchange

 

 

 

 

 

Item 2.02 Results of Operations and Financial Condition.

 

On October 29, 2021, Arbor Realty Trust, Inc. issued a press release announcing its earnings for the quarter ended September 30, 2021, a copy of which is attached hereto as Exhibit 99.1.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit
Number
  Exhibit
99.1   Press Release, dated October 29, 2021.
     
104   Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.

 

 

 

 

EXHIBIT INDEX

 

Exhibit Number

 

99.1   Press Release, dated October 29, 2021.
     
104   Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  ARBOR REALTY TRUST, INC.
   
  By: /s/ Paul Elenio
  Name: Paul Elenio
  Title: Chief Financial Officer

 

Date: October 29, 2021

 

 

 

 

 

 

Exhibit 99.1

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

Company Highlights:

 

· Diversified, annuity-based operating platform with a multifamily focus that continues to produce strong distributable earnings and dividends in all cycles
   

  · GAAP net income of $0.51 and distributable earnings of $0.47 per diluted common share1

  · Raised cash dividend on common stock to $0.36 per share, our sixth consecutive quarterly increase

  · Raised $414 million of accretive growth capital:

  · $270 million from issuance of 4.50% senior unsecured notes due in 2026

  · $144 million from offering of 6.25% Series E preferred stock

 

Structured Business:

 

· Segment income of $48.1 million

· Record loan originations of $2.47 billion

· Structured loan portfolio of over $9 billion on growth of 24%

· Closed a $1.50 billion collateralized securitization vehicle, our largest to date

 

Agency Business:

 

· Segment income of $33.1 million

· Loan originations of $1.80 billion and a servicing portfolio of over $26 billion

 

Recent Developments:

 

· Raised an additional $201 million of accretive growth capital through the issuance of 6.25% Series F preferred stock

· Closed our 3rd private label securitization totaling $535 million

 

 

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

October 29, 2021 Page 2

 

Uniondale, NY, October 29, 2021 -- Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the third quarter ended September 30, 2021. Arbor reported net income for the quarter of $72.8 million, or $0.51 per diluted common share, compared to net income of $82.0 million, or $0.72 per diluted common share for the quarter ended September 30, 2020. Distributable earnings for the quarter was $75.7 million, or $0.47 per diluted common share, compared to $67.1 million, or $0.50 per diluted common share for the quarter ended September 30, 2020.1

 

Agency Business

 

Loan Origination Platform

 

    Agency Loan Volume  (in thousands)  
    Quarter Ended  
    September 30, 2021     June 30, 2021  
Fannie Mae   $ 719,730     $ 637,494  
Private Label     625,176       377,184  
Freddie Mac     307,664       155,914  
FHA     84,430       130,764  
SFR-Fixed Rate     67,227       11,996  
Total Originations   $ 1,804,227     $ 1,313,352  
                 
Total Loan Sales   $ 1,006,958     $ 1,482,110  
                 
Total Loan Commitments   $ 1,856,474     $ 1,194,344  

 

For the quarter ended September 30, 2021, the Agency Business generated revenues (excluding gains and losses on derivative instruments) of $79.7 million, compared to $91.2 million for the second quarter of 2021. Gain on sales, including fee-based services, net was $16.3 million for the quarter, reflecting a margin of 1.62%, compared to $19.1 million and 1.85% for the second quarter of 2021, excluding $449.9 million of private label loans securitized. Income from mortgage servicing rights was $32.5 million for the quarter, reflecting a rate of 1.75% as a percentage of loan commitments, compared to $26.3 million and 2.20% for the second quarter of 2021.

 

At September 30, 2021, loans held-for-sale was $1.27 billion which was primarily comprised of unpaid principal balances totaling $1.26 billion, with financing associated with these loans totaling $1.10 billion.

 

In October 2021, the Company closed its third private label securitization totaling $535.0 million. The Company originated and sold multifamily mortgage loans to the securitization and will be the primary servicer. The Company retained subordinate certificate interests in the securitization of $47.5 million, in satisfaction of credit risk retention requirements.

 

 

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

October 29, 2021 Page 3

 

Fee-Based Servicing Portfolio

 

The Company’s fee-based servicing portfolio totaled $26.21 billion at September 30, 2021 and excludes private label loans originated that were not yet securitized. Servicing revenue, net was $20.1 million for the quarter and consisted of servicing revenue of $35.0 million, net of amortization of mortgage servicing rights totaling $14.9 million.

 

    Fee-Based Servicing Portfolio ($ in thousands)  
    As of September 30, 2021     As of June 30, 2021  
    UPB     Wtd. Avg.
Fee
    Wtd. Avg.
Life (in years)
    UPB     Wtd. Avg.
Fee
    Wtd. Avg. Life
(in years)
 
Fannie Mae   $ 19,271,527       0.532 %     8.4     $ 19,191,969       0.532 %     8.3  
Freddie Mac     4,726,587       0.281 %     9.8       4,708,457       0.285 %     9.8  
Private Label     1,176,391       0.200 %     8.8       1,176,627       0.200 %     9.0  
FHA     933,519       0.156 %     21.4       882,899       0.157 %     21.0  
SFR-Fixed Rate     104,094       0.200 %     5.7       75,103       0.200 %     5.9  
Total   $ 26,212,118       0.457 %     9.1     $ 26,035,055       0.459 %     9.0  

 

Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan (“loss-sharing obligations”), and includes $34.4 million for the fair value of the guarantee obligation undertaken at September 30, 2021. The Company recorded a $3.2 million reversal of provision for loss sharing associated with CECL for the third quarter of 2021. At September 30, 2021, the Company’s total CECL allowance for loss-sharing obligations was $28.4 million, representing 0.15% of the Fannie Mae servicing portfolio.

 

Structured Business

 

Portfolio and Investment Activity

 

- Strong growth in the portfolio of $1.78 billion, or 24.1%

- Originated 118 loans totaling $2.47 billion, consisted primarily of multifamily bridge loans totaling $2.37 billion

- Payoffs and pay downs on 54 loans totaling $567.9 million

- Committed to fund one $17.6 million single-family rental build-to-rent loan

 

At September 30, 2021, the loan and investment portfolio’s unpaid principal balance, excluding loan loss reserves, was $9.17 billion, with a weighted average current interest pay rate of 4.56%, compared to $7.39 billion and 4.85% at June 30, 2021. Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average current interest pay rate was 4.97% at September 30, 2021, compared to 5.33% at June 30, 2021.

 

 

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

October 29, 2021 Page 4

 

The average balance of the Company’s loan and investment portfolio during the third quarter of 2021, excluding loan loss reserves, was $8.18 billion with a weighted average yield of 5.55%, compared to $6.61 billion and 5.85% for the second quarter of 2021. The decrease in average yield was primarily due to lower rates on originations when compared to runoff.

 

During the third quarter of 2021, the Company recorded a $4.1 million reversal of provisions for loan losses associated with CECL, which includes a $1.1 million loan loss recovery. At September 30, 2021, the Company’s total allowance for loan losses was $131.5 million. The Company had six non-performing loans with a carrying value of $55.6 million, before related loan loss reserves of $2.6 million, compared to eight loans with a carrying value of $84.0 million, before related loan loss reserves of $6.5 million as of June 30, 2021.

 

Financing Activity

 

The Company completed its largest collateralized securitization vehicle to date totaling $1.50 billion of real estate related assets and cash. Investment grade-rated notes totaling $1.24 billion were issued, and the Company retained subordinate interests in the issuing vehicle of $262.5 million. The facility has a two-and-a-half-year asset replenishment period and an initial weighted average interest rate of 1.31% over LIBOR, excluding fees and transaction costs.

 

The balance of debt that finances the Company’s loan and investment portfolio at September 30, 2021 was $8.58 billion with a weighted average interest rate including fees of 2.64% as compared to $6.41 billion and a rate of 2.79% at June 30, 2021. The average balance of debt that finances the Company’s loan and investment portfolio for the third quarter of 2021 was $7.31 billion, as compared to $5.94 billion for the second quarter of 2021. The average cost of borrowings for the third quarter of 2021 was 2.76%, compared to 2.89% for the second quarter of 2021.

 

Capital Markets

 

The Company raised a significant amount of accretive growth capital primarily through the following transactions:

 

The Company issued $270.0 million of 4.50% senior unsecured notes in a private placement, generating net proceeds of $265.8 million after deducting offering expenses. The notes are due in 2026 and the proceeds are being used to make investments and for general corporate purposes.

 

The Company completed a public offering of 5.75 million shares of its 6.25% Series E cumulative redeemable preferred stock, including the underwriters’ exercise of their over-allotment option, generating net proceeds of $139.1 million. The Company used these proceeds to make investments relating to its business and for general corporate purposes.

 

In October 2021, the Company completed a public offering of 8.05 million shares of its 6.25% Series F fixed-to-floating cumulative redeemable preferred stock, including the underwriters’ exercise of their over-allotment option, generating net proceeds of $194.8 million. The Company is using these proceeds to make investments relating to its business and for general corporate purposes.

 

 

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

October 29, 2021 Page 5

 

Dividends

 

The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.36 per share of common stock for the quarter ended September 30, 2021, the Company’s sixth consecutive quarterly increase, representing a 20% increase over that time span. The dividend is payable on November 30, 2021 to common stockholders of record on November 15, 2021. The ex-dividend date is November 12, 2021.

 

Earnings Conference Call

 

The Company will host a conference call today at 10:00 a.m. Eastern Time. A live webcast and replay of the conference call will be available at http://www.arbor.com in the investor relations section of the Company’s website. Those without web access should access the call telephonically at least ten minutes prior to the conference call. The dial-in numbers are (866) 342-8591 for domestic callers and (203) 518-9797 for international callers. Please use participant passcode ABRQ321 when prompted by the operator.

 

A telephonic replay of the call will be available until November 5, 2021. The replay dial-in numbers are (800) 839-9305 for domestic callers and (402) 220-6094 for international callers.

 

About Arbor Realty Trust, Inc.

 

Arbor Realty Trust, Inc. (NYSE: ABR) is a nationwide real estate investment trust and direct lender, providing loan origination and servicing for multifamily, single-family rental (SFR) portfolios, and other diverse commercial real estate assets. Headquartered in New York, Arbor manages a multibillion-dollar servicing portfolio, specializing in government-sponsored enterprise products. Arbor is a leading Fannie Mae DUS® lender and Freddie Mac Optigo Seller/Servicer, and an approved FHA Multifamily Accelerated Processing (MAP) lender. Arbor’s product platform also includes bridge, CMBS, mezzanine and preferred equity loans. Rated by Standard and Poor’s and Fitch Ratings, Arbor is committed to building on its reputation for service, quality and customized solutions with an unparalleled dedication to providing our clients excellence over the entire life of a loan.

 

 

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

October 29, 2021 Page 6

 

Safe Harbor Statement

 

Certain items in this press release may constitute forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s current expectations and beliefs and are subject to a number of trends and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. Arbor can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from Arbor’s expectations include, but are not limited to, changes in economic conditions generally, and the real estate markets specifically, in particular, due to the uncertainties created by the COVID-19 pandemic, continued ability to source new investments, changes in interest rates and/or credit spreads, and other risks detailed in Arbor’s Annual Report on Form 10-K for the year ended December 31, 2020 and its other reports filed with the SEC. Such forward-looking statements speak only as of the date of this press release. Arbor expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Arbor’s expectations with regard thereto or change in events, conditions, or circumstances on which any such statement is based.

 

1. Non-GAAP Financial Measures

 

During the quarterly earnings conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A supplemental schedule of non-GAAP financial measures and the comparable GAAP financial measure can be found on the last page of this release.

 

Contact:

Arbor Realty Trust, Inc.

Paul Elenio, Chief Financial Officer

516-506-4422

pelenio@arbor.com

 

 

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

October 29, 2021 Page 7

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 

Consolidated Statements of Income - (Unaudited)

($ in thousands—except share and per share data)

 

    Quarter Ended September 30,     Nine Months Ended September 30,  
    2021     2020     2021     2020  
Interest income   $ 125,480     $ 81,701     $ 321,772     $ 253,307  
Interest expense     55,560       37,888       144,122       129,172  
Net interest income     69,920       43,813       177,650       124,135  
                                 
Other revenue:                                
Gain on sales, including fee-based services, net     16,334       19,895       86,102       60,566  
Mortgage servicing rights     32,453       42,357       95,688       96,708  
Servicing revenue, net     20,088       13,348       50,939       40,156  
Property operating income     -       1,033       -       3,976  
Loss on derivative instruments, net     (1,492 )     (753 )     (7,320 )     (58,852 )
Other income, net     2,195       1,050       4,140       3,404  
Total other revenue     69,578       76,930       229,549       145,958  
                                 
Other expenses:                                
Employee compensation and benefits     41,973       32,962       128,647       101,652  
Selling and administrative     11,757       9,356       33,707       29,013  
Property operating expenses     149       1,300       421       4,778  
Depreciation and amortization     1,807       1,922       5,349       5,830  
Provision for loss sharing (net of recoveries)     (3,272 )     (2,227 )     (1,070 )     21,706  
Provision for credit losses (net of recoveries)     (3,799 )     (7,586 )     (12,689 )     59,510  
Total other expenses     48,615       35,727       154,365       222,489  
                                 
Income before extinguishment of debt, sale of real estate, income from equity affiliates, and income taxes     90,883       85,016       252,834       47,604  
Loss on extinguishment of debt     -       -       (1,370 )     (3,546 )
(Loss) gain on sale of real estate     -       (1,868 )     1,228       (1,868 )
Income from equity affiliates     5,086       32,358       32,095       56,758  
Provision for income taxes     (9,905 )     (17,785 )     (33,356 )     (15,493 )
                                 
Net income     86,064       97,721       251,431       83,455  
                                 
Preferred stock dividends     4,913       1,888       13,216       5,665  
Net income attributable to noncontrolling interest     8,347       13,836       26,806       11,012  
Net income attributable to common stockholders   $ 72,804     $ 81,997     $ 211,409     $ 66,778  
                                 
Basic earnings per common share   $ 0.51     $ 0.72     $ 1.57     $ 0.60  
Diluted earnings per common share   $ 0.51     $ 0.72     $ 1.56     $ 0.59  
                                 
Weighted average shares outstanding:                                
Basic     142,624,300       113,766,446       134,437,663       111,775,436  
Diluted     160,270,905       133,997,087       152,691,461       132,401,315  
                                 
Dividends declared per common share   $ 0.35     $ 0.31     $ 1.02     $ 0.91  

 

 

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

October 29, 2021 Page 8

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 

Consolidated Balance Sheets

($ in thousands—except share and per share data)

 

    September 30,     December 31,  
    2021     2020  
    (Unaudited)        
Assets:                
Cash and cash equivalents   $ 380,730     $ 339,528  
Restricted cash     569,928       197,470  
Loans and investments, net (allowance for credit losses of $131,534 and $148,329, respectively)     8,993,790       5,285,868  
Loans held-for-sale, net     1,274,234       986,919  
Capitalized mortgage servicing rights, net     417,283       379,974  
Securities held-to-maturity, net (allowance for credit losses of $1,761 and $1,644, respectively)     112,735       95,524  
Investments in equity affiliates     91,846       74,274  
Due from related party     12,664       12,449  
Goodwill and other intangible assets     101,933       105,451  
Other assets     214,441       183,529  
Total assets   $ 12,169,584     $ 7,660,986  
                 
Liabilities and Equity:                
Credit and repurchase facilities   $ 3,399,711     $ 2,234,883  
Collateralized loan obligations     4,715,804       2,517,309  
Senior unsecured notes     1,102,578       662,843  
Convertible senior unsecured notes, net     258,001       267,973  
Junior subordinated notes to subsidiary trust issuing preferred securities     142,192       141,656  
Due to related party     4,384       2,365  
Due to borrowers     93,544       89,325  
Allowance for loss-sharing obligations     62,828       64,303  
Other liabilities     255,135       197,644  
Total liabilities     10,034,177       6,178,301  
                 
Equity:                
Arbor Realty Trust, Inc. stockholders' equity:                
Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares authorized, shares issued and outstanding by period, respectively:                
Special voting preferred shares, 16,325,095 and 17,560,633 shares                
8.25% Series A, 0 and 1,551,500 shares                
7.75% Series B, 0 and 1,260,000 shares                
8.50% Series C, 0 and 900,000 shares                
6.375% Series D, 9,200,000 and 0 shares                
6.25% Series E, 5,750,000 and 0 shares     361,635       89,472  
Common stock, $0.01 par value: 500,000,000 shares authorized, 143,007,036 and 123,181,173 shares issued and outstanding, respectively     1,430       1,232  
Additional paid-in capital     1,635,134       1,317,109  
Retained earnings (accumulated deficit)     10,674       (63,442 )
Total Arbor Realty Trust, Inc. stockholders’ equity     2,008,873       1,344,371  
                 
Noncontrolling interest     126,534       138,314  
Total equity     2,135,407       1,482,685  
                 
Total liabilities and equity   $ 12,169,584     $ 7,660,986  

 

 

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

October 29, 2021 Page 9

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 

Statement of Income Segment Information - (Unaudited)

(in thousands)

 

    Quarter Ended September 30, 2021  
    Structured
Business
    Agency
Business
    Other /
Eliminations (1)
    Consolidated  
Interest income   $ 114,710     $ 10,770     $ -     $ 125,480  
Interest expense     50,823       4,737       -       55,560  
Net interest income     63,887       6,033       -       69,920  
                                 
Other revenue:                                
Gain on sales, including fee-based services, net     -       16,334       -       16,334  
Mortgage servicing rights     -       32,453       -       32,453  
Servicing revenue     -       34,960       -       34,960  
Amortization of MSRs     -       (14,872 )     -       (14,872 )
Loss on derivative instruments, net     -       (1,492 )     -       (1,492 )
Other income, net     2,168       27       -       2,195  
Total other revenue     2,168       67,410       -       69,578  
                                 
Other expenses:                                
Employee compensation and benefits     14,082       27,891       -       41,973  
Selling and administrative     5,718       6,039       -       11,757  
Property operating expenses     149       -       -       149  
Depreciation and amortization     634       1,173       -       1,807  
Provision for loss sharing (net of recoveries)     -       (3,272 )     -       (3,272 )
Provision for credit losses (net of recoveries)     (3,445 )     (354 )     -       (3,799 )
Total other expenses     17,138       31,477       -       48,615  
                                 
Income before income from equity affiliates and income taxes     48,917       41,966       -       90,883  
                                 
Income from equity affiliates     5,086       -       -       5,086  
Provision for income taxes     (622 )     (9,283 )     -       (9,905 )
                                 
Net income     53,381       32,683       -       86,064  
                                 
Preferred stock dividends     4,913       -       -       4,913  
Net income attributable to noncontrolling interest     -       -       8,347       8,347  
Net income attributable to common stockholders   $ 48,468     $ 32,683     $ (8,347 )   $ 72,804  

 

(1) Includes certain income or expenses not allocated to the two reportable segments. Amount reflects income attributable to the noncontrolling interest holders.

 

 

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

October 29, 2021 Page 10

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 

Balance Sheet Segment Information - (Unaudited)

(in thousands)

 

    September 30, 2021  
    Structured
Business
    Agency
Business
    Consolidated  
Assets:                        
Cash and cash equivalents   $ 162,870     $ 217,860     $ 380,730  
Restricted cash     552,706       17,222       569,928  
Loans and investments, net     8,993,790       -       8,993,790  
Loans held-for-sale, net     -       1,274,234       1,274,234  
Capitalized mortgage servicing rights, net     -       417,283       417,283  
Securities held-to-maturity, net     -       112,735       112,735  
Investments in equity affiliates     91,846       -       91,846  
Goodwill and other intangible assets     12,500       89,433       101,933  
Other assets     136,653       90,452       227,105  
Total assets   $ 9,950,365     $ 2,219,219     $ 12,169,584  
                         
Liabilities:                        
Debt obligations   $ 8,515,801     $ 1,102,485     $ 9,618,286  
Allowance for loss-sharing obligations     -       62,828       62,828  
Other liabilities     225,088       127,975       353,063  
Total liabilities   $ 8,740,889     $ 1,293,288     $ 10,034,177  

 

 

 

 

Arbor Realty Trust Reports Third Quarter 2021 Results and Increases Quarterly Dividend to $0.36 per Share

 

October 29, 2021 Page 11

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 

Reconciliation of Distributable Earnings to GAAP Net Income - (Unaudited)

($ in thousands—except share and per share data)

 

    Quarter Ended September 30,     Nine Months Ended September 30,  
    2021     2020     2021     2020  
Net income attributable to common stockholders   $ 72,804     $ 81,997     $ 211,409     $ 66,778  
Adjustments:                                
Net income attributable to noncontrolling interest     8,347       13,836       26,806       11,012  
Income from mortgage servicing rights     (32,453 )     (42,357 )     (95,688 )     (96,708 )
Deferred tax provision (benefit)     6,256       3,853       10,692       (5,172 )
Amortization and write-offs of MSRs     23,757       15,456       62,088       48,739  
Depreciation and amortization     2,705       2,867       8,137       8,731  
Loss on extinguishment of debt     -       -       1,370       3,546  
Provision for credit losses, net     (9,867 )     (11,137 )     (18,210 )     79,144  
Loss on derivative instruments, net     1,492       753       1,484       44,113  
Stock-based compensation     2,612       1,854       7,986       7,286  
Loss on redemption of preferred stock     -       -       3,479       -  
                                 
Distributable earnings(1)   $ 75,653     $ 67,122     $ 219,553     $ 167,469  
                                 
Diluted distributable earnings per share(1)   $ 0.47     $ 0.50     $ 1.44     $ 1.26  
                                 
Diluted weighted average shares outstanding(1)     160,270,905       133,997,087       152,691,461       132,401,315  

 

(1) Amounts are attributable to common stockholders and OP Unit holders. The OP Units are redeemable for cash, or at the Company's option for shares of the Company's common stock on a one-for-one basis.

 

The Company is presenting distributable earnings because management believes it is an important supplemental measure of the Company's operating performance and is useful to investors, analysts and other parties in the evaluation of REITs and their ability to provide dividends to stockholders. Dividends are one of the principal reasons investors invest in REITs. To maintain REIT status, REITs are required to distribute at least 90% of their REIT-taxable income. The Company considers distributable earnings in determining its quarterly dividend and believes that, over time, distributable earnings is a useful indicator of the Company's dividends per share.

 

The Company defines distributable earnings as net income (loss) attributable to common stockholders computed in accordance with GAAP, adjusted for accounting items such as depreciation and amortization (adjusted for unconsolidated joint ventures), non-cash stock-based compensation expense, income from MSRs, amortization and write-offs of MSRs, gains/losses on derivative instruments primarily associated with Private Label loans not yet sold and securitized, the tax impact on cumulative gains/losses on derivative instruments associated with Private Label loans sold during the periods presented, changes in fair value of GSE-related derivatives that temporarily flow through earnings, deferred tax provision (benefit), CECL provisions for credit losses (adjusted for realized losses as described below) and amortization of the convertible senior notes conversion option. The Company also adds back one-time charges such as acquisition costs and one-time gains/losses on the early extinguishment of debt and redemption of preferred stock.

 

The Company reduces distributable earnings for realized losses in the period management determines that a loan is deemed nonrecoverable. Loans are deemed nonrecoverable upon the earlier of: (i) when the loan receivable is settled (i.e. when the loan is repaid, or in the case of foreclosure, when the underlying asset is sold); or (ii) when management determines that it is nearly certain that all amounts due will not be collected. The realized loss amount is equal to the difference between the cash received, or expected to be received, and the book value of the asset.

 

Distributable earnings is not intended to be an indication of the Company's cash flows from operating activities (determined in accordance with GAAP) or a measure of its liquidity, nor is it entirely indicative of funding the Company's cash needs, including its ability to make cash distributions. The Company's calculation of distributable earnings may be different from the calculations used by other companies and, therefore, comparability may be limited.