Try our mobile app

Published: 2022-11-04 00:00:00 ET
<<<  go to ABR company page
HTTP/1.1 200 OK HTTP/1.1 200 OK X-Crawlera-Slave: 198.46.253.49:3128 X-Crawlera-Version: 1.60.1 accept-ranges: bytes content-type: text/html last-modified: Fri, 04 Nov 2022 12:15:52 GMT server: AmazonS3 x-amz-id-2: YuttJutx2aiXNkofqawbrQ8ktKr9VtapaRdsnyOsKtH0dOZ7TCsQTgQUOXSEgopebMAvl9Vj62k= x-amz-meta-mode: 33188 x-amz-meta-s3cmd-attrs: uid:504/gname:fitrprnt/uname:fitrprnt/gid:504/mode:33184/mtime:1667564149/atime:1667564149/md5:4b837e723802e2577d0a2b3ff5f97789/ctime:1667564150 x-amz-replication-status: COMPLETED x-amz-request-id: CDBZ5DJ7W9KY81CC x-amz-version-id: 2kS2KSkT247Nno.8uCpnYZqsodfYDstn x-content-type-options: nosniff x-frame-options: SAMEORIGIN x-xss-protection: 1; mode=block x-akamai-transformed: 9 17547 0 pmb=mTOE,2 expires: Wed, 05 Apr 2023 11:55:09 GMT cache-control: max-age=0, no-cache, no-store pragma: no-cache date: Wed, 05 Apr 2023 11:55:09 GMT vary: Accept-Encoding akamai-x-true-ttl: -1 strict-transport-security: max-age=31536000 ; includeSubDomains ; preload set-cookie: ak_bmsc=FB45441EB7805F550CC8E1AB95765EC9~000000000000000000000000000000~YAAQWIIsF3xScjaHAQAAKU5FUROGXiC1z2X1YncdozY/4j8TWwRZEUOUSV+KJ/pEsv3qyiZE0SyVruN8r5JdyWMhzH1WiFuAXQDTwh1ZtJ+M9Q8hK7NZTC9hHEvyxJR9bqonAXNEcK9W6Qtwg8awhbT17A4eRjjtBdiVHRee3P2beVhKc/22phM941XGF+Je4+PYlon0mAUbVhvH8GCScwIuMWzQYchHb6Nt3gAlOOkOXW1a19hj+6H86m3lovwvS4VEiaMsAr4DJEilPGK41EALT+n8UUu+P/TjG1MgetZtNuJg+C15bq/AX9a36xpBZEh6IR67R9Oc6pFCQuRYswDcWbWsU9fOstJEMxaUbnOZ/fmKOCss2LVL37R0LrenGOu16ZKQ/w==; Domain=.sec.gov; Path=/; Expires=Wed, 05 Apr 2023 13:55:09 GMT; Max-Age=7200; HttpOnly set-cookie: bm_mi=C67C9DE285E39C2ED173EFB991EAF301~YAAQWIIsF31ScjaHAQAAKU5FURNsu7WRZU098cwxu8jonScix30zvzqnUm8Rv2yQ9z/1aM/VPEkoDbvdHeV1umecLk79n30DmXnZ03tAJ4sgb3jFSjjGO+auRXe5u3WRcWFlcWvIQHfRgzblVk92cUDffaqQ6yh8iBvf1yif8p+dyvSB0GzKx2KBcl30C5N4SXPOMmYWR/LvqoTUk+RIoJMFRn2+QE7QNif+ycjBkl041AMVv5yrH2siVZ6Z8swun4ZU2oImOpwyyDETC9qRCXNu9X8PBFPmbN2STCKfxV2nHtPKNFRtjPOVpKHQQKyIPdhz5pjKJKTSApDRSSWL1rmfLVXNyfyOb6i/1w6yzZhZNxxxcVWKQeHoRxGnX9wbudldLnWtTtRqqP7N4g==~1; Domain=.sec.gov; Path=/; Expires=Wed, 05 Apr 2023 11:55:09 GMT; Max-Age=0; Secure Transfer-Encoding: chunked Proxy-Connection: close Connection: close EX-99.1 2 tm2229582d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

Arbor Realty Trust Reports Third Quarter 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

Company Highlights:

 

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

 

·GAAP net income of $0.36 per diluted common share
·Distributable earnings of $0.56 per diluted common share1, well in excess of our current dividend, representing a 71% payout ratio
·Raised cash dividend on common stock to $0.40 per share, our 10th consecutive quarterly increase, representing a 33% increase over that time span
·Strong liquidity position with ~$500 million in cash and liquidity and ~$375 million of restricted cash in replenishable CLO vehicles with a weighted average cost of 1.64% over benchmark rates2
·Structured loan originations of $774.7 million and a portfolio of ~$15.00 billion
·Agency loan originations of $1.11 billion and a servicing portfolio of ~$27.00 billion
·Issued $287.5 million of 7.50% convertible senior notes primarily to repay existing debt

 

Uniondale, NY, November 4, 2022 -- Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the third quarter ended September 30, 2022. Arbor reported net income for the quarter of $62.7 million, or $0.36 per diluted common share, compared to net income of $72.8 million, or $0.51 per diluted common share for the quarter ended September 30, 2021. Distributable earnings for the quarter was $105.1 million, or $0.56 per diluted common share, compared to $75.7 million, or $0.47 per diluted common share for the quarter ended September 30, 2021.

 

 

Arbor Realty Trust Reports Third Quarter 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

November 4, 2022 Page 2

Agency Business

 

Loan Origination Platform

 

   Agency Loan Volume  (in thousands) 
   Quarter Ended 
   September 30,
2022
   June 30,
2022
 
Fannie Mae  $629,610   $665,449 
Freddie Mac   350,980    407,691 
Private Label   35,671    83,346 
FHA   78,382    78,364 
SFR-Fixed Rate   16,678    34,334 
Total Originations  $1,111,321   $1,269,184 
           
Total Loan Sales  $1,082,136   $1,030,703 
           
Total Loan Commitments  $1,464,235   $1,184,282 

 

For the quarter ended September 30, 2022, the Agency Business generated revenues of $43.1 million, compared to $68.8 million for the second quarter of 2022. Gain on sales, including fee-based services, net on the GSE/Agency business (excluding private label and SFR) was $13.4 million for the quarter, reflecting a margin of 1.30%, compared to $16.2 million and 1.59% for the second quarter of 2022. Income from mortgage servicing rights was $17.6 million for the quarter (excluding $1.8 million related to the sale of $296.9 million of bridge loans), reflecting a rate of 1.51% as a percentage of loan commitments, compared to $17.6 million and 1.48% for the second quarter of 2022.

 

At September 30, 2022, loans held-for-sale was $543.9 million, with financing associated with these loans totaling $511.5 million.

 

Fee-Based Servicing Portfolio

 

The Company’s fee-based servicing portfolio totaled $27.07 billion at September 30, 2022 and excludes $127.1 million of private label loans originated that were not yet sold or securitized. Servicing revenue, net was $22.7 million for the quarter and consisted of servicing revenue of $37.5 million, net of amortization of mortgage servicing rights totaling $14.8 million.

 

 

Arbor Realty Trust Reports Third Quarter 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

November 4, 2022 Page 3

   Fee-Based Servicing Portfolio ($ in thousands) 
   As of September 30, 2022   As of June 30, 2022 
   UPB   Wtd. Avg. Fee   Wtd. Avg. Life
(years)
   UPB   Wtd. Avg. Fee   Wtd. Avg. Life
(years)
 
Fannie Mae  $18,331,457    0.521%   8.3   $18,600,196    0.526%   8.2 
Freddie Mac   4,979,612    0.260%   9.5    4,805,068    0.264%   9.5 
Private Label   2,075,791    0.200%   8.2    2,061,813    0.200%   8.4 
FHA   1,136,684    0.149%   19.8    1,076,237    0.151%   19.5 
Bridge   299,696    0.125%   2.3    -    -    - 
SFR-Fixed Rate   241,887    0.200%   6.2    226,568    0.200%   6.3 
Total  $27,065,127    0.424%   8.9   $26,769,882    0.436%   8.9 

 

Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan (“loss-sharing obligations”) and includes $34.2 million for the fair value of the guarantee obligation undertaken at September 30, 2022. The Company recorded a $0.6 million net provision for loss sharing associated with CECL for the third quarter of 2022. At September 30, 2022, the Company’s total CECL allowance for loss-sharing obligations was $19.3 million, representing 0.11% of the Fannie Mae servicing portfolio.

 

Structured Business

 

Portfolio and Investment Activity

 

   Structured Portfolio Activity ($ in thousands) 
   Quarter Ended 
   September 30, 2022   June 30, 2022 
   UPB   %   UPB   % 
Bridge:                    
Multifamily  $592,844    77%  $1,892,618    92%
SFR   163,851    21%   154,981    8%
    756,695    98%   2,047,599    100%
Mezzanine/Preferred Equity   17,970    2%   -    -%
Total Originations  $774,665    100%  $2,047,599    100%
Number of Loans Originated   52         91      
SFR Commitments  $457,564        $185,201      
Runoff  $911,790        $1,122,407      

 

 

Arbor Realty Trust Reports Third Quarter 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

November 4, 2022 Page 4

   Structured Portfolio ($ in thousands) 
   As of September 30, 2022   As of June 30, 2022 
   UPB   %   UPB   % 
Bridge:                    
Multifamily  $13,455,073    90%  $13,663,343    91%
SFR   825,771    6%   653,814    5%
Other   337,682    2%   351,261    2%
    14,618,526    98%   14,668,418    98%
Mezzanine/Preferred Equity   335,003    2%   329,273    2%
SFR Permanent   36,114    <1%   36,120    <1%
Total Portfolio  $14,989,643    100%  $15,033,811    100%

 

At September 30, 2022, the loan and investment portfolio’s unpaid principal balance, excluding loan loss reserves, was $14.99 billion, with a weighted average current interest pay rate of 6.90%, compared to $15.03 billion and 5.49% at June 30, 2022. Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average current interest pay rate was 7.19% at September 30, 2022, compared to 5.82% at June 30, 2022.

 

The average balance of the Company’s loan and investment portfolio during the third quarter of 2022, excluding loan loss reserves, was $15.01 billion with a weighted average yield of 6.57%, compared to $14.63 billion and 5.26% for the second quarter of 2022. The increase in average yield was primarily due to increases in the benchmark index rates in the third quarter of 2022.

 

During the third quarter of 2022, the Company recorded a $1.0 million provision for loan losses associated with CECL. At September 30, 2022, the Company’s total allowance for loan losses was $122.3 million. The Company had four non-performing loans with a carrying value of $24.2 million, before related loan loss reserves of $5.1 million, compared to four loans with a carrying value of $25.2 million, before related loan loss reserves of $5.1 million at June 30, 2022.

 

Financing Activity

 

The balance of debt that finances the Company’s loan and investment portfolio at September 30, 2022 was $13.94 billion with a weighted average interest rate including fees of 5.33% as compared to $13.83 billion and a rate of 4.00% at June 30, 2022. The average balance of debt that finances the Company’s loan and investment portfolio for the third quarter of 2022 was $13.90 billion, as compared to $13.37 billion for the second quarter of 2022. The average cost of borrowings for the third quarter of 2022 was 4.49%, compared to 3.10% for the second quarter of 2022. The increase in average cost was due to increases in the benchmark index rates in the second and third quarters of 2022.

 

 

Arbor Realty Trust Reports Third Quarter 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

November 4, 2022 Page 5

Capital Markets

 

The Company issued $287.5 million of 7.50% convertible senior notes due 2025 in a private placement, including the exercised initial purchaser’s over-allotment option of $37.5 million. The Company received proceeds totaling $279.3 million, net of discount and fees from this offering. The Company used the net proceeds to repay its $264.0 million of 4.75% convertible senior notes that matured in November 2022.

 

Dividend

 

The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.40 per share of common stock for the quarter ended September 30, 2022. The dividend is payable on November 30, 2022 to common stockholders of record on November 18, 2022. The ex-dividend date is November 17, 2022.

 

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 www.arbor.com in the investor relations section of the Company’s website, or you can access the call telephonically at least ten minutes prior to the conference call. The dial-in numbers are (800) 274-8461 for domestic callers and (203) 518-9783 for international callers. Please use participant passcode ABRQ322 when prompted by the operator.

 

A telephonic replay of the call will be available until November 11, 2022. The replay dial-in numbers are (800) 839-4568 for domestic callers and (402) 220-2681 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 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

November 4, 2022 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, 2021 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.

 

Notes

 

1.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.
2.Amounts reflect approximate balances as of October 31, 2022.

 

Contact:

Arbor Realty Trust, Inc.

Paul Elenio, Chief Financial Officer

516-506-4422

pelenio@arbor.com

 

 

Arbor Realty Trust Reports Third Quarter 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

November 4, 2022 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,  
    2022     2021     2022     2021  
Interest income   $ 259,778     $ 125,480     $ 627,804     $ 321,772  
Interest expense     160,452       55,560       350,079       144,122  
Net interest income     99,326       69,920       277,725       177,650  
                                 
Other revenue:                                
Gain on sales, including fee-based services, net     14,360       16,334       32,526       86,102  
Mortgage servicing rights     19,408       32,453       52,287       95,688  
Servicing revenue, net     22,744       20,088       64,513       50,939  
Property operating income     445       -       1,031       -  
(Loss) gain on derivative instruments, net     (15,909 )     (1,492 )     10,083       (7,320 )
Other income, net     (6,014 )     2,195       (16,061 )     4,140  
Total other revenue     35,034       69,578       144,379       229,549  
                                 
Other expenses:                                
Employee compensation and benefits     38,811       41,973       119,736       128,647  
Selling and administrative     13,225       11,757       40,960       33,707  
Property operating expenses     366       149       1,443       421  
Depreciation and amortization     2,078       1,807       6,092       5,349  
Provision for loss sharing (net of recoveries)     412       (3,272 )     (2,199 )     (1,070 )
Provision for credit losses (net of recoveries)     2,274       (3,799 )     9,700       (12,689 )
Total other expenses     57,166       48,615       175,732       154,365  
                                 
Income before extinguishment of debt, sale of real estate, income from equity affiliates, and income taxes     77,194       90,883       246,372       252,834  
Loss on extinguishment of debt     (3,262 )     -       (4,612 )     (1,370 )
Gain on sale of real estate     -       -       -       1,228  
Income from equity affiliates     4,748       5,086       18,507       32,095  
Benefit from (provision for) income taxes     374       (9,905 )     (13,166 )     (33,356 )
Net income     79,054       86,064       247,101       251,431  
                                 
Preferred stock dividends     10,342       4,913       30,612       13,216  
Net income attributable to noncontrolling interest     6,002       8,347       19,811       26,806  
Net income attributable to common stockholders   $ 62,710     $ 72,804     $ 196,678     $ 211,409  
                                 
Basic earnings per common share   $ 0.37     $ 0.51     $ 1.21     $ 1.57  
Diluted earnings per common share   $ 0.36     $ 0.51     $ 1.18     $ 1.56  
                                 
Weighted average shares outstanding:                                
Basic     170,227,553       142,624,300       162,292,235       134,437,663  
Diluted     205,865,016       160,270,905       195,529,340       152,691,461  
                                 
Dividends declared per common share   $ 0.39     $ 0.35     $ 1.14     $ 1.02  
 

 

Arbor Realty Trust Reports Third Quarter 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

November 4, 2022Page 8

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES 

 Consolidated Balance Sheets

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

 

   September 30,   December 31, 
   2022   2021 
   (Unaudited)     
Assets:          
Cash and cash equivalents  $389,651   $404,580 
Restricted cash   922,531    486,690 
Loans and investments, net (allowance for credit losses of $122,296 and $113,241)   14,791,426    11,981,048 
Loans held-for-sale, net   543,876    1,093,609 
Capitalized mortgage servicing rights, net   403,886    422,734 
Securities held-to-maturity, net (allowance for credit losses of $2,090 and $1,753)   157,818    140,484 
Investments in equity affiliates   84,047    89,676 
Due from related party   24,740    84,318 
Goodwill and other intangible assets   97,242    100,760 
Other assets   346,912    269,946 
   Total assets  $17,762,129   $15,073,845 
           
Liabilities and Equity:          
Credit and repurchase facilities  $4,633,132   $4,481,579 
Collateralized loan obligations   7,971,996    5,892,810 
Senior unsecured notes   1,283,527    1,280,545 
Convertible senior unsecured notes, net   346,040    259,385 
Junior subordinated notes to subsidiary trust issuing preferred securities   142,933    142,382 
Due to related party   5,564    26,570 
Due to borrowers   67,472    96,641 
Allowance for loss-sharing obligations   53,511    56,064 
Other liabilities   303,948    287,885 
   Total liabilities   14,808,123    12,523,861 
           
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:   633,684    556,163 
Special voting preferred shares - 16,293,589 and 16,325,095 shares          
6.375% Series D - 9,200,000 shares          
6.25% Series E - 5,750,000 shares          
6.25% Series F - 11,342,000 and 8,050,000 shares          
Common stock, $0.01 par value: 500,000,000 shares authorized - 171,523,808 and 151,362,181 shares issued and outstanding   1,715    1,514 
Additional paid-in capital   2,105,909    1,797,913 
Retained earnings   79,531    62,532 
Total Arbor Realty Trust, Inc. stockholders’ equity   2,820,839    2,418,122 
Noncontrolling interest   133,167    131,862 
Total equity   2,954,006    2,549,984 
Total liabilities and equity  $17,762,129   $15,073,845 

 

 

Arbor Realty Trust Reports Third Quarter 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

November 4, 2022Page 9

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES 

 Statement of Income Segment Information - (Unaudited)

(in thousands)

 

   Quarter Ended September 30, 2022 
   Structured
Business
   Agency
Business
   Other /
Eliminations (1)
   Consolidated 
Interest income  $249,539   $10,239   $-   $259,778 
Interest expense   157,325    3,127    -    160,452 
Net interest income   92,214    7,112    -    99,326 
                     
Other revenue:                    
Gain on sales, including fee-based services, net   -    14,360    -    14,360 
Mortgage servicing rights   -    19,408    -    19,408 
Servicing revenue   -    37,526    -    37,526 
Amortization of MSRs   -    (14,782)   -    (14,782)
Property operating income   445    -    -    445 
Loss on derivative instruments, net   -    (15,909)   -    (15,909)
Other income, net   1,763    (7,777)   -    (6,014)
Total other revenue   2,208    32,826    -    35,034 
                     
Other expenses:                    
Employee compensation and benefits   13,342    25,469    -    38,811 
Selling and administrative   5,961    7,264    -    13,225 
Property operating expenses   366    -    -    366 
Depreciation and amortization   906    1,172    -    2,078 
Provision for loss sharing (net of recoveries)   -    412    -    412 
Provision for credit losses (net of recoveries)   2,206    68    -    2,274 
Total other expenses   22,781    34,385    -    57,166 
                     
Income before extinguishment of debt, income from equity affiliates, and income taxes   71,641    5,553    -    77,194 
Loss on extinguishment of debt   (3,262)   -    -    (3,262)
Income from equity affiliates   4,748    -    -    4,748 
Benefit from income taxes   319    55    -    374 
Net income   73,446    5,608    -    79,054 
Preferred stock dividends   10,342    -    -    10,342 
Net income attributable to noncontrolling interest   -    -    6,002    6,002 
Net income attributable to common stockholders  $63,104   $5,608   $(6,002)  $62,710 

 

(1) Includes income allocated to the noncontrolling interest holders not allocated to the two reportable segments.  

 

 

Arbor Realty Trust Reports Third Quarter 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

November 4, 2022Page 10

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES 

 Balance Sheet Segment Information - (Unaudited)

(in thousands)

 

   September 30, 2022 
   Structured
Business
   Agency
Business
   Consolidated 
Assets:               
Cash and cash equivalents  $119,793   $269,858   $389,651 
Restricted cash   903,587    18,944    922,531 
Loans and investments, net   14,791,426    -    14,791,426 
Loans held-for-sale, net   -    543,876    543,876 
Capitalized mortgage servicing rights, net   -    403,886    403,886 
Securities held-to-maturity, net   -    157,818    157,818 
Investments in equity affiliates   84,047    -    84,047 
Goodwill and other intangible assets   12,500    84,742    97,242 
Other assets   293,252    78,400    371,652 
   Total assets  $16,204,605   $1,557,524   $17,762,129 
                
Liabilities:               
Debt obligations  $13,866,114   $511,514   $14,377,628 
Allowance for loss-sharing obligations   -    53,511    53,511 
Other liabilities   253,390    123,594    376,984 
   Total liabilities  $14,119,504   $688,619   $14,808,123 

 

 

Arbor Realty Trust Reports Third Quarter 2022 Results and Increases Dividend for Tenth Consecutive Quarter to $0.40 per Share

 

November 4, 2022Page 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, 
   2022   2021   2022   2021 
Net income attributable to common stockholders  $62,710   $72,804   $196,678   $211,409 
Adjustments:                    
Net income attributable to noncontrolling interest   6,002    8,347    19,811    26,806 
Income from mortgage servicing rights   (19,408)   (32,453)   (52,287)   (95,688)
Deferred tax (benefit) provision   (5,407)   6,256    (7,833)   10,692 
Amortization and write-offs of MSRs   26,555    23,757    81,850    62,088 
Depreciation and amortization   2,666    2,705    7,846    8,137 
Loss on extinguishment of debt   3,262    -    4,612    1,370 
Provision for credit losses, net   2,708    (9,867)   10,254    (18,210)
Loss on derivative instruments, net   22,925    1,492    18,472    1,484 
Stock-based compensation   3,085    2,612    12,327    7,986 
Loss on redemption of preferred stock   -    -    -    3,479 
Distributable earnings(1)  $105,098   $75,653   $291,730   $219,553 
Diluted distributable earnings per share(1)  $0.56   $0.47   $1.63   $1.44 
Diluted weighted average shares outstanding(1) (2)   187,049,617    160,270,905    179,174,194    152,691,461 

 

(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.

 

(2) Beginning in the first quarter of 2022, the diluted weighted average shares outstanding were adjusted to exclude the potential shares issuable upon conversion and settlement of the Company's convertible senior notes principal balance. Excluding the effect of a potential conversion in shares until a conversion occurs is consistent with past treatment and other unrealized adjustments to distributable earnings. For the quarter and nine months ended September 30, 2022, the diluted weighted average shares outstanding excluded 18,815,399 and 16,355,146 of these potentially issuable shares, respectively.

 

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), amortization of the convertible senior notes conversion option (in comparative periods prior to 2022) and gains/losses on the receipt of real estate from the settlement of loans (prior to the sale of the real estate). 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 in whole or in part. Loans are deemed nonrecoverable upon the earlier of: (1) 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 (2) 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.