Arbor Realty Trust Reports Second Quarter 2022 Results and Increases Dividend for Ninth Consecutive Quarter to $0.39 per Share


Arbor Realty Trust

Arbor Realty Trust

Company Highlights:

Structured Business:

  • Loan portfolio surpasses $15.00 billion, representing growth of 6% on $2.05 billion of loan originations

  • Closed a $1.05 billion collateralized securitization vehicle

Agency Business:

UNIONDALE, N.Y., July 29, 2022 (GLOBE NEWSWIRE) — Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the second quarter ended June 30, 2022. Arbor reported net income for the quarter of $69.9 million, or $0.41 per diluted common share, compared to net income of $69.1 million, or $0.51 per diluted common share for the quarter ended June 30, 2021. Distributable earnings for the quarter was $93.7 million, or $0.52 per diluted common share, compared to $68.8 million, or $0.45 per diluted common share for the quarter ended June 30, 2021.1

Agency Business

Loan Origination Platform

 

Agency Loan Volume (in thousands)

 

Quarter Ended

 

June 30, 2022

 

March 31, 2022

Fannie Mae

$

665,449

 

 

$

449,680

 

Freddie Mac

 

407,691

 

 

 

299,072

 

Private Label

 

83,346

 

 

 

72,896

 

FHA

 

78,364

 

 

 

11,990

 

SFR-Fixed Rate

 

34,334

 

 

 

4,871

 

Total Originations

$

1,269,184

 

 

$

838,509

 

 

 

 

 

Total Loan Sales

$

1,030,703

 

 

$

1,586,715

 

 

 

 

 

Total Loan Commitments

$

1,184,282

 

 

$

975,132

 

 

 

 

 

 

 

 

 

 

 

 

 

For the quarter ended June 30, 2022, the Agency Business generated revenues of $68.8 million, compared to $65.9 million for the first quarter of 2022. Gain on sales, including fee-based services, net on the GSE/Agency business was $16.2 million for the quarter, reflecting a margin of 1.59%, compared to $15.3 million and 1.39% for the first quarter of 2022. Income from mortgage servicing rights was $17.6 million for the quarter, reflecting a rate of 1.48% as a percentage of loan commitments, compared to $15.3 million and 1.57% for the first quarter of 2022.

At June 30, 2022, loans held-for-sale was $518.9 million which was primarily comprised of unpaid principal balances (“UPB”) totaling $519.1 million, with financing associated with these loans totaling $455.6 million.

Fee-Based Servicing Portfolio

The Company’s fee-based servicing portfolio totaled $26.77 billion at June 30, 2022 and excludes $106.0 million of private label loans originated that were not yet securitized. Servicing revenue, net was $20.7 million for the quarter and consisted of servicing revenue of $35.5 million, net of amortization of mortgage servicing rights totaling $14.8 million.

 

Fee-Based Servicing Portfolio ($ in thousands)

 

As of June 30, 2022

 

As of March 31, 2022

 

UPB

Wtd. Avg. Fee

Wtd. Avg. Life (years)

 

UPB

Wtd. Avg. Fee

Wtd. Avg. Life (years)

Fannie Mae

$

18,600,196

 

 

0.526

%

8.2

 

$

18,781,611

0.534

%

8.1

Freddie Mac

 

4,805,068

 

 

0.264

%

9.5

 

 

4,792,764

0.267

%

9.3

Private Label

 

2,061,813

 

 

0.200

%

8.4

 

 

2,200,206

0.200

%

8.4

FHA

 

1,076,237

 

 

0.151

%

19.5

 

 

999,446

0.153

%

20.9

SFR-Fixed Rate

 

226,568

 

 

0.200

%

6.3

 

 

190,590

0.200

%

6.4

Total

$

26,769,882

 

 

0.436

%

8.9

 

$

26,964,617

0.443

%

8.8

Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan (“loss-sharing obligations”) and includes $34.3 million for the fair value of the guarantee obligation undertaken at June 30, 2022. The Company recorded a $2.1 million reversal of provision for loss sharing associated with CECL for the second quarter of 2022, which included a $1.2 million recovery. At June 30, 2022, the Company’s total CECL allowance for loss-sharing obligations was $18.7 million, representing 0.10% of the Fannie Mae servicing portfolio.

Structured Business

Portfolio and Investment Activity

 

Structured Portfolio Activity ($ in thousands)

 

Quarter Ended

 

June 30, 2022

 

March 31, 2022

 

UPB

%

 

UPB

%

Bridge:

 

 

 

 

 

Multifamily

$

1,892,618

92

%

 

$

2,687,309

95

%

SFR

 

154,981

8

%

 

 

133,407

5

%

 

 

2,047,599

100

%

 

 

2,820,716

100

%

 

 

 

 

 

 

Mezzanine/Preferred Equity

 

%

 

 

8,139

< 1

%

Total Originations

$

2,047,599

100

%

 

$

2,828,855

100

%

Number of Loans Originated

 

91

 

 

 

125

 

SFR Commitments

$

185,201

 

 

$

83,306

 

Payoffs and Paydowns

$

1,122,407

 

 

$

666,551

 

 

Structured Portfolio ($ in thousands)

 

As of June 30, 2022

 

As of March 31, 2022

 

UPB

% of Total

 

UPB

% of Total

Bridge:

 

 

 

 

 

Multifamily

$

13,663,343

91

%

 

$

12,712,015

89

%

SFR

 

653,814

5

%

 

 

521,275

4

%

Other

 

351,261

2

%

 

 

523,658

4

%

 

 

14,668,418

98

%

 

 

13,756,948

97

%

 

 

 

 

 

 

Mezzanine/Preferred Equity

 

329,273

2

%

 

 

376,486

3

%

SFR Permanent

 

36,120

< 1

%

 

 

36,362

< 1

%

Total Portfolio

$

15,033,811

100

%

 

$

14,169,796

100

%

 

 

 

 

 

 

At June 30, 2022, the loan and investment portfolio’s unpaid principal balance, excluding loan loss reserves, was $15.03 billion, with a weighted average current interest pay rate of 5.49%, compared to $14.17 billion and 4.38% at March 31, 2022. Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average current interest pay rate was 5.82% at June 30, 2022, compared to 4.74% at March 31, 2022.

The average balance of the Company’s loan and investment portfolio during the second quarter of 2022, excluding loan loss reserves, was $14.63 billion with a weighted average yield of 5.26%, compared to $13.02 billion and 4.86% for the first quarter of 2022. The increase in average yield was primarily due to increases in the benchmark index rates in the second quarter of 2022.

During the second quarter of 2022, the Company recorded a $4.9 million provision for loan losses associated with CECL, which was net of a $1.5 million loan loss recovery. At June 30, 2022, the Company’s total allowance for loan losses was $121.3 million. The Company had four non-performing loans with a carrying value of $25.2 million, before related loan loss reserves of $5.1 million, which is unchanged from March 31, 2022.

Financing Activity

The Company completed its 19th collateralized securitization vehicle to date totaling $1.05 billion of real estate related assets and cash. Investment grade-rated notes totaling $872.8 million were issued, and the Company retained subordinate interests in the issuing vehicle of $177.2 million. The facility has a two-year asset replenishment period and an initial weighted average interest rate of 2.36% over term SOFR, excluding fees and transaction costs.

The balance of debt that finances the Company’s loan and investment portfolio at June 30, 2022 was $13.83 billion with a weighted average interest rate including fees of 4.00% as compared to $12.86 billion and a rate of 2.81% at March 31, 2022. The average balance of debt that finances the Company’s loan and investment portfolio for the second quarter of 2022 was $13.37 billion, as compared to $11.99 billion for the first quarter of 2022. The average cost of borrowings for the second quarter of 2022 was 3.10%, compared to 2.65% for the first quarter of 2022. The increase in average cost was primarily due to increases in the benchmark index rates in the second quarter of 2022.

Dividends

The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.39 per share of common stock for the quarter ended June 30, 2022. The dividend is payable on August 31, 2022 to common stockholders of record on August 15, 2022. The ex-dividend date is August 12, 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) 459-5346 for domestic callers and (785) 424-1249 for international callers. Please use participant passcode ABRQ222 when prompted by the operator.

A telephonic replay of the call will be available until August 5, 2022. The replay dial-in numbers are (800) 938-1601 for domestic callers and (402) 220-1546 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.

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.

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, INC. AND SUBSIDIARIES

 

 

 

 

 

 

 

 

Consolidated Statements of Income – (Unaudited)

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

 

 

 

 

 

 

 

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

 

 

 

 

 

 

 

Interest income

$

201,328

 

 

$

105,148

 

 

$

368,026

 

 

$

196,292

 

Interest expense

 

107,067

 

 

 

46,378

 

 

 

189,627

 

 

 

88,562

 

Net interest income

 

94,261

 

 

 

58,770

 

 

 

178,399

 

 

 

107,730

 

 

 

 

 

 

 

 

 

Other revenue:

 

 

 

 

 

 

 

Gain on sales, including fee-based services, net

 

16,510

 

 

 

40,901

 

 

 

18,166

 

 

 

69,768

 

Mortgage servicing rights

 

17,567

 

 

 

26,299

 

 

 

32,879

 

 

 

63,235

 

Servicing revenue, net

 

20,714

 

 

 

15,315

 

 

 

41,769

 

 

 

30,850

 

Property operating income

 

290

 

 

 

 

 

 

586

 

 

 

 

Gain (loss) on derivative instruments, net

 

8,606

 

 

 

(2,607

)

 

 

25,992

 

 

 

(5,828

)

Other income, net

 

(13,249

)

 

 

1,263

 

 

 

(10,048

)

 

 

1,943

 

Total other revenue

 

50,438

 

 

 

81,171

 

 

 

109,344

 

 

 

159,968

 

 

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

 

 

Employee compensation and benefits

 

38,900

 

 

 

43,700

 

 

 

80,925

 

 

 

86,674

 

Selling and administrative

 

13,188

 

 

 

11,133

 

 

 

27,735

 

 

 

21,947

 

Property operating expenses

 

542

 

 

 

129

 

 

 

1,077

 

 

 

272

 

Depreciation and amortization

 

2,031

 

 

 

1,788

 

 

 

4,014

 

 

 

3,543

 

Provision for loss sharing (net of recoveries)

 

(1,949

)

 

 

549

 

 

 

(2,611

)

 

 

2,201

 

Provision for credit losses (net of recoveries)

 

5,067

 

 

 

(7,815

)

 

 

7,426

 

 

 

(8,890

)

Total other expenses

 

57,779

 

 

 

49,484

 

 

 

118,566

 

 

 

105,747

 

 

 

 

 

 

 

 

 

Income before extinguishment of debt, sale of real estate, income from equity affiliates, and income taxes

 

86,920

 

 

 

90,457

 

 

 

169,177

 

 

 

161,951

Loss on extinguishment of debt

 

 

 

 

 

 

 

(1,350

)

 

 

(1,370

)

Gain on sale of real estate

 

 

 

 

 

 

 

 

 

 

1,228

 

Income from equity affiliates

 

6,547

 

 

 

4,759

 

 

 

13,759

 

 

 

27,010

 

Provision for income taxes

 

(5,352

)

 

 

(10,959

)

 

 

(13,540

)

 

 

(23,451

)

 

 

 

 

 

 

 

 

Net income

 

88,115

 

 

 

84,257

 

 

 

168,046

 

 

 

165,368

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

11,214

 

 

 

6,414

 

 

 

20,270

 

 

 

8,303

 

Net income attributable to noncontrolling interest

 

6,992

 

 

 

8,717

 

 

 

13,808

 

 

 

18,459

 

Net income attributable to common stockholders

$

69,909

 

 

$

69,126

 

 

$

133,968

 

 

$

138,606

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.43

 

 

$

0.51

 

 

$

0.85

 

 

$

1.06

 

Diluted earnings per common share

$

0.41

 

 

$

0.51

 

 

$

0.82

 

 

$

1.06

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

163,044,217

 

 

 

135,262,197

 

 

 

158,258,813

 

 

 

130,276,499

 

Diluted

 

195,013,810

 

 

 

153,616,591

 

 

 

190,357,030

 

 

 

148,818,030

 

 

 

 

 

 

 

 

 

Dividends declared per common share

$

0.38

 

 

$

0.34

 

 

$

0.75

 

 

$

0.67

 

 

 

 

 

 

 

 

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 

 

 

 

Consolidated Balance Sheets

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

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

2022

 

 

 

2021

 

 

(Unaudited)

 

 

Assets:

 

 

 

Cash and cash equivalents

$

341,991

 

 

$

404,580

 

Restricted cash

 

787,952

 

 

 

486,690

 

Loans and investments, net (allowance for credit losses of $121,331 and $113,241)

 

14,832,302

 

 

 

11,981,048

 

Loans held-for-sale, net

 

518,935

 

 

 

1,093,609

 

Capitalized mortgage servicing rights, net

 

411,534

 

 

 

422,734

 

Securities held-to-maturity, net (allowance for credit losses of $2,022 and $1,753)

 

159,686

 

 

 

140,484

 

Investments in equity affiliates

 

90,855

 

 

 

89,676

 

Due from related party

 

53,037

 

 

 

84,318

 

Goodwill and other intangible assets

 

98,414

 

 

 

100,760

 

Other assets

 

284,884

 

 

 

269,946

 

Total assets

$

17,579,590

 

 

$

15,073,845

 

 

 

 

 

Liabilities and Equity:

 

 

 

Credit and repurchase facilities

$

4,549,460

 

 

$

4,481,579

 

Collateralized loan obligations

 

7,968,495

 

 

 

5,892,810

 

Senior unsecured notes

 

1,282,498

 

 

 

1,280,545

 

Convertible senior unsecured notes, net

 

263,126

 

 

 

259,385

 

Junior subordinated notes to subsidiary trust issuing preferred securities

 

142,758

 

 

 

142,382

 

Due to related party

 

27,014

 

 

 

26,570

 

Due to borrowers

 

115,990

 

 

 

96,641

 

Allowance for loss-sharing obligations

 

53,053

 

 

 

56,064

 

Other liabilities

 

264,200

 

 

 

287,885

 

Total liabilities

 

14,666,594

 

 

 

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 – 168,454,805

 

 

 

 

 

and 151,362,181 shares issued and outstanding

 

1,685

 

 

 

1,514

 

Additional paid-in capital

 

2,060,837

 

 

 

1,797,913

 

Retained earnings

 

83,271

 

 

 

62,532

 

Total Arbor Realty Trust, Inc. stockholders’ equity

 

2,779,477

 

 

 

2,418,122

 

 

 

 

 

Noncontrolling interest

 

133,519

 

 

 

131,862

 

Total equity

 

2,912,996

 

 

 

2,549,984

 

 

 

 

 

Total liabilities and equity

$

17,579,590

 

 

$

15,073,845

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 

 

 

 

 

 

Statement of Income Segment Information – (Unaudited)

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended June 30, 2022

 

 

 

 

 

 

 

 

 

Structured Business

 

Agency Business

 

Other / Eliminations(1)

 

Consolidated

 

 

 

 

 

 

 

 

Interest income

$

192,047

 

 

$

9,281

 

 

$

 

 

$

201,328

 

Interest expense

 

103,165

 

 

 

3,902

 

 

 

 

 

 

107,067

 

Net interest income

 

88,882

 

 

 

5,379

 

 

 

 

 

 

94,261

 

 

 

 

 

 

 

 

 

Other revenue:

 

 

 

 

 

 

 

Gain on sales, including fee-based services, net

 

 

 

 

16,510

 

 

 

 

 

 

16,510

 

Mortgage servicing rights

 

 

 

 

17,567

 

 

 

 

 

 

17,567

 

Servicing revenue

 

 

 

 

35,493

 

 

 

 

 

 

35,493

 

Amortization of MSRs

 

 

 

 

(14,779

)

 

 

 

 

 

(14,779

)

Property operating income

 

290

 

 

 

 

 

 

 

 

 

290

 

Gain on derivative instruments, net

 

 

 

 

8,606

 

 

 

 

 

 

8,606

 

Other income, net

 

(9,328

)

 

 

(3,921

)

 

 

 

 

 

(13,249

)

Total other revenue

 

(9,038

)

 

 

59,476

 

 

 

 

 

 

50,438

 

 

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

 

 

Employee compensation and benefits

 

13,866

 

 

 

25,034

 

 

 

 

 

 

38,900

 

Selling and administrative

 

6,429

 

 

 

6,759

 

 

 

 

 

 

13,188

 

Property operating expenses

 

542

 

 

 

 

 

 

 

 

 

542

 

Depreciation and amortization

 

858

 

 

 

1,173

 

 

 

 

 

 

2,031

 

Provision for loss sharing (net of recoveries)

 

 

 

 

(1,949

)

 

 

 

 

 

(1,949

)

Provision for credit losses (net of recoveries)

 

5,088

 

 

 

(21

)

 

 

 

 

 

5,067

 

Total other expenses

 

26,783

 

 

 

30,996

 

 

 

 

 

 

57,779

 

 

 

 

 

 

 

 

 

Income before income from equity affiliates, and income taxes

 

53,061

 

 

 

33,859

 

 

 

 

 

 

86,920

 

 

 

 

 

 

 

 

Income from equity affiliates

 

6,547

 

 

 

 

 

 

 

 

 

6,547

 

Provision for income taxes

 

(255

)

 

 

(5,097

)

 

 

 

 

 

(5,352

)

 

 

 

 

 

 

 

 

Net income

 

59,353

 

 

 

28,762

 

 

 

 

 

 

88,115

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

11,214

 

 

 

 

 

 

 

 

 

11,214

 

Net income attributable to noncontrolling interest

 

 

 

 

 

 

 

6,992

 

 

 

6,992

 

Net income attributable to common stockholders

$

48,139

 

 

$

28,762

 

 

$

(6,992

)

 

$

69,909

 

 

 

 

 

 

 

 

 

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

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 

 

 

 

 

 

Balance Sheet Segment Information – (Unaudited)

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2022

 

Structured Business

 

Agency Business

 

Consolidated

Assets:

 

 

 

 

 

Cash and cash equivalents

$

94,983

 

$

247,008

 

$

341,991

Restricted cash

 

769,009

 

 

18,943

 

 

787,952

Loans and investments, net

 

14,832,302

 

 

 

 

14,832,302

Loans held-for-sale, net

 

 

 

518,935

 

 

518,935

Capitalized mortgage servicing rights, net

 

 

 

411,534

 

 

411,534

Securities held-to-maturity, net

 

 

 

159,686

 

 

159,686

Investments in equity affiliates

 

90,855

 

 

 

 

90,855

Goodwill and other intangible assets

 

12,500

 

 

85,914

 

 

98,414

Other assets

 

272,679

 

 

65,242

 

 

337,921

Total assets

$

16,072,328

 

$

1,507,262

 

$

17,579,590

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Debt obligations

$

13,750,783

 

$

455,554

 

$

14,206,337

Allowance for loss-sharing obligations

 

 

 

53,053

 

 

53,053

Other liabilities

 

311,873

 

 

95,331

 

 

407,204

Total liabilities

$

14,062,656

 

$

603,938

 

$

14,666,594

 

 

 

 

 

 

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 June 30,

 

Six Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net income attributable to common stockholders

$

69,909

 

 

$

69,126

 

 

$

133,968

 

 

$

138,606

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

Net income attributable to noncontrolling interest

 

6,992

 

 

 

8,717

 

 

 

13,808

 

 

 

18,459

 

Income from mortgage servicing rights

 

(17,567

)

 

 

(26,299

)

 

 

(32,879

)

 

 

(63,235

)

Deferred tax (benefit) provision

 

(706

)

 

 

(50

)

 

 

(2,426

)

 

 

4,436

 

Amortization and write-offs of MSRs

 

27,625

 

 

 

20,299

 

 

 

55,295

 

 

 

38,331

 

Depreciation and amortization

 

2,617

 

 

 

2,733

 

 

 

5,186

 

 

 

5,432

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

1,350

 

 

 

1,370

 

Provision for credit losses, net

 

5,849

 

 

 

(8,065

)

 

 

7,546

 

 

 

(8,343

)

Gain on derivative instruments, net

 

(4,155

)

 

 

(3,230

)

 

 

(4,453

)

 

 

(9

)

Stock-based compensation

 

3,149

 

 

 

2,044

 

 

 

9,241

 

 

 

5,375

 

Loss on redemption of preferred stock

 

 

 

 

3,479

 

 

 

 

 

 

3,479

 

 

 

 

 

 

 

 

 

Distributable earnings (1)

$

93,713

 

 

$

68,754

 

 

$

186,636

 

 

$

143,901

 

 

 

 

 

 

 

 

 

Diluted distributable earnings per share (1)

$

0.52

 

 

$

0.45

 

 

$

1.06

 

 

$

0.97

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding (1) (2)

 

179,873,329

 

 

 

153,616,591

 

 

 

175,252,399

 

 

 

148,818,030

 

 

 

 

 

 

 

 

 

(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 six months ended June 30, 2022, the diluted weighted average shares outstanding excluded 15,140,481 and 15,104,631 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.

Laisser un commentaire