Company Highlights:
- Completed the acquisition of Arbor Commercial Mortgage’s agency platform
- Net income of $10.9 million, or $0.21 per diluted common share
- AFFO of $15.0 million, or $0.21 per diluted common share1
- Declares a cash dividend on common stock of $0.16 per share
Segment Highlights:
Structured Business
- Segment net income of $7.8 million
- Loan and investment portfolio growth of 10% from 2Q16 on new originations of $267 million
- Earned $4.9 million of income from equity investments
- Closed a sixth collateralized securitization vehicle totaling $325 million
Agency Business
- Segment net income of $14.0 million
- Loan originations totaling $850 million
- Servicing portfolio of $12.6 billion at September 30, 2016, up 5% from the acquisition date of July 14, 2016
Recent Developments:
- Issued $86 million of Convertible Senior Notes due 2019
UNIONDALE, N.Y., Nov. 09, 2016 (GLOBE NEWSWIRE) -- Arbor Realty Trust, Inc. (NYSE:ABR), today announced financial results for the third quarter ended September 30, 2016. Arbor reported net income for the quarter of $10.9 million, or $0.21 per diluted common share, compared to $15.3 million, or $0.30 per diluted common share for the quarter ended September 30, 2015. Adjusted funds from operations (“AFFO”) for the quarter was $15.0 million, or $0.21 per diluted common share, compared to $18.3 million, or $0.36 per diluted common share for the quarter ended September 30, 2015.1
Acquisition of Arbor Commercial Mortgage’s Agency Platform
As previously announced, on July 14, 2016 the Company completed the acquisition of Arbor Commercial Mortgage’s (“ACM”) agency platform for $275.8 million. The purchase price was paid with $138.0 million in stock, $87.8 million in cash and with the issuance of a $50.0 million seller financing instrument. The stock component was paid with 21.23 million Operating Partnership Units, which was based on a stock price of $6.50 per share.
Based on the closing price of the Company’s common stock on the day of the acquisition, the estimated fair value of the total consideration given was $292.5 million. The preliminary allocation of the purchase price to the net assets acquired resulted in the recognition of intangible assets of $73.3 million and goodwill of $27.8 million.
The acquisition includes a leading national multifamily agency loan origination and servicing platform with over 230 direct employees, including 20 originators in eight states. The agency business originated over $3 billion in loans in 2015, the vast majority of which were government sponsored loans through the Fannie Mae Delegated Underwriting and Servicing (DUS®) program, Federal Home Loan Mortgage Corporation (Freddie Mac) and Government National Mortgage Association (Ginnie Mae).
In addition, the Company obtained a two year option to purchase for $25.0 million the existing management contract and fully internalize the management structure. The exercise of this option is in the sole discretion of the special committee of the Company’s Board of Directors, which has no obligation to exercise its option.
As a result of the acquisition, we currently evaluate our results from operations from two major business segments – our existing on-balance sheet structured loan origination and investment portfolio, the (“Structured Business”), and the newly acquired agency loan origination and servicing platform, the (“Agency Business”).
Structured Business Segment
Portfolio and Investment Activity
Loan and investment portfolio activity consisted of:
- 22 new loan originations totaling $266.6 million, of which 21 were bridge loans for $261.6 million
- Payoffs and pay downs on 14 loans totaling $118.3 million
At September 30, 2016, the loan and investment portfolio’s unpaid principal balance, excluding loan loss reserves, was $1.76 billion, with a weighted average current interest pay rate of 5.47%, compared to $1.61 billion and 5.40% at June 30, 2016. 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, 2016, compared to 6.11% at June 30, 2016.
The average balance of the Company’s loan and investment portfolio during the third quarter of 2016, excluding loan loss reserves, was $1.73 billion and the weighted average yield on these assets for the quarter was 6.15%, compared to $1.64 billion and 6.76% for the second quarter of 2016. The decrease in average yield was primarily due to an increase in income from fees associated with loan payoffs in the second quarter as compared to the third quarter.
At September 30, 2016, the Company’s total loan loss reserves were $83.8 million relating to eight loans with an aggregate carrying value before loan loss reserves of $186.5 million. The Company also had four non-performing loans with a carrying value of $1.7 million, net of related loan loss reserves of $22.9 million.
The Company recorded $4.9 million of income from equity affiliates primarily consisting of $3.9 million of income from its joint venture investment in a residential mortgage banking business and $0.7 million of income from a distribution received from another one of its joint venture equity investments.
Financing Activity
During the third quarter, the Company completed its sixth collateralized securitization vehicle ("CLO VI") totaling $325.0 million of real estate related assets and cash. An aggregate of $250.3 million of investment grade-rated notes were issued, and the Company retained a $74.7 million equity interest in the portfolio. The notes have an initial weighted average spread of 248 basis points over LIBOR, excluding fees and transaction costs. The facility has a three year replenishment period that allows the principal proceeds from repayments of the collateral assets to be reinvested in qualifying replacement assets, subject to certain conditions.
The Company closed on a three year, $50.0 million warehouse facility to finance first mortgage loans on healthcare properties. The facility has an interest rate ranging from 250 to 325 basis points over LIBOR.
The balance of debt that finances the Company’s loan and investment portfolio at September 30, 2016 was $1.42 billion with a weighted average interest rate including fees of 4.09%, as compared to $1.30 billion and a rate of 4.01% at June 30, 2016. The average balance of debt that finances the Company’s loan and investment portfolio for the third quarter of 2016 was $1.37 billion, as compared to $1.25 billion for the second quarter of 2016. The average cost of borrowings for the third quarter was 4.19%, compared to 4.24% for the second quarter of 2016.
The Company is subject to various financial covenants and restrictions under the terms of its CLO vehicles and financing facilities, including financings assumed as part of the agency business acquisition. The Company believes it was in compliance with all financial covenants and restrictions as of September 30, 2016 and as of the most recent CLO determination dates in October 2016.
Agency Business Segment
Loan Origination Platform
Loan originations for the third quarter ended September 30, 2016 totaled $850.4 million and consisted of:
- $668.6 million of Fannie Mae loans
- $157.1 million of Freddie Mac loans
- $24.6 million of FHA loans
Loan sales for the third quarter of 2016 totaled $970.0 million, of which $418.2 million were loans that were acquired on July 14, 2016 as part of the acquisition.
At September 30, 2016, loans held-for-sale was $310.3 million which was primarily comprised of unpaid principal balances totaling $302.1 million, with financing associated with these loans totaling $301.9 million.
For the quarter ended September 30, 2016, the Agency Business generated revenues of $34.5 million. Fee-based services, including gain on sales, net was $9.7 million, reflecting a margin of 1.76% on third quarter loan sales of $551.8 million (loans originated and sold by the Company in the period subsequent to the acquisition date). Income from mortgage servicing rights was $16.0 million for the quarter, reflecting a rate of 2.23% as a percentage of third quarter loan commitments of $714.8 million.
Servicing Portfolio
The servicing portfolio totaled $12.6 billion at September 30, 2016, an increase of 5% from the acquisition date, as a result of $850.4 million of new loan originations during the quarter. Servicing revenue, net was $5.9 million for the quarter, and consists of servicing revenue of $13.5 million net of amortization of mortgage servicing rights totaling $7.6 million.
| Servicing Portfolio ($ in 000s) | ||||||||||||||||
| As of September 30, 2016 | As of July 14, 2016 | |||||||||||||||
| UPB | Wtd. Avg. Fee | Wtd. Avg. Life (in years) | UPB | Wtd. Avg. Fee | Wtd. Avg. Life (in years) | |||||||||||
| Fannie Mae | $ | 10,520,107 | 0.53 | % | 6.4 | $ | 9,990,276 | 0.52 | % | 6.4 | ||||||
| Freddie Mac | 1,660,941 | 0.23 | % | 10.3 | 1,527,317 | 0.24 | % | 10.6 | ||||||||
| FHA | 420,962 | 0.18 | % | 19.3 | 419,980 | 0.19 | % | 20.3 | ||||||||
| Total | $ | 12,602,010 | 0.48 | % | 7.3 | $ | 11,937,573 | 0.47 | % | 7.4 | ||||||
Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan (“loss-sharing obligations”). At September 30, 2016, the Company’s allowance for loss-sharing obligations was $31.1 million which consists of general loss sharing guaranty obligations of $25.4 million, representing 0.24% of the Fannie Mae servicing portfolio, and $5.7 million of loss-sharing obligations on specifically identified loans with losses determined to be probable and estimable.
Capital Markets
In October 2016, the Company issued $86.25 million of 6.50% Convertible Senior Notes due 2019 (the “Notes”), including the underwriter’s $11.25 million over-allotment option. The Notes pay interest semiannually in arrears and will mature on October 1, 2019, unless earlier converted or repurchased. The Company does not have the right to redeem the Notes prior to maturity. The Notes are convertible, subject to certain conditions, into cash, shares of the Company’s common stock or a combination thereof, at the Company’s sole election. The conversion rate was initially equal to 119.3033 shares of common stock per $1,000 principal amount of Notes, which is equivalent to an initial conversion price of approximately $8.38 per share of common stock, representing an approximate 10% conversion premium based on the closing price of the Company’s common stock of $7.62 per share on September 29, 2016. The Company received proceeds of $82.8 million, net of transaction fees, from the offering which is intended to be used to make investments in our business and for general corporate purposes.
Dividends
The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.16 per share of common stock for the quarter ended September 30, 2016. The dividend is payable on November 30, 2016 to common stockholders of record on November 21, 2016. The ex-dividend date is November 17, 2016.
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, 2016 through November 30, 2016. The dividends are payable on November 30, 2016 to preferred stockholders of record on November 15, 2016. 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
The Company 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 (866) 516-5034 for domestic callers and (678) 509-7613 for international callers. Please use participant passcode 87959729.
After the live webcast, the call will remain available on the Company's website, www.arborrealtytrust.com, through November 30, 2016. In addition, a telephonic replay of the call will be available until November 16, 2016. The replay dial-in numbers are (855) 859-2056 for domestic callers and (404) 537-3406 for international callers. Please use passcode 87959729.
About Arbor Realty Trust, Inc.
Arbor Realty Trust, Inc. (NYSE:ABR) is a real estate investment trust and national direct lender specializing in loan origination and servicing for multifamily, seniors housing, healthcare and other diverse commercial real estate assets. Arbor is a Top 10 Fannie Mae DUS® Multifamily Lender by volume and a Top Fannie Mae Small Loan lender, a Freddie Mac Program Plus® Seller/Servicer and the Top Freddie Mac Small Balance Loan Lender, a Fannie Mae and Freddie Mac Seniors Housing Lender, an FHA Multifamily Accelerated Processing (MAP)/LEAN Lender, a HUD-approved LIHTC Lender as well as a CMBS, bridge, mezzanine and preferred equity lender, consistently building on its reputation for service, quality and flexibility. With a current servicing portfolio of approximately $12.6 billion, Arbor is a primary commercial loan servicer and special servicer rated by Standard & Poor’s with an Above Average rating. Arbor is also on the Standard & Poor’s Select Servicer List and is a primary commercial loan servicer and loan level special servicer rated by Fitch Ratings. Arbor is externally managed and advised by Arbor Commercial Mortgage, LLC.
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, 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 Arbor’s Annual Report on Form 10-K for the year ended December 31, 2015 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. Supplemental schedules of each non-GAAP financial measure and the comparable GAAP financial measure can be found on page 12 of this release.
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES | ||||||||||||||||||
| CONSOLIDATED STATEMENTS OF INCOME - (Unaudited) | ||||||||||||||||||
| Quarter Ended | Nine Months Ended | |||||||||||||||||
| September 30, | September 30, | |||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||||
| Interest income | $ | 29,636,227 | $ | 26,025,709 | $ | 83,424,190 | $ | 79,575,689 | ||||||||||
| Other interest income, net | - | - | 2,539,274 | 7,884,344 | ||||||||||||||
| Interest expense | 16,966,228 | 11,885,363 | 42,958,329 | 37,405,492 | ||||||||||||||
| Net interest income | 12,669,999 | 14,140,346 | 43,005,135 | 50,054,541 | ||||||||||||||
| Other revenue: | ||||||||||||||||||
| Fee-based services, including gain on sales, net | 9,693,822 | - | 9,693,822 | - | ||||||||||||||
| Mortgage servicing rights | 15,968,067 | - | 15,968,067 | - | ||||||||||||||
| Servicing revenue, net | 5,885,884 | - | 5,885,884 | - | ||||||||||||||
| Property operating income | 2,960,940 | 7,202,851 | 12,719,027 | 22,855,028 | ||||||||||||||
| Other income, net | 359,546 | 51,633 | 663,977 | 164,449 | ||||||||||||||
| Total other revenue | 34,868,259 | 7,254,484 | 44,930,777 | 23,019,477 | ||||||||||||||
| Other expenses: | ||||||||||||||||||
| Employee compensation and benefits | 14,216,679 | 4,877,059 | 22,856,433 | 14,133,403 | ||||||||||||||
| Selling and administrative | 5,903,031 | 2,063,408 | 10,277,844 | 7,442,979 | ||||||||||||||
| Acquisition costs | 6,406,258 | 1,116,126 | 10,261,902 | 1,542,169 | ||||||||||||||
| Property operating expenses | 2,819,004 | 6,028,585 | 10,991,823 | 18,381,317 | ||||||||||||||
| Depreciation and amortization | 1,808,765 | 1,250,761 | 3,129,410 | 4,137,080 | ||||||||||||||
| Impairment loss on real estate owned | - | - | 11,200,000 | - | ||||||||||||||
| Provision for loss sharing | 1,316,862 | - | 1,316,862 | - | ||||||||||||||
| Provision for loan losses (net of recoveries) | (54,000 | ) | 277,464 | (24,995 | ) | 2,353,688 | ||||||||||||
| Management fee - related party | 3,325,000 | 2,725,000 | 8,875,000 | 8,075,000 | ||||||||||||||
| Total other expenses | 35,741,599 | 18,338,403 | 78,884,279 | 56,065,636 | ||||||||||||||
| Income before gain on acceleration of deferred income, loss | ||||||||||||||||||
| on termination of swaps, gain on sale of real estate, income | ||||||||||||||||||
| from equity affiliates and provision for income taxes | 11,796,659 | 3,056,427 | 9,051,633 | 17,008,382 | ||||||||||||||
| Gain on acceleration of deferred income | - | 8,162,720 | - | 19,171,882 | ||||||||||||||
| Loss on termination of swaps | - | (340,197 | ) | - | (4,629,647 | ) | ||||||||||||
| Gain on sale of real estate | - | - | 11,630,687 | 3,984,364 | ||||||||||||||
| Income from equity affiliates | 4,929,375 | 6,353,239 | 11,193,918 | 10,983,177 | ||||||||||||||
| Provision for income taxes | (300,000 | ) | - | (300,000 | ) | - | ||||||||||||
| Net income | 16,426,034 | 17,232,189 | 31,576,238 | 46,518,158 | ||||||||||||||
| Preferred stock dividends | 1,888,430 | 1,888,430 | 5,665,290 | 5,665,290 | ||||||||||||||
| Net income attributable to noncontrolling interest | 3,649,432 | - | 3,649,432 | - | ||||||||||||||
| Net income attributable to common stockholders | $ | 10,888,172 | $ | 15,343,759 | $ | 22,261,516 | $ | 40,852,868 | ||||||||||
| Basic earnings per common share | $ | 0.21 | $ | 0.30 | $ | 0.43 | $ | 0.80 | ||||||||||
| Diluted earnings per common share | $ | 0.21 | $ | 0.30 | $ | 0.43 | $ | 0.80 | ||||||||||
| Weighted average shares outstanding: | ||||||||||||||||||
| Basic | 51,390,467 | 50,962,516 | 51,272,795 | 50,822,444 | ||||||||||||||
| Diluted | 70,271,796 | 50,962,516 | 51,627,550 | 50,917,442 | ||||||||||||||
| Dividends declared per common share | $ | 0.16 | $ | 0.15 | $ | 0.46 | $ | 0.43 | ||||||||||
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES | ||||||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||||||
| September 30, | December 31, | |||||||||||
| 2016 | 2015 | |||||||||||
| (Unaudited) | ||||||||||||
| Assets: | ||||||||||||
| Cash and cash equivalents | $ | 71,613,974 | $ | 188,708,687 | ||||||||
| Restricted cash | 176,615,179 | 48,301,244 | ||||||||||
| Loans and investments, net | 1,656,748,937 | 1,450,334,341 | ||||||||||
| Loans held-for-sale, net | 310,252,600 | - | ||||||||||
| Capitalized mortgage servicing rights, net | 224,297,210 | - | ||||||||||
| Available-for-sale securities, at fair value | 5,214,998 | 2,022,030 | ||||||||||
| Investments in equity affiliates | 41,962,338 | 30,870,235 | ||||||||||
| Real estate owned, net | 19,762,787 | 60,845,509 | ||||||||||
| Real estate held-for-sale, net | - | 8,669,203 | ||||||||||
| Due from related party | 493,412 | 8,082,265 | ||||||||||
| Goodwill and other intangible assets | 99,932,986 | - | ||||||||||
| Other assets | 43,326,307 | 29,558,430 | ||||||||||
| Total assets | $ | 2,650,220,728 | $ | 1,827,391,944 | ||||||||
| Liabilities and Equity: | ||||||||||||
| Credit facilities and repurchase agreements | 431,060,399 | 136,252,135 | ||||||||||
| Collateralized loan obligations | 1,007,736,720 | 758,899,661 | ||||||||||
| Senior unsecured notes | 94,330,797 | 93,764,994 | ||||||||||
| Junior subordinated notes to subsidiary trust issuing preferred securities | 157,662,855 | 157,117,130 | ||||||||||
| Mortgage note payable - real estate owned | - | 27,155,000 | ||||||||||
| Related party financing | 50,000,000 | - | ||||||||||
| Due to related party | 18,583,192 | 3,428,333 | ||||||||||
| Due to borrowers | 50,823,894 | 34,629,595 | ||||||||||
| Allowance for loss-sharing obligations | 31,113,413 | - | ||||||||||
| Other liabilities | 83,477,916 | 51,054,321 | ||||||||||
| Total liabilities | 1,924,789,186 | 1,262,301,169 | ||||||||||
| Equity: | ||||||||||||
| Arbor Realty Trust, Inc. stockholders' equity: | ||||||||||||
| Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares | ||||||||||||
| authorized; special voting preferred shares; 21,230,769 shares issued and | ||||||||||||
| outstanding, no shares issued and outstanding, respectively; 8.25% Series A, | ||||||||||||
| $38,787,500 aggregate liquidation preference; 1,551,500 shares issued and | ||||||||||||
| outstanding; 7.75% Series B, $31,500,000 aggregate liquidation preference; | ||||||||||||
| 1,260,000 shares issued and outstanding; 8.50% Series C, $22,500,000 | ||||||||||||
| aggregate liquidation preference; 900,000 shares issued and outstanding | 89,508,213 | 89,295,905 | ||||||||||
| Common stock, $0.01 par value: 500,000,000 shares authorized; 51,401,295 | ||||||||||||
| and 50,962,516 shares issued and outstanding, respectively | 514,013 | 509,625 | ||||||||||
| Additional paid-in capital | 619,179,982 | 616,244,196 | ||||||||||
| Accumulated deficit | (137,441,120 | ) | (136,118,001 | ) | ||||||||
| Accumulated other comprehensive loss | (1,142,053 | ) | (4,840,950 | ) | ||||||||
| Total Arbor Realty Trust, Inc. stockholders’ equity | 570,619,035 | 565,090,775 | ||||||||||
| Noncontrolling interest | 154,812,507 | - | ||||||||||
| Total equity | 725,431,542 | 565,090,775 | ||||||||||
| Total liabilities and equity | $ | 2,650,220,728 | $ | 1,827,391,944 | ||||||||
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES | ||||||||||||||||||
| STATEMENT OF INCOME SEGMENT INFORMATION- (Unaudited) | ||||||||||||||||||
| Quarter Ended September 30, 2016 | ||||||||||||||||||
| Structured Business | Agency Business | Other / Eliminations (1) | Consolidated | |||||||||||||||
| Interest income | $ | 26,893,151 | $ | 2,743,076 | $ | - | $ | 29,636,227 | ||||||||||
| Interest expense | 14,455,058 | 1,680,561 | 830,609 | 16,966,228 | ||||||||||||||
| Net interest income | 12,438,093 | 1,062,515 | (830,609 | ) | 12,669,999 | |||||||||||||
| Other revenue: | ||||||||||||||||||
| Fee-based services, including gain on sales, net | - | 9,693,822 | - | 9,693,822 | ||||||||||||||
| Mortgage servicing rights | - | 15,968,067 | - | 15,968,067 | ||||||||||||||
| Servicing revenue, net | - | 5,885,884 | - | 5,885,884 | ||||||||||||||
| Property operating income | 2,960,940 | - | - | 2,960,940 | ||||||||||||||
| Other income, net | 111,036 | 248,510 | - | 359,546 | ||||||||||||||
| Total other revenue | 3,071,976 | 31,796,283 | - | 34,868,259 | ||||||||||||||
| Other expenses: | ||||||||||||||||||
| Employee compensation and benefits | 3,460,745 | 10,755,934 | - | 14,216,679 | ||||||||||||||
| Selling and administrative | 2,182,406 | 3,720,625 | - | 5,903,031 | ||||||||||||||
| Acquisition costs | - | - | 6,406,258 | 6,406,258 | ||||||||||||||
| Property operating expenses | 2,819,004 | - | - | 2,819,004 | ||||||||||||||
| Depreciation and amortization | 641,721 | 1,167,044 | - | 1,808,765 | ||||||||||||||
| Provision for loss sharing | - | 1,316,862 | - | 1,316,862 | ||||||||||||||
| Provision for loan losses (net of recoveries) | (54,000 | ) | - | - | (54,000 | ) | ||||||||||||
| Management fee - related party | 1,712,307 | 1,612,693 | - | 3,325,000 | ||||||||||||||
| Total other expenses | 10,762,183 | 18,573,158 | 6,406,258 | 35,741,599 | ||||||||||||||
| Income before income from equity affiliates and provision | ||||||||||||||||||
| for income taxes | 4,747,886 | 14,285,640 | (7,236,867 | ) | 11,796,659 | |||||||||||||
| Income from equity affiliates | 4,929,375 | - | - | 4,929,375 | ||||||||||||||
| Provision for income taxes | - | (300,000 | ) | - | (300,000 | ) | ||||||||||||
| Net income | $ | 9,677,261 | $ | 13,985,640 | $ | (7,236,867 | ) | $ | 16,426,034 | |||||||||
| Preferred stock dividends | 1,888,430 | - | - | 1,888,430 | ||||||||||||||
| Net income attributable to noncontrolling interest | - | - | 3,649,432 | 3,649,432 | ||||||||||||||
| Net income attributable to common stockholders | $ | 7,788,831 | $ | 13,985,640 | $ | (10,886,299 | ) | $ | 10,888,172 | |||||||||
| (1) Includes certain corporate expenses not allocated to the two reportable segments, such as costs associated with the acquisition of the | ||||||||||||||||||
| Agency Business as well as income allocated to the noncontrolling interest holder. | ||||||||||||||||||
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES | |||||||||||||||||||
| BALANCE SHEET SEGMENT INFORMATION - (Unaudited) | |||||||||||||||||||
| September 30, 2016 | |||||||||||||||||||
| Structured Business | Agency Business | Other / Eliminations (1) | Consolidated | ||||||||||||||||
| Assets: | |||||||||||||||||||
| Cash and cash equivalents | $ | 41,562,243 | $ | 30,051,731 | $ | - | $ | 71,613,974 | |||||||||||
| Restricted cash | 174,583,396 | 2,031,783 | - | 176,615,179 | |||||||||||||||
| Loans and investments, net | 1,656,748,937 | - | - | 1,656,748,937 | |||||||||||||||
| Loans held-for-sale, net | - | 310,252,600 | - | 310,252,600 | |||||||||||||||
| Capitalized mortgage servicing rights, net | - | 224,297,210 | - | 224,297,210 | |||||||||||||||
| Investments in equity affiliates | 41,962,338 | - | - | 41,962,338 | |||||||||||||||
| Goodwill and other intangible assets | - | 99,932,986 | - | 99,932,986 | |||||||||||||||
| Other assets | 53,677,419 | 15,120,085 | - | 68,797,504 | |||||||||||||||
| Total assets | $ | 1,968,534,333 | $ | 681,686,395 | $ | - | $ | 2,650,220,728 | |||||||||||
| Liabilities: | |||||||||||||||||||
| Debt obligations | 1,388,916,564 | 301,874,207 | 50,000,000 | 1,740,790,771 | |||||||||||||||
| Allowance for loss-sharing obligations | - | 31,113,413 | - | 31,113,413 | |||||||||||||||
| Other liabilities | 114,779,654 | 36,396,692 | 1,708,656 | 152,885,002 | |||||||||||||||
| Total liabilities | $ | 1,503,696,218 | $ | 369,384,312 | $ | 51,708,656 | $ | 1,924,789,186 | |||||||||||
| (1) Includes assets and liabilities not allocated to the two reportable segments, such as financings and accrued acquisition costs | |||||||||||||||||||
| associated with the acquisition of the Agency Business. | |||||||||||||||||||
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES | ||||||||||||||||
| Supplemental Schedule of Non-GAAP Financial Measures - | ||||||||||||||||
| Funds from Operations ("FFO") and Adjusted Funds from Operations ("AFFO") | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Quarter Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| Net income attributable to common stockholders | $ | 10,888,172 | $ | 15,343,759 | $ | 22,261,516 | $ | 40,852,868 | ||||||||
| Subtract: | ||||||||||||||||
| Gain on sale of real estate | - | - | (11,630,687 | ) | (3,984,364 | ) | ||||||||||
| Add: | ||||||||||||||||
| Net income attributable to noncontrolling interest | 3,649,432 | - | 3,649,432 | - | ||||||||||||
| Impairment loss on real estate owned | - | - | 11,200,000 | - | ||||||||||||
| Depreciation - real estate owned and held-for-sale | 443,684 | 1,250,761 | 1,764,329 | 4,137,080 | ||||||||||||
| Depreciation - investments in equity affiliates | 93,588 | 93,588 | 280,764 | 280,764 | ||||||||||||
| Funds from operations (1) | $ | 15,074,876 | $ | 16,688,108 | $ | 27,525,354 | $ | 41,286,348 | ||||||||
| Subtract: | ||||||||||||||||
| Income from mortgage servicing rights | (15,968,067 | ) | - | (15,968,067 | ) | - | ||||||||||
| Impairment loss on real estate owned | - | - | (11,200,000 | ) | - | |||||||||||
| Net gain on changes in fair value of derivatives | (248,510 | ) | - | (248,510 | ) | - | ||||||||||
| Add: | ||||||||||||||||
| Amortization of MSRs | 7,586,524 | - | 7,586,524 | - | ||||||||||||
| Depreciation and amortization | 1,365,081 | - | 1,365,081 | - | ||||||||||||
| Gain on sale of real estate | - | - | 11,630,687 | 3,984,364 | ||||||||||||
| Stock-based compensation | 777,080 | 463,313 | 2,940,174 | 2,890,582 | ||||||||||||
| Acquisition costs | 6,406,258 | 1,116,126 | 10,261,902 | 1,542,169 | ||||||||||||
| Adjusted funds from operations (1) | $ | 14,993,242 | $ | 18,267,547 | $ | 33,893,145 | $ | 49,703,463 | ||||||||
| Diluted FFO per share (1) | $ | 0.21 | $ | 0.33 | $ | 0.48 | $ | 0.81 | ||||||||
| Diluted AFFO per share (1) | $ | 0.21 | $ | 0.36 | $ | 0.59 | $ | 0.98 | ||||||||
| Diluted weighted average shares outstanding (1) | 70,271,796 | 50,962,516 | 57,748,830 | 50,917,442 | ||||||||||||
| (1) Amounts are attributable to common stockholders and OP Unit holder. 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 FFO and AFFO because management believes they are important supplemental measures of the Company’s operating performance in that they are 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 defines AFFO as funds from operations adjusted for accounting items such as non-cash stock-based compensation expense, income from mortgage servicing rights ("MSRs"), amortization of MSRs, changes in fair value of certain derivatives that temporarily flow through earnings as well as the add-back of one-time charges such as acquisition costs. The Company also adds back impairment losses on real estate and gains/losses on sales of real estate. The Company is generally not in the business of operating real estate owned property and has obtained real estate by foreclosure or through partial or full settlement of mortgage debt related to the Company's loans to maximize the value of the collateral and minimize the Company's exposure. Therefore, the Company deems such impairment and gains/losses on real estate as an extension of the asset management of its loans, thus a recovery of principal or additional loss on the Company's initial investment. | ||||||||||||||||
| FFO and AFFO are not intended to be an indication of the Company's cash flow 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 FFO and AFFO may be different from the calculations used by other companies and, therefore, comparability may be limited. | ||||||||||||||||