Form 8-K ARBOR REALTY TRUST INC For: Nov 07
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):
�
November 7, 2014 (November 7, 2014)
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
(REGISTRANTS 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))
�
�
�
�
|
Item 2.02
|
Results of Operations and Financial Condition.
|
On November 7, 2014, Arbor Realty Trust, Inc. issued a press release announcing its earnings for the quarter ended September 30, 2014, 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 November 7, 2014.
|
�
�
�
�
�
�
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: November 7, 2014
�
�
�
�
�
EXHIBIT INDEX
Exhibit Number
�
99.1����������������������Press Release, dated November 7, 2014.
�
�
�
�
�
Exhibit 99.1
�
Third Quarter Highlights:
| � |
-
|
Net income of $63.4 million, or $1.26 per diluted common share
|
| � |
-
|
FFO of $65.5 million, or $1.30 per diluted common share and FFO of $7.4 million, or $0.15 per diluted common share excluding the recognition of a $58.1 million non-cash gain1
|
| � |
-
|
Recognized a $58.1 million gain related to the 450 West 33rd Street transaction resulting in a $1.15, or 15%, increase in GAAP book value per common share to $8.81
|
| � |
-
|
Declares a cash dividend of $0.13 per share of common stock
|
| � |
-
|
Issued $39.2 million of senior unsecured notes
|
�
Uniondale, NY, November 7, 2014 -- Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the third quarter ended September 30, 2014. Arbor reported net income for the quarter of $63.4 million, or $1.26 per diluted common share, compared to $3.7 million, or $0.08 per diluted common share for the quarter ended September 30, 2013. Funds from operations ( FFO ) for the quarter was $65.5 million, or $1.30 per diluted common share, compared to $5.6 million, or $0.13 per diluted common share for the quarter ended September 30, 2013.1 Excluding the impact of a $58.1 million net gain related to the 450 West 33rd Street transaction, FFO for the quarter was $7.4 million, or $0.15 per diluted common share.
Portfolio Activity
Loan and investment portfolio activity during the third quarter of 2014 consisted of:
�
|
�
|
Originated 20 new loans totaling $243.1 million, of which 15 were bridge loans for $211.9 million.
|
�
|
�
|
Payoffs and pay downs on 21 loans totaling $218.0 million.
|
�
At September 30, 2014, the loan and investment portfolios unpaid principal balance, excluding loan loss reserves, was approximately $1.66 billion, with a weighted average current interest pay rate of 5.41%, compared to $1.64 billion and 5.25% at June 30, 2014.��Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average current interest pay rate was 6.14% at September 30, 2014, compared to 5.93% at June 30, 2014.
�
�
�
As of September 30, 2014, Arbors loan portfolio consisted of 30% fixed-rate and 70% variable-rate loans.
The average balance of the Companys loan and investment portfolio during the third quarter of 2014, excluding loan loss reserves, was $1.68 billion and the average yield on these assets for the quarter was 6.99%, compared to $1.64 billion and 6.22% for the second quarter of 2014.
The Company recorded $2.9 million in loan loss reserves related to two loans with a carrying value of $144.7 million before loan loss reserves.��The Company also recorded $1.5 million of net recoveries of previously recorded loan loss reserves during the quarter.��At September 30, 2014, the Companys total loan loss reserves were $116.4 million relating to 12 loans with an aggregate carrying value before loan loss reserves of $228.6 million.
The Company had two non-performing loans with a carrying value of $6.3 million, net of related loan loss reserves of $34.0 million as of September 30, 2014 and June 30, 2014.
Financing Activity
The balance of debt that finances the Companys loan and investment portfolio at September 30, 2014 was approximately $1.24 billion with a weighted average interest rate including fees of 4.06%, as compared to approximately $1.22 billion and a rate of 3.75% at June 30, 2014.��The average balance of debt that finances the Companys loan and investment portfolio for the third quarter of 2014 was approximately $1.23 billion, as compared to approximately $1.21 billion for the second quarter of 2014. The average cost of borrowings for the third quarter was 3.97%, compared to 3.73% for the second quarter of 2014.
The Company issued $39.2 million aggregate principal amount of 7.375% senior unsecured notes in an underwritten public offering (NYSE:ABRN), generating net proceeds of approximately $36.4 million after deducting the issuance and underwriting discounts and offering expenses. The notes are due in 2021 and can be redeemed by the Company after May 15, 2017.
The Company closed on a $15.0 million term facility with a one year term maturing in August 2015, which is secured by bonds originally issued by one of the Company's CDO entities that have been repurchased by the Company.��This facility has a fixed interest rate of 7.5% and contains certain financial covenants and restrictions.��At September 30, 2014, the facility was fully utilized.
�
�
�
The Company is subject to various financial covenants and restrictions under the terms of the Companys CDO/CLO vehicles, credit facilities, and repurchase agreements. The Companys CDO/CLO vehicles contain interest coverage and asset over collateralization covenants that must be met as of the waterfall distribution date in order for the Company to receive such payments. The Company believes that it was in compliance with all financial covenants and restrictions as of September 30, 2014 and as of the most recent determination dates in October 2014.
The chart below is a summary of the Companys CDO/CLO compliance tests as of the most recent determination dates in October 2014:
|
Cash Flow Triggers
|
� |
CDO I
|
� | � |
CDO II
|
� | � |
CDO III
|
� | � |
CLO I
|
� | � |
CLO II
|
� | � |
CLO III
|
� | ||||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | ||||||
|
Overcollateralization (1)
|
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | ||||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | ||||||
|
Current
|
� | � | 173.33 | % | � | � | 161.20 | % | � | � | 110.65 | % | � | � | 142.96 | % | � | � | 146.89 | % | � | � | 133.33 | % |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
Limit
|
� | � | 145.00 | % | � | � | 127.30 | % | � | � | 105.60 | % | � | � | 137.86 | % | � | � | 144.25 | % | � | � | 132.33 | % |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
Pass / Fail
|
� |
Pass
|
� | � |
Pass
|
� | � |
Pass
|
� | � |
Pass
|
� | � |
Pass
|
� | � |
Pass
|
� | ||||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
Interest Coverage (2)
|
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
Current
|
� | � | 631.39 | % | � | � | 397.36 | % | � | � | 1083.81 | % | � | � | 213.63 | % | � | � | 298.52 | % | � | � | 288.49 | % |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
Limit
|
� | � | 160.00 | % | � | � | 147.30 | % | � | � | 105.60 | % | � | � | 120.00 | % | � | � | 120.00 | % | � | � | 120.00 | % |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
Pass / Fail
|
� |
Pass
|
� | � |
Pass
|
� | � |
Pass
|
� | � |
Pass
|
� | � |
Pass
|
� | � |
Pass
|
� | ||||||
(1) The overcollateralization ratio divides the total principal balance of all collateral in the CDO/CLO by the total principal balance of the bonds associated with the applicable ratio.��To the extent an asset is considered a defaulted security, the assets principal balance for purposes of the overcollateralization test is the lesser of the assets market value or the principal balance of the defaulted asset multiplied by the assets recovery rate which is determined by the rating agencies.
(2) The interest coverage�ratio divides interest income by interest expense for the classes senior to those retained by the Company.
Equity Investments
As previously disclosed, the Company recognized a $77.1 million deferred gain and a $19.0 million prepaid incentive management fee related to its investment in the 450 West 33rd Street property for a net gain of $58.1 million.��In 2007, the Company received net proceeds of approximately $58.1 million from the closing of this transaction and recorded a corresponding net deferred gain as a result of guarantying a portion of the propertys indebtedness. During the third quarter, the existing debt on the property was refinanced and the Companys portion of the guarantee terminated, resulting in the recognition of the deferred gain for GAAP purposes.
�
�
�
Common Dividend
The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.13 per share of common stock for the quarter ended September 30, 2014. The dividend is payable on December 1, 2014 to common shareholders of record on November 19, 2014. The ex-dividend date is November 17, 2014.
Preferred Dividends
As previously announced, the Board of Directors has declared cash dividends on the Company's Series A, Series B and Series C cumulative redeemable preferred stock reflecting accrued dividends from September 1, 2014 through November 30, 2014. The dividends are payable on December 1, 2014 to shareholders of record on November 15, 2014. The Company will pay total dividends of $0.515625, $0.484375 and $0.53125 per share on the Series A, Series B and Series C preferred stock, respectively.
Earnings Conference Call
Management will host a conference call today at 10:00 a.m. ET. A live webcast of the conference call will be available at www.arborrealtytrust.com in the investor relations area of the website. Those without web access should access the call telephonically at least ten minutes prior to the conference call. The dial-in numbers are (877) 280-4962 for domestic callers and (857) 244-7319 for international callers. Please use participant passcode 15273791.
After the live webcast, the call will remain available on the Company's website, www.arborrealtytrust.com, through November 30, 2014. In addition, a telephonic replay of the call will be available until November 14, 2014. The replay dial-in numbers are (888) 286-8010��for domestic callers and (617) 801-6888 for international callers. Please use passcode 24159144.
About Arbor Realty Trust, Inc.
Arbor Realty Trust, Inc. is a real estate investment trust, which invests in a diversified portfolio of multi-family and commercial real estate related bridge and mezzanine loans, preferred equity investments, mortgage related securities and other real estate related assets. Arbor is externally managed and advised by Arbor Commercial Mortgage, LLC, a national commercial real estate finance company operating through 14 offices in the US that specializes in debt and equity financing for multi-family and commercial real estate. For more information about Arbor Realty Trust, Inc., visit www.arborrealtytrust.com.
�
�
�
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 managements 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 Arbors expectations include, but are not limited to, continued ability to source new investments, changes in interest rates and/or credit spreads, changes in the real estate markets, and other risks detailed in Arbors Annual Report on Form 10-K for the year ended December 31, 2013 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 Arbors expectations with regard thereto or change in events, conditions, or circumstances on which any such statement is based.
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 each non-GAAP financial measure and the comparable GAAP financial measure can be found on page 8 and 9 of this release.
1. See attached supplemental schedule of non-GAAP financial measures.
Contacts:
Arbor Realty Trust, Inc.
Paul Elenio, Chief Financial Officer
516-506-4422
Media:
Investors:
Joseph Green
The Ruth Group
646-536-7013
�
�
�
�
�
|
�ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
|
� | � | � | � | � | � | � | � | � | � | � | � | ||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | ||||
|
CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)
|
� | � | � | � | � | � | � | � | � | � | ||||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | ||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | ||||
| � | � |
Quarter Ended
|
� | � |
Nine Months Ended
|
� | ||||||||||
| � | � |
September 30,
|
� | � |
September 30,
|
� | ||||||||||
| � | � |
2014
|
� | � |
2013
|
� | � |
2014
|
� | � |
2013
|
� | ||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | ||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | ||||
|
�Interest income
|
� | $ | 29,657,960 | � | � | $ | 25,742,973 | � | � | $ | 80,062,244 | � | � | $ | 73,060,911 | � |
|
�Interest expense
|
� | � | 12,334,034 | � | � | � | 10,645,725 | � | � | � | 34,148,009 | � | � | � | 31,621,042 | � |
|
�����Net interest income
|
� | � | 17,323,926 | � | � | � | 15,097,248 | � | � | � | 45,914,235 | � | � | � | 41,439,869 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Other revenue:
|
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Property operating income
|
� | � | 8,443,877 | � | � | � | 7,538,852 | � | � | � | 26,703,348 | � | � | � | 24,666,108 | � |
|
�Other income (loss), net
|
� | � | 518,318 | � | � | � | (251,424 | ) | � | � | 1,526,901 | � | � | � | 1,733,351 | � |
|
�����Total other revenue
|
� | � | 8,962,195 | � | � | � | 7,287,428 | � | � | � | 28,230,249 | � | � | � | 26,399,459 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Other expenses:
|
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Employee compensation and benefits
|
� | � | 3,639,722 | � | � | � | 2,995,322 | � | � | � | 10,578,219 | � | � | � | 9,047,639 | � |
|
�Selling and administrative
|
� | � | 2,330,033 | � | � | � | 3,300,071 | � | � | � | 7,507,097 | � | � | � | 8,459,087 | � |
|
�Property operating expenses
|
� | � | 7,266,859 | � | � | � | 6,664,704 | � | � | � | 21,687,062 | � | � | � | 20,696,197 | � |
|
�Depreciation and amortization
|
� | � | 1,806,683 | � | � | � | 1,868,670 | � | � | � | 5,776,719 | � | � | � | 5,328,396 | � |
|
�Impairment loss on real estate owned
|
� | � | - | � | � | � | - | � | � | � | 250,000 | � | � | � | - | � |
|
�Provision for loan losses (net of recoveries)
|
� | � | 1,326,538 | � | � | � | 750,231 | � | � | � | 590,695 | � | � | � | 4,072,108 | � |
|
�Management fee - related party
|
� | � | 2,450,000 | � | � | � | 2,800,000 | � | � | � | 7,400,000 | � | � | � | 8,400,000 | � |
|
�����Total other expenses
|
� | � | 18,819,835 | � | � | � | 18,378,998 | � | � | � | 53,789,792 | � | � | � | 56,003,427 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Income before gain on sale of equity interest, incentive
|
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
management fee, gain on extinguishment of debt, loss on
|
� | � | � | � | � | � | � | � | � | � | � | � | � | |||
|
�������sale of real estate and (loss) income from equity affiliates
|
� | � | 7,466,286 | � | � | � | 4,005,678 | � | � | � | 20,354,692 | � | � | � | 11,835,901 | � |
|
�Gain on sale of equity interest
|
� | � | 77,123,133 | � | � | � | - | � | � | � | 84,974,399 | � | � | � | - | � |
|
�Incentive management fee - equity interest - related party
|
� | � | (19,047,949 | ) | � | � | - | � | � | � | (19,047,949 | ) | � | � | - | � |
|
�Gain on extinguishment of debt
|
� | � | - | � | � | � | 1,167,772 | � | � | � | - | � | � | � | 4,930,772 | � |
|
�Loss on sale of real estate
|
� | � | (199,749 | ) | � | � | - | � | � | � | (199,749 | ) | � | � | - | � |
|
�(Loss) income from equity affiliates
|
� | � | (51,170 | ) | � | � | (81,723 | ) | � | � | 29,371 | � | � | � | (245,412 | ) |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Net income
|
� | � | 65,290,551 | � | � | � | 5,091,727 | � | � | � | 86,110,764 | � | � | � | 16,521,261 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Preferred stock dividends
|
� | � | 1,888,430 | � | � | � | 1,410,333 | � | � | � | 5,367,825 | � | � | � | 3,096,278 | � |
|
�Net income attributable to noncontrolling interest
|
� | � | - | � | � | � | 16,715 | � | � | � | - | � | � | � | 124,199 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Net income attributable to Arbor Realty Trust, Inc.
|
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�����common stockholders
|
� | $ | 63,402,121 | � | � | $ | 3,664,679 | � | � | $ | 80,742,939 | � | � | $ | 13,300,784 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Basic earnings per common share
|
� | $ | 1.26 | � | � | $ | 0.08 | � | � | $ | 1.61 | � | � | $ | 0.33 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Diluted earnings per common share
|
� | $ | 1.26 | � | � | $ | 0.08 | � | � | $ | 1.60 | � | � | $ | 0.33 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Dividends declared per common share
|
� | $ | 0.13 | � | � | $ | 0.13 | � | � | $ | 0.39 | � | � | $ | 0.37 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�Weighted average number of shares
|
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�of common stock outstanding:
|
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�����Basic
|
� | � | 50,477,308 | � | � | � | 43,397,555 | � | � | � | 50,031,205 | � | � | � | 40,129,718 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
�����Diluted
|
� | � | 50,477,308 | � | � | � | 43,832,271 | � | � | � | 50,331,623 | � | � | � | 40,576,633 | � |
�
�
�
|
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
|
� | � | � | � | � | � | ||
| � | � | � | � | � | � | � | ||
|
CONSOLIDATED BALANCE SHEETS
|
� | � | � | � | � | � | ||
| � | � | � | � | � | � | � | ||
| � | � |
September 30,
|
� | � |
December 31,
|
� | ||
| � | � |
2014
|
� | � |
2013
|
� | ||
| � | � |
(Unaudited)
|
� | � | � | � | ||
|
Assets:
|
� | � | � | � | � | � | ||
|
Cash and cash equivalents
|
� | $ | 72,874,163 | � | � | $ | 60,389,552 | � |
|
Restricted cash
|
� | � | 143,848,917 | � | � | � | 54,962,316 | � |
|
Loans and investments, net
|
� | � | 1,526,641,987 | � | � | � | 1,523,699,653 | � |
|
Available-for-sale securities, at fair value
|
� | � | 2,529,104 | � | � | � | 37,315,652 | � |
|
Investments in equity affiliates
|
� | � | 5,022,502 | � | � | � | 4,680,306 | � |
|
Real estate owned, net
|
� | � | 90,738,137 | � | � | � | 111,718,177 | � |
|
Real estate held-for-sale, net
|
� | � | 26,430,595 | � | � | � | 11,477,676 | � |
|
Due from related party
|
� | � | 628,320 | � | � | � | 98,058 | � |
|
Prepaid management fee - related party
|
� | � | - | � | � | � | 19,047,949 | � |
|
Other assets
|
� | � | 48,441,712 | � | � | � | 54,083,143 | � |
|
����Total assets
|
� | $ | 1,917,155,437 | � | � | $ | 1,877,472,482 | � |
| � | � | � | � | � | � | � | � | � |
|
Liabilities and Equity:
|
� | � | � | � | � | � | � | � |
|
Credit facilities and repurchase agreements
|
� | $ | 71,306,110 | � | � | $ | 159,125,023 | � |
|
Collateralized debt obligations
|
� | � | 371,733,279 | � | � | � | 639,622,981 | � |
|
Collateralized loan obligations
|
� | � | 545,750,000 | � | � | � | 264,500,000 | � |
|
Senior unsecured notes
|
� | � | 97,860,025 | � | � | � | - | � |
|
Junior subordinated notes to subsidiary trust issuing preferred securities
|
� | � | 159,695,009 | � | � | � | 159,291,427 | � |
|
Notes payable
|
� | � | 1,300,000 | � | � | � | 2,500,000 | � |
|
Mortgage note payable real estate owned
|
� | � | 25,022,701 | � | � | � | 42,745,650 | � |
|
Mortgage note payable real estate held-for-sale
|
� | � | 23,791,205 | � | � | � | 11,005,354 | � |
|
Due to related party
|
� | � | 2,046,667 | � | � | � | 2,794,087 | � |
|
Due to borrowers
|
� | � | 31,383,434 | � | � | � | 20,326,030 | � |
|
Deferred revenue
|
� | � | - | � | � | � | 77,123,133 | � |
|
Other liabilities
|
� | � | 53,100,605 | � | � | � | 60,842,515 | � |
|
����Total liabilities
|
� | � | 1,382,989,035 | � | � | � | 1,439,876,200 | � |
| � | � | � | � | � | � | � | � | � |
|
Equity:
|
� | � | � | � | � | � | � | � |
|
Arbor Realty Trust, Inc. stockholders equity:
|
� | � | � | � | � | � | � | � |
|
Preferred stock, $0.01 par value: 100,000,000 shares authorized; 8.25% Series A
|
� | � | � | � | � | |||
|
��� cumulative redeemable preferred stock, $38,787,500 aggregate liquidation preference;
|
� | � | � | � | � | |||
|
��� 1,551,500 issued and outstanding at September 30, 2014 and December 31, 2013;
|
� | � | � | � | �� | |||
|
��� 7.75% Series B cumulative redeemable preferred stock, $31,500,000 aggregate
|
� | � | � | � | � | |||
|
��� liquidation preference; 1,260,000 issued and outstanding at September 30, 2014 and
|
� | � | � | � | � | |||
|
����December 31, 2013; 8.50% Series C cumulative redeemable preferred stock,
|
� | � | � | � | � | � | � | � |
|
��� $22,500,000 aggregate liquidation preference; 900,000 issued and outstanding at
|
� | � | � | � | � | |||
|
����September 30, 2014, no shares issued and outstanding at December 31, 2013
|
� | � | 89,295,905 | � | � | � | 67,654,655 | � |
|
Common stock, $0.01 par value: 500,000,000 shares authorized; 53,128,075
|
� | � | � | � | � | � | � | � |
|
����shares issued, 50,477,308 shares outstanding at September 30, 2014 and
|
� | � | � | � | � | � | � | � |
|
����51,787,075 shares issued, 49,136,308 shares outstanding at December 31, 2013
|
� | � | 531,280 | � | � | � | 517,870 | � |
|
Additional paid-in capital
|
� | � | 629,579,966 | � | � | � | 623,993,245 | � |
|
Treasury stock, at cost - 2,650,767 shares at September 30, 2014 and December 31,
|
� | � | � | � | � | |||
|
����2013
|
� | � | (17,100,916 | ) | � | � | (17,100,916 | ) |
|
Accumulated deficit
|
� | � | (150,966,676 | ) | � | � | (212,231,319 | ) |
|
Accumulated other comprehensive loss
|
� | � | (17,173,157 | ) | � | � | (25,237,253 | ) |
|
����Total stockholders' equity
|
� | � | 534,166,402 | � | � | � | 437,596,282 | � |
|
Total liabilities and equity
|
� | $ | 1,917,155,437 | � | � | $ | 1,877,472,482 | � |
�
�
�
|
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
|
||||||||||||||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | ||||
|
Supplemental Schedule of Non-GAAP Financial Measures -
Funds from Operations
�(Unaudited)
|
� | |||||||||||||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | ||||
| � | � |
Quarter Ended
|
� | � |
Nine Months Ended
|
� | ||||||||||
| � | � |
September 30,
|
� | � |
September 30,
|
� | ||||||||||
| � | � |
2014
|
� | � |
2013
|
� | � |
2014
|
� | � |
2013
|
� | ||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | ||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | ||||
| � | � | � | � | � | � | � | � | � | � | � | � | � | ||||
|
Net income attributable to Arbor Realty Trust, Inc. common stockholders
|
� | $ | 63,402,121 | � | � | $ | 3,664,679 | � | � | $ | 80,742,939 | � | � | $ | 13,300,784 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
Add:
|
� | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
���Loss on sale of real estate
|
� | � | 199,749 | � | � | � | - | � | � | � | 199,749 | � | � | � | - | � |
|
���Impairment loss on real estate owned
|
� | � | - | � | � | � | - | � | � | � | 250,000 | � | � | � | - | � |
|
���Depreciation - real estate owned and held for sale
|
� | � | 1,806,683 | � | � | � | 1,868,670 | � | � | � | 5,776,719 | � | � | � | 5,328,396 | � |
|
���Depreciation - investment in equity affiliate
|
� | � | 64,742 | � | � | � | 22,599 | � | � | � | 203,482 | � | � | � | 67,797 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
Funds from operations ("FFO")
|
� | $ | 65,473,295 | � | � | $ | 5,555,948 | � | � | $ | 87,172,889 | � | � | $ | 18,696,977 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
���Diluted FFO per common share
|
� | $ | 1.30 | � | � | $ | 0.13 | � | � | $ | 1.73 | � | � | $ | 0.46 | � |
| � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � | � |
|
���Diluted weighted average shares outstanding
|
� | � | 50,477,308 | � | � | � | 43,832,271 | � | � | � | 50,331,623 | � | � | � | 40,576,633 | � |
|
Arbor is presenting funds from operations, or FFO, because management believes it to be an important supplemental measure of the Companys operating performance in that it is frequently used by analysts, investors and other parties in the evaluation of REITs.��The National Association of Real Estate Investment Trusts, or NAREIT, defines FFO as net income (loss) attributable to common stockholders (computed in accordance with GAAP), excluding gains (losses) from sales of depreciated real properties, plus impairments of depreciated real properties and real estate related depreciation and amortization, and after adjustments for unconsolidated ventures. The Company considers gains and losses on the sales of undepreciated real estate investments to be a normal part of its recurring operating activities in accordance with GAAP and should not be excluded when calculating FFO. Losses from discontinued operations are not excluded when calculating FFO.
�
|
||||||||
|
FFO is not intended to be an indication of our cash flow from operating activities (determined in accordance with GAAP) or a measure of our liquidity, nor is it entirely indicative of funding our cash needs, including our ability to make cash distributions.��Arbors calculation of FFO may be different from the calculation used by other companies and, therefore, comparability may be limited.
�
|
||||||||
|
Excluding the impact of a $58.1 million net gain related to the 450 West 33rd Street transaction described in this press release, FFO for the quarter was $7.4 million, or $0.15 per diluted common share and year-to-date FFO was $29.1 million, or $0.58 per diluted common share.
|
�
�
�
�
�
|
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
|
� | |||
| � | � | � | � | |
|
Supplemental Schedule of Non-GAAP Financial Measures (Continued) -
|
||||
|
�Adjusted and GAAP Book Value per Common Share
|
� | |||
|
�(Unaudited)
|
� | |||
| � | � |
September 30,
2014
|
� | |
| � | � | � | � | |
| � | � | � | � | |
|
GAAP Arbor Realty Trust, Inc. Stockholders' Equity
|
� | $ | 534,166,402 | � |
|
Subtract: Cumulative redeemable preferred stock
|
� | � | (89,295,905 | ) |
| � | � | � | � | � |
|
GAAP Arbor Realty Trust, Inc. Common Stockholders' Equity
|
� | � | 444,870,497 | � |
| � | � | � | � | � |
|
Add:��������Unrealized loss on derivative instruments
|
� | � | 16,334,580 | � |
| � | � | � | � | � |
|
Adjusted Arbor Realty Trust, Inc. Common Stockholders' Equity
|
� | $ | 461,205,077 | � |
| � | � | � | � | � |
| � | � | � | � | � |
|
Adjusted book value per common share
|
� | $ | 9.14 | � |
| � | � | � | � | � |
|
GAAP book value per common share
|
� | $ | 8.81 | � |
| � | � | � | � | � |
|
Common shares outstanding
|
� | � | 50,477,308 | � |
�
|
Given the significance of the unrealized loss position of our qualifying derivative instruments, Arbor has elected to report adjusted book value per common share for the affected period to currently reflect the removal of the temporary nature of unrealized gains or losses as a component of equity from qualifying interest rate swaps on our financial position.��Over time, as these qualifying interest rate swaps reach their maturity, the fair value of these swaps will return to their original par value. Management considers this non-GAAP financial measure to be an effective indicator, for both management and investors, of Arbors financial condition. Arbors management does not advocate that investors consider this non-GAAP financial measure in isolation from, or as a substitute for, financial measures prepared in accordance with GAAP.
|
�
�
�