0001253986abr:SingleFamilyRentalBondsMemberus-gaap:ServicingContractsMemberabr:AgencyBusinessSegmentMember2022-01-012022-12-31
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
| | | | | |
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2023March 31, 2024
or
| | | | | |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number: 001-32136
Arbor Realty Trust, Inc.
(Exact name of registrant as specified in its charter)
| | | | | |
Maryland | 20-0057959 |
(State or other jurisdiction of incorporation) | (I.R.S. Employer Identification No.) |
| |
333 Earle Ovington Boulevard, Suite 900, Uniondale, NY (Address of principal executive offices) | 11553 (Zip Code) |
(Registrant’s telephone number, including area code): (516) 506-4200
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of each class | | Trading symbols | | Name of each exchange on which registered |
Common Stock, par value $0.01 per share | | ABR | | New York Stock Exchange |
Preferred Stock, 6.375% Series D Cumulative Redeemable, par value $0.01 per share | | ABR-PD | | New York Stock Exchange |
Preferred Stock, 6.25% Series E Cumulative Redeemable, par value $0.01 per share | | ABR-PE | | New York Stock Exchange |
Preferred Stock, 6.25% Series F Fixed-to-Floating Rate Cumulative Redeemable, par value $0.01 per share | | ABR-PF | | New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | | | | | | | |
Large accelerated filer | þ | Accelerated filer | o | Non-accelerated filer | o |
Smaller reporting company | o | Emerging growth company | o | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
Issuer has 188,501,642188,514,660 shares of common stock outstanding at October 20, 2023.April 26, 2024.
INDEX
Forward-Looking Statements
The information contained in this quarterly report on Form 10-Q is not a complete description of our business or the risks associated with an investment in Arbor Realty Trust, Inc. We urge you to carefully review and consider the various disclosures in this report, as well as information in our annual report on Form 10-K for the year ended December 31, 20222023 (the “2022“2023 Annual Report”) filed with the Securities and Exchange Commission (“SEC”) on February 17, 202320, 2024 and in our other reports and filings with the SEC.
This report contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements relate to, among other things, the operating performance of our investments and financing needs. We use words such as “anticipate,” “expect,” “believe,” “intend,” “should,” “could,” “will,” “may” and similar expressions to identify forward-looking statements, although not all forward-looking statements include these words. Forward-looking statements are based on certain assumptions, discuss future expectations, describe future plans and strategies, contain projections of results of operations or of financial condition or state other forward-looking information. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. These forward-looking statements involve risks, uncertainties and other factors that may cause our actual results in future periods to differ materially from forecasted results. Factors that could have a material adverse effect on our operations and future prospects include, but are not limited to, changes in economic, macroeconomic and geopolitical conditions generally, and the real estate market specifically, in particular, due to the severity and duration of the novel coronavirus (“COVID-19”) pandemic; the potential impact of the COVID-19 pandemic on our business, results of operations and financial condition;specifically; adverse changes in our status with government-sponsored enterprises affecting our ability to originate loans through such programs; changes in interest rates; the quality and size of the investment pipeline and the rate at which we can invest our cash; impairments in the value of the collateral underlying our loans and investments; inflation; changes in federal and state laws and regulations, including changes in tax laws; the availability and cost of capital for future investments; and competition. Readers are cautioned not to place undue reliance on any of these forward-looking statements, which reflect our views as of the date of this report. The factors noted above could cause our actual results to differ significantly from those contained in any forward-looking statement.
Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. We are under no duty to update any of the forward-looking statements after the date of this report to conform these statements to actual results.
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
($ in thousands, except share and per share data)
| | September 30, 2023 | | December 31, 2022 |
| (Unaudited) | | |
| March 31, 2024 | | | March 31, 2024 | | December 31, 2023 |
| (Unaudited) | |
Assets: | |
Assets: | |
Assets: | Assets: | |
Cash and cash equivalents | Cash and cash equivalents | $ | 895,298 | | | $ | 534,357 | |
Cash and cash equivalents | |
Cash and cash equivalents | |
Restricted cash | Restricted cash | 419,158 | | | 713,808 | |
Loans and investments, net (allowance for credit losses of $184,069 and $132,559) | 12,892,796 | | | 14,254,674 | |
Loans and investments, net (allowance for credit losses of $211,942 and $195,664) | |
Loans held-for-sale, net | Loans held-for-sale, net | 364,320 | | | 354,070 | |
Capitalized mortgage servicing rights, net | Capitalized mortgage servicing rights, net | 392,203 | | | 401,471 | |
Securities held-to-maturity, net (allowance for credit losses of $5,943 and $3,153) | 155,172 | | | 156,547 | |
Securities held-to-maturity, net (allowance for credit losses of $7,597 and $6,256) | |
Investments in equity affiliates | Investments in equity affiliates | 62,795 | | | 79,130 | |
Due from related party | Due from related party | 211,655 | | | 77,419 | |
Goodwill and other intangible assets | Goodwill and other intangible assets | 92,551 | | | 96,069 | |
Other assets | Other assets | 416,741 | | | 371,440 | |
Total assets | Total assets | $ | 15,902,689 | | | $ | 17,038,985 | |
| Liabilities and Equity: | Liabilities and Equity: | |
Liabilities and Equity: | |
Liabilities and Equity: | |
Credit and repurchase facilities | |
Credit and repurchase facilities | |
Credit and repurchase facilities | Credit and repurchase facilities | $ | 3,391,441 | | | $ | 3,841,814 | |
Securitized debt | Securitized debt | 7,004,634 | | | 7,849,270 | |
Senior unsecured notes | Senior unsecured notes | 1,332,926 | | | 1,385,994 | |
Convertible senior unsecured notes | Convertible senior unsecured notes | 282,428 | | | 280,356 | |
Junior subordinated notes to subsidiary trust issuing preferred securities | Junior subordinated notes to subsidiary trust issuing preferred securities | 143,695 | | | 143,128 | |
Due to related party | Due to related party | 2,170 | | | 12,350 | |
Due to borrowers | Due to borrowers | 114,660 | | | 61,237 | |
Allowance for loss-sharing obligations | Allowance for loss-sharing obligations | 69,261 | | | 57,168 | |
Other liabilities | Other liabilities | 320,973 | | | 335,789 | |
Total liabilities | Total liabilities | 12,662,188 | | | 13,967,106 | |
| Commitments and contingencies (Note 13) | Commitments and contingencies (Note 13) | | | |
Commitments and contingencies (Note 13) | |
Commitments and contingencies (Note 13) | | | | |
| Equity: | Equity: | |
Equity: | |
Equity: | |
Arbor Realty Trust, Inc. stockholders' equity: | Arbor Realty Trust, Inc. stockholders' equity: | |
Arbor Realty Trust, Inc. stockholders' 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: | |
Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares authorized, shares issued and outstanding by period: | |
Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares authorized, shares issued and outstanding by period: | Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares authorized, shares issued and outstanding by period: | 633,684 | | | 633,684 | |
Special voting preferred shares - 16,293,589 shares | Special voting preferred shares - 16,293,589 shares | |
6.375% Series D - 9,200,000 shares | 6.375% Series D - 9,200,000 shares | |
6.375% Series D - 9,200,000 shares | |
6.375% Series D - 9,200,000 shares | |
6.25% Series E - 5,750,000 shares | |
6.25% Series E - 5,750,000 shares | |
6.25% Series E - 5,750,000 shares | 6.25% Series E - 5,750,000 shares | |
6.25% Series F - 11,342,000 shares | 6.25% Series F - 11,342,000 shares | |
Common stock, $0.01 par value: 500,000,000 shares authorized - 188,501,642 and 178,230,522 shares issued and outstanding | 1,885 | | | 1,782 | |
6.25% Series F - 11,342,000 shares | |
6.25% Series F - 11,342,000 shares | |
Common stock, $0.01 par value: 500,000,000 shares authorized - 189,452,116 and 188,505,264 shares issued and outstanding | |
Common stock, $0.01 par value: 500,000,000 shares authorized - 189,452,116 and 188,505,264 shares issued and outstanding | |
Common stock, $0.01 par value: 500,000,000 shares authorized - 189,452,116 and 188,505,264 shares issued and outstanding | |
Additional paid-in capital | Additional paid-in capital | 2,364,395 | | | 2,204,481 | |
Retained earnings | Retained earnings | 104,821 | | | 97,049 | |
Total Arbor Realty Trust, Inc. stockholders' equity | Total Arbor Realty Trust, Inc. stockholders' equity | 3,104,785 | | | 2,936,996 | |
Noncontrolling interest | Noncontrolling interest | 135,716 | | | 134,883 | |
Total equity | Total equity | 3,240,501 | | | 3,071,879 | |
Total liabilities and equity | Total liabilities and equity | $ | 15,902,689 | | | $ | 17,038,985 | |
Note: Our consolidated balance sheets include assets and liabilities of consolidated variable interest entities, or VIEs, as we are the primary beneficiary of these VIEs. At September 30, 2023March 31, 2024 and December 31, 2022,2023, assets of our consolidated VIEs totaled $8,689,298$8,289,662 and $9,785,261,$8,614,571, respectively, and the liabilities of our consolidated VIEs totaled $7,027,893$6,715,750 and $7,876,024,$6,967,877, respectively. See Note 14 for discussion of our VIEs.
See Notes to Consolidated Financial Statements.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
($ in thousands, except share and per share data)
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2023 | | 2022 | | 2023 | | 2022 |
| Three Months Ended March 31, | |
| Three Months Ended March 31, | |
| Three Months Ended March 31, | |
| 2024 | |
| 2024 | |
| 2024 | |
Interest income | |
Interest income | |
Interest income | Interest income | $ | 336,474 | | | $ | 259,778 | | | $ | 1,000,159 | | | $ | 627,804 | |
Interest expense | Interest expense | 229,180 | | | 160,452 | | | 675,749 | | | 350,079 | |
Interest expense | |
Interest expense | |
Net interest income | |
Net interest income | |
Net interest income | Net interest income | 107,294 | | | 99,326 | | | 324,410 | | | 277,725 | |
Other revenue: | Other revenue: | | | | | | | |
Other revenue: | |
Other revenue: | |
Gain on sales, including fee-based services, net | |
Gain on sales, including fee-based services, net | |
Gain on sales, including fee-based services, net | Gain on sales, including fee-based services, net | 18,619 | | | 14,360 | | | 55,795 | | | 32,526 | |
Mortgage servicing rights | Mortgage servicing rights | 14,109 | | | 19,408 | | | 48,769 | | | 52,287 | |
Mortgage servicing rights | |
Mortgage servicing rights | |
Servicing revenue, net | |
Servicing revenue, net | |
Servicing revenue, net | Servicing revenue, net | 35,463 | | | 22,744 | | | 97,376 | | | 64,513 | |
Property operating income | Property operating income | 1,450 | | | 445 | | | 4,261 | | | 1,031 | |
Property operating income | |
Property operating income | |
Gain (loss) on derivative instruments, net | Gain (loss) on derivative instruments, net | (421) | | | (15,909) | | | (3,582) | | | 10,083 | |
Other income (loss), net | 173 | | | (6,014) | | | 5,099 | | | (16,061) | |
Gain (loss) on derivative instruments, net | |
Gain (loss) on derivative instruments, net | |
Other income, net | |
Other income, net | |
Other income, net | |
Total other revenue | |
Total other revenue | |
Total other revenue | Total other revenue | 69,393 | | | 35,034 | | | 207,718 | | | 144,379 | |
Other expenses: | Other expenses: | | | | | | | |
Other expenses: | |
Other expenses: | |
Employee compensation and benefits | |
Employee compensation and benefits | |
Employee compensation and benefits | Employee compensation and benefits | 39,810 | | | 38,811 | | | 123,518 | | | 119,736 | |
Selling and administrative | Selling and administrative | 12,367 | | | 13,225 | | | 38,574 | | | 40,960 | |
Selling and administrative | |
Selling and administrative | |
Property operating expenses | |
Property operating expenses | |
Property operating expenses | Property operating expenses | 1,479 | | | 366 | | | 4,227 | | | 1,443 | |
Depreciation and amortization | Depreciation and amortization | 2,286 | | | 2,078 | | | 7,297 | | | 6,092 | |
Depreciation and amortization | |
Depreciation and amortization | |
Provision for loss sharing (net of recoveries) | |
Provision for loss sharing (net of recoveries) | |
Provision for loss sharing (net of recoveries) | Provision for loss sharing (net of recoveries) | 1,679 | | | 412 | | | 12,528 | | | (2,199) | |
Provision for credit losses (net of recoveries) | Provision for credit losses (net of recoveries) | 18,652 | | | 2,274 | | | 55,047 | | | 9,700 | |
Provision for credit losses (net of recoveries) | |
Provision for credit losses (net of recoveries) | |
Total other expenses | Total other expenses | 76,273 | | | 57,166 | | | 241,191 | | | 175,732 | |
Income before extinguishment of debt, income from equity affiliates and income taxes | 100,414 | | | 77,194 | | | 290,937 | | | 246,372 | |
Loss on extinguishment of debt | (314) | | | (3,262) | | | (1,561) | | | (4,612) | |
Total other expenses | |
Total other expenses | |
Income before income from equity affiliates and income taxes | |
Income before income from equity affiliates and income taxes | |
Income before income from equity affiliates and income taxes | |
| Income from equity affiliates | Income from equity affiliates | 809 | | | 4,748 | | | 20,694 | | | 18,507 | |
(Provision for) benefit from income taxes | (5,854) | | | 374 | | | (19,436) | | | (13,166) | |
| Income from equity affiliates | |
| Income from equity affiliates | |
Provision for income taxes | |
Provision for income taxes | |
Provision for income taxes | |
Net income | |
Net income | |
Net income | Net income | 95,055 | | | 79,054 | | | 290,634 | | | 247,101 | |
Preferred stock dividends | Preferred stock dividends | 10,342 | | | 10,342 | | | 31,027 | | | 30,612 | |
Preferred stock dividends | |
Preferred stock dividends | |
Net income attributable to noncontrolling interest | Net income attributable to noncontrolling interest | 6,789 | | | 6,002 | | | 21,200 | | | 19,811 | |
Net income attributable to noncontrolling interest | |
Net income attributable to noncontrolling interest | |
Net income attributable to common stockholders | |
Net income attributable to common stockholders | |
Net income attributable to common stockholders | Net income attributable to common stockholders | $ | 77,924 | | | $ | 62,710 | | | $ | 238,407 | | | $ | 196,678 | |
| Basic earnings per common share | Basic earnings per common share | $ | 0.42 | | | $ | 0.37 | | | $ | 1.30 | | | $ | 1.21 | |
| Basic earnings per common share | |
| Basic earnings per common share | |
Diluted earnings per common share | |
Diluted earnings per common share | |
Diluted earnings per common share | Diluted earnings per common share | $ | 0.41 | | | $ | 0.36 | | | $ | 1.28 | | | $ | 1.18 | |
| Weighted average shares outstanding: | Weighted average shares outstanding: | |
| Weighted average shares outstanding: | |
| Weighted average shares outstanding: | |
Basic | Basic | 187,023,395 | | 170,227,553 | | 183,340,149 | | 162,292,235 |
Basic | |
Basic | |
Diluted | |
Diluted | |
Diluted | Diluted | 221,328,818 | | 205,865,016 | | 217,457,399 | | 195,529,340 |
| Dividends declared per common share | Dividends declared per common share | $ | 0.43 | | | $ | 0.39 | | | $ | 1.25 | | | $ | 1.14 | |
| Dividends declared per common share | |
| Dividends declared per common share | |
See Notes to Consolidated Financial Statements.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited)
($ in thousands, except shares)
| Three Months Ended September 30, 2023 | Three Months Ended March 31, 2024 | | Three Months Ended March 31, 2024 |
| Preferred Stock Shares | | | Preferred Stock Shares | | Preferred Stock Value | | Common Stock Shares | | Common Stock Par Value | | Additional Paid-in Capital | | Retained Earnings | | Total Arbor Realty Trust, Inc. Stockholders’ Equity | | Noncontrolling Interest | | Total Equity |
Balance – January 1, 2024 | |
| | Preferred Stock Shares | | Preferred Stock Value | | Common Stock Shares | | Common Stock Par Value | | Additional Paid-in Capital | | Retained Earnings | | Total Arbor Realty Trust, Inc. Stockholders’ Equity | | Noncontrolling Interest | | Total Equity |
Balance – July 1, 2023 | 42,585,589 | | $ | 633,684 | | | 183,067,388 | | $ | 1,831 | | | $ | 2,280,632 | | | $ | 107,561 | | | $ | 3,023,708 | | | $ | 135,933 | | | $ | 3,159,641 | |
Issuance - common stock | — | | — | | | 5,576,496 | | 55 | | | 83,937 | | | — | | | 83,992 | | | — | | | 83,992 | |
| Stock-based compensation, net | |
| Stock-based compensation, net | |
| Stock-based compensation, net | Stock-based compensation, net | — | | — | | | (142,242) | | (1) | | | (174) | | | — | | | (175) | | | — | | | (175) | |
Distributions - common stock | Distributions - common stock | — | | — | | | — | | — | | | — | | | (80,660) | | | (80,660) | | | — | | | (80,660) | |
Distributions - preferred stock | Distributions - preferred stock | — | | — | | | — | | — | | | — | | | (10,346) | | | (10,346) | | | — | | | (10,346) | |
Distributions - noncontrolling interest | Distributions - noncontrolling interest | — | | — | | | — | | — | | | — | | | — | | | — | | | (7,006) | | | (7,006) | |
Net income | Net income | — | | — | | | — | | — | | | — | | | 88,266 | | | 88,266 | | | 6,789 | | | 95,055 | |
Balance – September 30, 2023 | 42,585,589 | | $ | 633,684 | | | 188,501,642 | | $ | 1,885 | | | $ | 2,364,395 | | | $ | 104,821 | | | $ | 3,104,785 | | | $ | 135,716 | | | $ | 3,240,501 | |
Balance – March 31, 2024 | |
| Nine Months Ended September 30, 2023 | Balance – January 1, 2023 | 42,585,589 | | | $ | 633,684 | | | 178,230,522 | | | $ | 1,782 | | | $ | 2,204,481 | | | $ | 97,049 | | | $ | 2,936,996 | | | $ | 134,883 | | | $ | 3,071,879 | |
Issuance - common stock | — | | | — | | | 13,113,296 | | | 130 | | | 193,530 | | | — | | | 193,660 | | | — | | | 193,660 | |
Repurchase - common stock | — | | | — | | | (3,545,604) | | | (36) | | | (37,396) | | | — | | | (37,432) | | | — | | | (37,432) | |
Stock-based compensation, net | — | | | — | | | 703,428 | | | 9 | | | 3,780 | | | — | | | 3,789 | | | — | | | 3,789 | |
Distributions - common stock | — | | | — | | | — | | | — | | | — | | | (230,632) | | | (230,632) | | | — | | | (230,632) | |
Distributions - preferred stock | — | | | — | | | — | | | — | | | — | | | (31,030) | | | (31,030) | | | — | | | (31,030) | |
Distributions - noncontrolling interest | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (20,367) | | | (20,367) | |
Net income | — | | | — | | | — | | | — | | | — | | | 269,434 | | | 269,434 | | | 21,200 | | | 290,634 | |
Balance – September 30, 2023 | 42,585,589 | | | $ | 633,684 | | | 188,501,642 | | | $ | 1,885 | | | $ | 2,364,395 | | | $ | 104,821 | | | $ | 3,104,785 | | | $ | 135,716 | | | $ | 3,240,501 | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended March 31, 2023 |
| | | | | | | | | | | | | | | | | |
Balance – January 1, 2023 | 42,585,589 | | $ | 633,684 | | | 178,230,522 | | $ | 1,782 | | | $ | 2,204,481 | | | $ | 97,049 | | | $ | 2,936,996 | | | $ | 134,883 | | | $ | 3,071,879 | |
Issuance - common stock | — | | — | | | 5,635,800 | | 56 | | | 82,688 | | | — | | | 82,744 | | | — | | | 82,744 | |
Repurchase - common stock | — | | — | | | (886,432) | | (9) | | | (9,662) | | | — | | | (9,671) | | | — | | | (9,671) | |
Stock-based compensation, net | — | | — | | | 841,113 | | 9 | | | 780 | | | — | | | 789 | | | — | | | 789 | |
Distributions - common stock | — | | — | | | — | | — | | | — | | | (73,666) | | | (73,666) | | | — | | | (73,666) | |
Distributions - preferred stock | — | | — | | | — | | — | | | — | | | (10,347) | | | (10,347) | | | — | | | (10,347) | |
Distributions - noncontrolling interest | — | | — | | | — | | — | | | — | | | — | | | — | | | (6,517) | | | (6,517) | |
Net income | — | | — | | | — | | — | | | — | | | 94,661 | | | 94,661 | | | 7,585 | | | 102,246 | |
Balance – March 31, 2023 | 42,585,589 | | $ | 633,684 | | | 183,821,003 | | $ | 1,838 | | | $ | 2,278,287 | | | $ | 107,697 | | | $ | 3,021,506 | | | $ | 135,951 | | | $ | 3,157,457 | |
| | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
See Notes to Consolidated Financial Statements.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITYCASH FLOWS (Unaudited) (Continued)
($ in thousands, except shares)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended September 30, 2022 |
| Preferred Stock Shares | | Preferred Stock Value | | Common Stock Shares | | Common Stock Par Value | | Additional Paid-in Capital | | Retained Earnings | | Total Arbor Realty Trust, Inc. Stockholders’ Equity | | Noncontrolling Interest | | Total Equity |
Balance - July 1, 2022 | 42,585,589 | | $ | 633,684 | | | 168,454,805 | | $ | 1,685 | | | $ | 2,060,837 | | | $ | 83,271 | | | $ | 2,779,477 | | | $ | 133,519 | | | $ | 2,912,996 | |
Issuance - common stock | — | | — | | | 3,170,688 | | 31 | | | 44,491 | | | — | | | 44,522 | | | — | | | 44,522 | |
Stock-based compensation, net | — | | — | | | (101,685) | | (1) | | | 581 | | | — | | | 580 | | | — | | | 580 | |
Distributions - common stock | — | | — | | | — | | — | | | — | | | (66,447) | | | (66,447) | | | — | | | (66,447) | |
Distributions - preferred stock | — | | — | | | — | | — | | | — | | | (10,345) | | | (10,345) | | | — | | | (10,345) | |
Distributions - noncontrolling interest | — | | — | | | — | | — | | | — | | | — | | | — | | | (6,354) | | | (6,354) | |
Net income | — | | — | | | — | | — | | | — | | | 73,052 | | | 73,052 | | | 6,002 | | | 79,054 | |
Balance – September 30, 2022 | 42,585,589 | | $ | 633,684 | | | 171,523,808 | | $ | 1,715 | | | $ | 2,105,909 | | | $ | 79,531 | | | $ | 2,820,839 | | | $ | 133,167 | | | $ | 2,954,006 | |
| | | | | | | | | | | | | | | | | |
Nine Months Ended September 30, 2022 |
Balance - January 1, 2022 | 39,325,095 | | | $ | 556,163 | | | 151,362,181 | | | $ | 1,514 | | | $ | 1,789,229 | | | $ | 68,144 | | | $ | 2,415,050 | | | $ | 132,487 | | | $ | 2,547,537 | |
Issuance - common stock | — | | | — | | | 19,625,788 | | | 196 | | | 312,570 | | | — | | | 312,766 | | | — | | | 312,766 | |
Issuance - Series F preferred stock | 3,292,000 | | | 77,522 | | | — | | | — | | | (130) | | | — | | | 77,392 | | | — | | | 77,392 | |
Stock-based compensation, net | — | | | — | | | 535,839 | | | 5 | | | 4,240 | | | — | | | 4,245 | | | — | | | 4,245 | |
Distributions - common stock | — | | | — | | | — | | | — | | | — | | | (185,285) | | | (185,285) | | | — | | | (185,285) | |
Distributions - preferred stock | — | | | — | | | — | | | — | | | — | | | (30,618) | | | (30,618) | | | — | | | (30,618) | |
Distributions - noncontrolling interest | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (18,586) | | | (18,586) | |
Redemption - operating partnership units | (31,506) | | | (1) | | | — | | | — | | | — | | | — | | | (1) | | | (545) | | | (546) | |
Net income | — | | | — | | | — | | | — | | | — | | | 227,290 | | | 227,290 | | | 19,811 | | | 247,101 | |
Balance – September 30, 2022 | 42,585,589 | | | $ | 633,684 | | | 171,523,808 | | | $ | 1,715 | | | $ | 2,105,909 | | | $ | 79,531 | | | $ | 2,820,839 | | | $ | 133,167 | | | $ | 2,954,006 | |
(in thousands) | | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
Operating activities: | | | |
Net income | $ | 73,212 | | | $ | 102,246 | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | | |
Depreciation and amortization | 2,571 | | | 2,624 | |
Stock-based compensation | 6,020 | | | 5,901 | |
Amortization and accretion of interest and fees, net | (46) | | | (236) | |
Amortization of capitalized mortgage servicing rights | 16,631 | | | 15,416 | |
Originations of loans held-for-sale | (857,805) | | | (1,033,384) | |
Proceeds from sales of loans held-for-sale, net of gain on sale | 1,085,374 | | | 921,522 | |
Mortgage servicing rights | (10,199) | | | (18,458) | |
Write-off of capitalized mortgage servicing rights from payoffs | 1,787 | | | 3,307 | |
Provision for loss sharing (net of recoveries) | 273 | | | 3,177 | |
Provision for credit losses (net of recoveries) | 19,118 | | | 22,517 | |
Net charge-offs for loss sharing obligations | 883 | | | (588) | |
Deferred tax (benefit) provision | (3,952) | | | 3,164 | |
Income from equity affiliates | (1,418) | | | (14,326) | |
Distributions from operations of equity affiliates | — | | | 4,748 | |
Change in fair value of held-for-sale loans | (19) | | | (2,960) | |
Loss (gain) on derivative instruments, net | 5,257 | | | (4,223) | |
| | | |
Payoffs and paydowns of loans held-for-sale | 14 | | | 13 | |
| | | |
Changes in operating assets and liabilities | (77,745) | | | (67,245) | |
Net cash provided by (used in) operating activities | 259,956 | | | (56,785) | |
| | | |
Investing Activities: | | | |
Loans and investments funded, originated and purchased | (313,557) | | | (380,633) | |
Payoffs and paydowns of loans and investments | 670,388 | | | 1,191,076 | |
| | | |
Deferred fees | 3,464 | | | 3,953 | |
Contributions to equity affiliates | (9,593) | | | (500) | |
Distributions from equity affiliates | 69 | | | 11,567 | |
| | | |
Payoffs and paydowns of securities held-to-maturity | 47 | | | 2,580 | |
Due to borrowers and reserves | (19,234) | | | — | |
Net cash provided by investing activities | 331,584 | | | 828,043 | |
| | | |
Financing activities: | | | |
Proceeds from credit and repurchase facilities | 1,865,362 | | | 1,849,389 | |
Paydowns and payoffs of credit and repurchase facilities | (2,187,147) | | | (2,042,692) | |
Payoffs and paydowns of securitized debt | (246,165) | | | (344,547) | |
Proceeds from issuance of common stock | — | | | 82,744 | |
Proceeds from issuance of senior unsecured notes | — | | | 95,000 | |
Payoffs and paydowns of senior unsecured notes | — | | | (70,750) | |
Payments of withholding taxes on net settlement of vested stock | (862) | | | (5,112) | |
Repurchase of common stock | — | | | (9,671) | |
Distributions to stockholders | (98,667) | | | (90,530) | |
Payment of deferred financing costs | (6,576) | | | (3,866) | |
| | | |
| | | |
| | | |
| | | |
| | | |
Net cash used in financing activities | (674,055) | | | (540,035) | |
Net (decrease) increase in cash, cash equivalents and restricted cash | (82,515) | | | 231,223 | |
Cash, cash equivalents and restricted cash at beginning of period | 1,537,207 | | | 1,248,165 | |
Cash, cash equivalents and restricted cash at end of period | $ | 1,454,692 | | | $ | 1,479,388 | |
See Notes to Consolidated Financial Statements.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Continued)
(in thousands) | | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2023 | | 2022 |
Operating activities: | | | |
Net income | $ | 290,634 | | | $ | 247,101 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 7,297 | | | 6,092 | |
Stock-based compensation | 12,141 | | | 12,330 | |
Amortization and accretion of interest and fees, net | (3,084) | | | (10,022) | |
Amortization of capitalized mortgage servicing rights | 46,920 | | | 44,532 | |
Originations of loans held-for-sale | (3,619,570) | | | (3,232,962) | |
Proceeds from sales of loans held-for-sale, net of gain on sale | 3,607,665 | | | 3,699,555 | |
Mortgage servicing rights | (48,769) | | | (52,287) | |
Write-off of capitalized mortgage servicing rights from payoffs | 11,764 | | | 37,318 | |
Provision for loss sharing (net of recoveries) | 12,528 | | | (2,199) | |
Provision for credit losses (net of recoveries) | 55,047 | | | 9,700 | |
Net charge-offs for loss sharing obligations | (434) | | | (354) | |
Deferred tax benefit | (6,630) | | | (7,833) | |
Income from equity affiliates | (20,694) | | | (18,507) | |
Distributions from operations of equity affiliates | 22,507 | | | 16,546 | |
Change in fair value of held-for-sale loans | (1,634) | | | 12,163 | |
Loss on extinguishment of debt | 1,561 | | | 4,612 | |
Payoffs and paydowns of loans held-for-sale | 463 | | | 58,339 | |
Loss on sale of loans | — | | | 10,120 | |
Changes in operating assets and liabilities | (209,214) | | | (23,138) | |
Net cash provided by operating activities | 158,498 | | | 811,106 | |
| | | |
Investing Activities: | | | |
Loans and investments funded, originated and purchased, net | (1,061,865) | | | (5,418,113) | |
Payoffs and paydowns of loans and investments | 2,541,373 | | | 2,302,874 | |
Proceeds from sale of loans and investments | — | | | 397,338 | |
Deferred fees | 13,624 | | | 50,385 | |
Contributions to equity affiliates | (1,029) | | | (16,730) | |
Distributions from equity affiliates | 15,552 | | | 24,321 | |
Purchase of securities held-to-maturity, net | — | | | (27,598) | |
Payoffs and paydowns of securities held-to-maturity | 3,544 | | | 16,676 | |
Due to borrowers and reserves | (92,358) | | | (152,036) | |
Net cash provided by (used in) investing activities | 1,418,841 | | | (2,822,883) | |
| | | |
Financing activities: | | | |
Proceeds from credit and repurchase facilities | 6,575,575 | | | 8,474,821 | |
Paydowns and payoffs of credit and repurchase facilities | (7,033,287) | | | (8,325,608) | |
Payoffs and paydowns of securitized debt | (856,864) | | | (441,000) | |
Proceeds from issuance of common stock | 193,660 | | | 312,766 | |
Proceeds from issuance of senior unsecured notes | 95,000 | | | — | |
Payoffs and paydowns of senior unsecured notes | (149,600) | | | — | |
Payments of withholding taxes on net settlement of vested stock | (8,352) | | | (8,085) | |
Repurchase of common stock | (37,432) | | | — | |
Distributions to stockholders | (282,029) | | | (234,246) | |
Payment of deferred financing costs | (7,719) | | | (35,267) | |
Proceeds from issuance of securitized debt | — | | | 2,525,624 | |
Proceeds from issuance of convertible senior unsecured notes | — | | | 287,500 | |
Extinguishment of convertible senior unsecured notes | — | | | (200,662) | |
Proceeds from issuance of preferred stock | — | | | 77,392 | |
Redemption of operating partnership units | — | | | (546) | |
Net cash (used in) provided by financing activities | (1,511,048) | | | 2,432,689 | |
Net increase in cash, cash equivalents and restricted cash | 66,291 | | | 420,912 | |
Cash, cash equivalents and restricted cash at beginning of period | 1,248,165 | | | 891,270 | |
Cash, cash equivalents and restricted cash at end of period | $ | 1,314,456 | | | $ | 1,312,182 | |
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
Reconciliation of cash, cash equivalents and restricted cash: | | | |
Cash and cash equivalents at beginning of period | $ | 928,974 | | | $ | 534,357 | |
Restricted cash at beginning of period | 608,233 | | | 713,808 | |
Cash, cash equivalents and restricted cash at beginning of period | $ | 1,537,207 | | | $ | 1,248,165 | |
| | | |
Cash and cash equivalents at end of period | $ | 908,049 | | | $ | 774,544 | |
Restricted cash at end of period | 546,643 | | | 704,844 | |
Cash, cash equivalents and restricted cash at end of period | $ | 1,454,692 | | | $ | 1,479,388 | |
| | | |
Supplemental cash flow information: | | | |
Cash used to pay interest | $ | 209,712 | | | $ | 213,849 | |
Cash used to pay taxes | 567 | | | 1,032 | |
| | | |
Supplemental schedule of non-cash investing and financing activities: | | | |
Distributions accrued on preferred stock | 7,010 | | | 7,010 | |
| | | |
See Notes to Consolidated Financial Statements.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Continued)
(in thousands)
| | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2023 | | 2022 |
Reconciliation of cash, cash equivalents and restricted cash: | | | |
Cash and cash equivalents at beginning of period | $ | 534,357 | | | $ | 404,580 | |
Restricted cash at beginning of period | 713,808 | | | 486,690 | |
Cash, cash equivalents and restricted cash at beginning of period | $ | 1,248,165 | | | $ | 891,270 | |
| | | |
Cash and cash equivalents at end of period | $ | 895,298 | | | $ | 389,651 | |
Restricted cash at end of period | 419,158 | | | 922,531 | |
Cash, cash equivalents and restricted cash at end of period | $ | 1,314,456 | | | $ | 1,312,182 | |
| | | |
Supplemental cash flow information: | | | |
Cash used to pay interest | $ | 654,108 | | | $ | 306,671 | |
Cash used to pay taxes | 22,916 | | | 25,770 | |
| | | |
Supplemental schedule of non-cash investing and financing activities: | | | |
Distributions accrued on preferred stock | 7,010 | | | 7,010 | |
Cumulative-effect adjustment (adoption of convertible debt standard) | — | | | 2,447 | |
See Notes to Consolidated Financial Statements.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 1 — Description of Business
Arbor Realty Trust, Inc. (“we,” “us,” or “our”) is a Maryland corporation formed in 2003. We are a nationwide real estate investment trust (“REIT”) and direct lender, providing loan origination and servicing for commercial real estate assets. We operate through two business segments: our Structured Loan Origination and Investment Business, or “Structured Business,” and our Agency Loan Origination and Servicing Business, or “Agency Business.”
Through our Structured Business, we invest in a diversified portfolio of structured finance assets in the multifamily, single-family rental (“SFR”) and commercial real estate markets, primarily consisting of bridge loans, in addition to mezzanine loans, junior participating interests in first mortgages and preferred and direct equity. We also invest in real estate-related joint ventures and may directly acquire real property and invest in real estate-related notes and certain mortgage-related securities.
Through our Agency Business, we originate, sell and service a range of multifamily finance products through the Federal National Mortgage Association (“Fannie Mae”) and the Federal Home Loan Mortgage Corporation (“Freddie Mac,” and together with Fannie Mae, the government-sponsored enterprises, or “GSEs”), the Government National Mortgage Association (“Ginnie Mae”), Federal Housing Authority (“FHA”) and the U.S. Department of Housing and Urban Development (together with Ginnie Mae and FHA, “HUD”). We retain the servicing rights and asset management responsibilities on substantially all loans we originate and sell under the GSE and HUD programs. We are an approved Fannie Mae Delegated Underwriting and Servicing (“DUS”) lender nationally, a Freddie Mac Multifamily Conventional Loan lender, seller/servicer in New York, New Jersey and Connecticut, a Freddie Mac affordable, manufactured housing, senior housing and small balance loan (“SBL”) lender, seller/servicer nationally and a HUD MAP and LEAN senior housing/healthcare lender nationally. We also originate and serviceretain the servicing rights on permanent financing loans underwritten using the guidelines of our existing agency loans sold to the GSEs, which we refer to as “Private Label” loans and originate and sell finance products through conduit/commercial mortgage-backed securities (“CMBS”)CMBS programs. We either sell the Private Label loans instantaneously or pool and securitize the Private Label loansthem and sell certificates in the securitizations to third-partythird party investors, while retaining the servicing rights and the highest risk bottom tranche certificate of the securitization (“APL certificates”).securitization.
Substantially all of our operations are conducted through our operating partnership, Arbor Realty Limited Partnership (“ARLP”), for which we serve as the indirect general partner, and ARLP’s subsidiaries. We are organized to qualify as a REIT for U.S. federal income tax purposes. A REIT is generally not subject to federal income tax on that portion of its REIT-taxable income that is distributed to its stockholders, provided that at least 90% of taxable income is distributed and provided that certain other requirements are met. Certain of our assets that produce non-qualifying REIT income, primarily within the Agency Business, are operated through taxable REIT subsidiaries (“TRS”), which are part of our TRS consolidated group (the “TRS Consolidated Group”) and are subject to U.S. federal, state and local income taxes. In general, our TRS entities may hold assets that the REIT cannot hold directly and may engage in real estate or non-real estate-related business.
Note 2 — Basis of Presentation and Significant Accounting Policies
Basis of Presentation
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), for interim financial statements and the instructions to Form 10-Q. Accordingly, certain information and footnote disclosures normally included in the consolidated financial statements prepared under GAAP have been condensed or omitted. In our opinion, all adjustments considered necessary for a fair presentation of our financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These financial statements should be read in conjunction with our financial statements and notes thereto included in our 20222023 Annual Report.
Principles of Consolidation
The consolidated financial statements include our financial statements and the financial statements of our wholly owned subsidiaries, partnerships and other entities in which we own a controlling interest, including variable interest entities (“VIEs”) of which we are the primary beneficiary. Entities in which we have a significant influence are accounted for under the equity method. Our VIEs are described in Note 14. All significant intercompany transactions and balances have been eliminated in consolidation.
Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that could materially affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. The ultimate impact of inflation, increasing interest rates, bank failures, tightening of capital markets and reduced property values, both globally and to our business, makes any estimate or assumption at March 31, 2024 inherently less certain.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
reduced property values, both globally and to our business, makes any estimate or assumption at September 30, 2023 inherently less certain.
Reclassification
Certain amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period financial statements.
Recently Adopted Accounting Pronouncements
| | | | | | | | | | | | | | |
Description | | Adoption Date | | Effect on Financial Statements |
In March 2022, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This guidance eliminates the accounting guidance on troubled debt restructurings and amends existing disclosures, including the requirement to disclose current period gross write-offs by year of origination. The guidance also updates the requirements related to accounting for credit losses and adds enhanced disclosures for creditors with respect to loan refinancings and restructurings for borrowers experiencing financial difficulty. | | First quarter of 2023 | | The adoption of this guidance did not have a material impact on our consolidated financial statements. |
Recently Issued Accounting Pronouncements
In March 2023,2024, the FASBFinancial Accounting Standards Board issued ASU 2023-01, LeasesAccounting Standards Update ("ASU") 2024-01, Compensation – Stock Compensation (Topic 842) – Common Control Arrangements718): Scope Application of Profits Interest and ASU 2023-02, Investments – Equity Method and Joint Ventures: Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method, bothSimilar Awards, effective for us in the first quarter of 2024. In August 2023, the FASB issued ASU 2023-05, Business Combinations – Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement, which is effective for joint venture entities with a formation date on or after January 1, 2025. We currently do not have any transactions that fall under the scope of these ASUs;this ASU; therefore, the adoptions areadoption is not expected to have an impact on our consolidated financial statements.
Significant Accounting Policies
See Item 8 – Financial Statements and Supplementary Data in our 20222023 Annual Report for a description of our significant accounting policies. There have been no significant changes to our significant accounting policies since December 31, 2022.2023.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 3 — Loans and Investments
Our Structured Business loan and investment portfolio consists of ($ in thousands):
| | September 30, 2023 | | Percent of Total | | Loan Count | | Wtd. Avg. Pay Rate (1) | | Wtd. Avg. Remaining Months to Maturity | | Wtd. Avg. First Dollar LTV Ratio (2) | | Wtd. Avg. Last Dollar LTV Ratio (3) |
Bridge loans (4) | $ | 12,790,972 | | | 97 | % | | 664 | | 8.85 | % | | 13.8 | | 0 | % | | 77 | % |
| March 31, 2024 | | | March 31, 2024 | | Percent of Total | | Loan Count | | Wtd. Avg. Pay Rate (1) | | Wtd. Avg. Remaining Months to Maturity (2) | | Wtd. Avg. First Dollar LTV Ratio (3) | | Wtd. Avg. Last Dollar LTV Ratio (4) |
Bridge loans (5) | | Bridge loans (5) | $ | 11,866,289 | | | 97 | % | | 698 | | 8.11 | % | | 11.4 | | 0 | % | | 81 | % |
Mezzanine loans | Mezzanine loans | 233,805 | | | 2 | % | | 47 | | 8.35 | % | | 54.7 | | 45 | % | | 79 | % | Mezzanine loans | 260,414 | | | 2 | | 2 | % | | 55 | | 7.87 | % | | 53.3 | | 49 | % | | 82 | % |
Preferred equity investments | Preferred equity investments | 87,924 | | | 1 | % | | 10 | | 3.03 | % | | 62.0 | | 47 | % | | 84 | % | Preferred equity investments | 117,431 | | | 1 | | 1 | % | | 26 | | 5.09 | % | | 57.9 | | 54 | % | | 78 | % |
Other loans (5) | 9,694 | | | <1% | | 2 | | 9.72 | % | | 15.6 | | 0 | % | | 62 | % |
| 13,122,395 | | | 100 | % | | 723 | | 8.80 | % | | 14.9 | | 1 | % | | 77 | % |
SFR permanent loans | | SFR permanent loans | 5,728 | | | <1% | | 2 | | 9.94 | % | | 12.8 | | 0 | % | | 53 | % |
Total UPB | | Total UPB | 12,249,862 | | | 100 | % | | 781 | | 8.07 | % | | 12.8 | | 2 | % | | 81 | % |
Allowance for credit losses | Allowance for credit losses | (184,069) | | | | | | | | | | | | | |
Unearned revenue | Unearned revenue | (45,530) | | |
Unearned revenue | |
Unearned revenue | |
Loans and investments, net | |
Loans and investments, net | |
Loans and investments, net | Loans and investments, net | $ | 12,892,796 | | |
| | December 31, 2023 | |
| | December 31, 2022 | |
Bridge loans (4) | $ | 14,096,054 | | | 98 | % | | 692 | | 8.17 | % | | 19.8 | | 0 | % | | 76 | % |
| December 31, 2023 | |
| | December 31, 2023 | |
Bridge loans (5) | |
Bridge loans (5) | |
Bridge loans (5) | | $ | 12,273,244 | | | 97 | % | | 679 | | 8.45 | % | | 12.0 | | 0 | % | | 78 | % |
Mezzanine loans | Mezzanine loans | 213,499 | | | 1 | % | | 44 | | 8.13 | % | | 63.1 | | 42 | % | | 77 | % | Mezzanine loans | 248,457 | | | 2 | | 2 | % | | 49 | | 8.41 | % | | 56.6 | | 48 | % | | 80 | % |
Preferred equity investments | Preferred equity investments | 110,725 | | | 1 | % | | 8 | | 7.63 | % | | 39.2 | | 46 | % | | 79 | % | Preferred equity investments | 85,741 | | | 1 | | 1 | % | | 17 | | 3.95 | % | | 60.3 | | 53 | % | | 82 | % |
Other loans (5) | 35,845 | | | <1% | | 3 | | 8.76 | % | | 32.8 | | 0 | % | | 58 | % |
| 14,456,123 | | | 100 | % | | 747 | | 8.17 | % | | 20.6 | | 1 | % | | 76 | % |
SFR permanent loans | | SFR permanent loans | 7,564 | | | <1% | | 2 | | 9.84 | % | | 13.9 | | 0 | % | | 56 | % |
Total UPB | | Total UPB | 12,615,006 | | | 100 | % | | 747 | | 8.42 | % | | 13.2 | | 1 | % | | 78 | % |
Allowance for credit losses | Allowance for credit losses | (132,559) | | | | | | | | | | | | | |
Unearned revenue | Unearned revenue | (68,890) | | |
Unearned revenue | |
Unearned revenue | |
Loans and investments, net | Loans and investments, net | $ | 14,254,674 | | |
Loans and investments, net | |
Loans and investments, net | |
________________________
(1)“Weighted Average Pay Rate” is a weighted average, based on the unpaid principal balance (“UPB”) of each loan in our portfolio, of the interest rate required to be paid monthly as stated in the individual loan agreements. Certain loans and investments that require an accrual rate to be paid at maturity are not included in the weighted average pay rate as shown in the table.
(2)Including extension options, the weighted average remaining months to maturity at March 31, 2024 and December 31, 2023 was 27.6 and 29.4, respectively.
(3)The “First Dollar Loan-to-Value (“LTV”) Ratio” is calculated by comparing the total of our senior most dollar and all senior lien positions within the capital stack to the fair value of the underlying collateral to determine the point at which we will absorb a total loss of our position.
(3)(4)The “Last Dollar LTV Ratio” is calculated by comparing the total of the carrying value of our loan and all senior lien positions within the capital stack to the fair value of the underlying collateral to determine the point at which we will initially absorb a loss.
(4)(5)At September 30, 2023March 31, 2024 and December 31, 2022,2023, bridge loans included 311389 and 241,354, respectively, of SFR loans with a total gross loan commitment of $2.05$3.21 billion and $1.57$2.86 billion, respectively, of which $1.16$1.45 billion and $927.4 million,$1.32 billion, respectively, was funded.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Concentration of Credit Risk
We are subject to concentration risk in that, at September 30,both March 31, 2024 and December 31, 2023, the UPB related to 92 loans with five different borrowers represented 12% of total assets. At December 31 2022, the UPB related to 38 loans with five different borrowers represented 11% of total assets. During both the three and nine months ended September 30, 2023March 31, 2024 and the year ended December 31, 2022,2023, no single loan or investment represented more than 10% of our total assets and no single investor group generated over 10% of our revenue. See Note 17 for details on our concentration of related party loans and investments.
We assign a credit risk rating of pass, pass/watch, special mention, substandard or doubtful to each loan and investment, with a pass rating being the lowest risk and a doubtful rating being the highest risk. Each credit risk rating has benchmark guidelines that pertain to debt-service coverage ratios, LTV ratios, borrower strength, asset quality, and funded cash reserves. Other factors such as guarantees, market strength, and remaining loan term and borrower equity are also reviewed and factored into determining the credit risk rating assigned to each loan. This metric provides a helpful snapshot of portfolio quality and credit risk. All portfolio assets are subject to, at a minimum, a
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
thorough quarterly financial evaluation in which historical operating performance and forward-looking projections are reviewed, however, we maintain a higher level of scrutiny and focus on loans that we consider “high risk” and that possess deteriorating credit quality.
Generally speaking, given our typical loan profile, risk ratings of pass, pass/watch and special mention suggest that we expect the loan to make both principal and interest payments according to the contractual terms of the loan agreement. A risk rating of substandard indicates we anticipate the loan may require a modification of some kind. A risk rating of doubtful indicates we expect the loan to underperform over its term, and there could be loss of interest and/or principal. Further, while the above are the primary guidelines used in determining a certain risk rating, subjective items such as borrower strength, market strength or asset quality may result in a rating that is higher or lower than might be indicated by any risk rating matrix.
A summary of the loan portfolio’s internal risk ratings and LTV ratios by asset class at September 30,March 31, 2024, and charge-offs recorded for the three months ended March 31, 2024 is as follows ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| UPB by Origination Year | | Total | | Wtd. Avg. First Dollar LTV Ratio | | Wtd. Avg. Last Dollar LTV Ratio |
Asset Class / Risk Rating | 2024 | | 2023 | | 2022 | | 2021 | | 2020 | | Prior | | | |
Multifamily: | | | | | | | | | | | | | | | | | |
Pass | $ | 36,060 | | | $ | 92,062 | | | $ | 52,027 | | | $ | 8,835 | | | $ | 2,010 | | | $ | 24,879 | | | $ | 215,873 | | | | | |
Pass/Watch | 36,501 | | | 319,437 | | | 2,336,702 | | | 1,846,835 | | | 119,860 | | | 113,100 | | | 4,772,435 | | | | | |
Special Mention | 9,069 | | | 3,014 | | | 1,771,071 | | | 2,787,716 | | | 28,250 | | | 167,229 | | | 4,766,349 | | | | | |
Substandard | — | | | 21,100 | | | 467,123 | | | 151,612 | | | 8,006 | | | 350 | | | 648,191 | | | | | |
Doubtful | — | | | — | | | 4,800 | | | 174,235 | | | 14,800 | | | 9,765 | | | 203,600 | | | | | |
Total Multifamily | $ | 81,630 | | | $ | 435,613 | | | $ | 4,631,723 | | | $ | 4,969,233 | | | $ | 172,926 | | | $ | 315,323 | | | $ | 10,606,448 | | | 2 | % | | 84 | % |
Single-Family Rental: | Percentage of portfolio | | 87 | % | | | | |
Pass | $ | — | | | $ | — | | | $ | 9,476 | | | $ | 9,673 | | | $ | — | | | $ | — | | | $ | 19,149 | | | | | |
Pass/Watch | 105,172 | | | 308,123 | | | 446,660 | | | 174,652 | | | 126,066 | | | — | | | 1,160,673 | | | | | |
Special Mention | 6,496 | | | 57,147 | | | 77,385 | | | 129,906 | | | — | | | — | | | 270,934 | | | | | |
Total Single-Family Rental | $ | 111,668 | | | $ | 365,270 | | | $ | 533,521 | | | $ | 314,231 | | | $ | 126,066 | | | $ | — | | | $ | 1,450,756 | | | 0 | % | | 63 | % |
Land: | Percentage of portfolio | | 12 | % | | | | |
Pass/Watch | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 8,100 | | | $ | — | | | $ | 8,100 | | | | | |
| | | | | | | | | | | | | | | | | |
Substandard | — | | | — | | | — | | | — | | | — | | | 127,928 | | | 127,928 | | | | | |
Total Land | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 8,100 | | | $ | 127,928 | | | $ | 136,028 | | | 0 | % | | 97 | % |
Office: | Percentage of portfolio | | 1 | % | | | | |
Special Mention | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 35,410 | | | $ | — | | | $ | 35,410 | | | | | |
| | | | | | | | | | | | | | | | | |
Total Office | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 35,410 | | | $ | — | | | $ | 35,410 | | | 0 | % | | 80 | % |
Retail: | Percentage of portfolio | | < 1% | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Substandard | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 19,520 | | | $ | 19,520 | | | | | |
Total Retail | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 19,520 | | | $ | 19,520 | | | 0 | % | | 95 | % |
Commercial: | Percentage of portfolio | | < 1% | | | | |
Doubtful | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,700 | | | $ | 1,700 | | | | | |
Total Other | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,700 | | | $ | 1,700 | | | 63 | % | | 66 | % |
| Percentage of portfolio | | < 1% | | | | |
Grand Total | $ | 193,298 | | | $ | 800,883 | | | $ | 5,165,244 | | | $ | 5,283,464 | | | $ | 342,502 | | | $ | 464,471 | | | $ | 12,249,862 | | | 2 | % | | 81 | % |
| | | | | | | | | | | | | | | | | |
Charge-offs | $ | — | | | $ | — | | | $ | — | | | $ | 1,500 | | | $ | — | | | $ | — | | | $ | 1,500 | | | | | |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
A summary of the loan portfolio’s internal risk ratings and LTV ratios by asset class at December 31, 2023, and charge-offs recorded during 2023 is as follows ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| UPB by Origination Year | | Total | | Wtd. Avg. First Dollar LTV Ratio | | Wtd. Avg. Last Dollar LTV Ratio |
Asset Class / Risk Rating | 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | | |
Multifamily: | | | | | | | | | | | | | | | | | |
Pass | $ | 97,186 | | | $ | 131,266 | | | $ | 97,269 | | | $ | 2,010 | | | $ | — | | | $ | 20,300 | | | $ | 348,031 | | | | | |
Pass/Watch | 673,165 | | | 2,378,519 | | | 3,015,502 | | | 81,560 | | | 112,416 | | | 58,394 | | | 6,319,556 | | | | | |
Special Mention | 799 | | | 1,830,803 | | | 2,353,938 | | | 219,050 | | | 140,685 | | | — | | | 4,545,275 | | | | | |
Substandard | — | | | 290,492 | | | 153,697 | | | 24,099 | | | — | | | — | | | 468,288 | | | | | |
Doubtful | — | | | — | | | 13,930 | | | — | | | 9,765 | | | — | | | 23,695 | | | | | |
Total Multifamily | $ | 771,150 | | | $ | 4,631,080 | | | $ | 5,634,336 | | | $ | 326,719 | | | $ | 262,866 | | | $ | 78,694 | | | $ | 11,704,845 | | | 1 | % | | 78 | % |
Single-Family Rental: | Percentage of portfolio | | 89 | % | | | | |
Pass | $ | 22,208 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 22,208 | | | | | |
Pass/Watch | 161,976 | | | 466,391 | | | 355,176 | | | 86,347 | | | 20,965 | | | — | | | 1,090,855 | | | | | |
Special Mention | — | | | 22,924 | | | 12,852 | | | 24,503 | | | — | | | — | | | 60,279 | | | | | |
Total Single-Family Rental | $ | 184,184 | | | $ | 489,315 | | | $ | 368,028 | | | $ | 110,850 | | | $ | 20,965 | | | $ | — | | | $ | 1,173,342 | | | 0 | % | | 63 | % |
Land: | Percentage of portfolio | | 9 | % | | | | |
Pass/Watch | $ | — | | | $ | — | | | $ | — | | | $ | 4,600 | | | $ | — | | | $ | — | | | $ | 4,600 | | | | | |
Special Mention | — | | | — | | | — | | | 3,500 | | | — | | | — | | | 3,500 | | | | | |
Substandard | — | | | — | | | — | | | — | | | — | | | 127,928 | | | 127,928 | | | | | |
Total Land | $ | — | | | $ | — | | | $ | — | | | $ | 8,100 | | | $ | — | | | $ | 127,928 | | | $ | 136,028 | | | 0 | % | | 98 | % |
Office: | Percentage of portfolio | | 1 | % | | | | |
Special Mention | $ | — | | | $ | — | | | $ | — | | | $ | 35,410 | | | $ | — | | | $ | — | | | $ | 35,410 | | | | | |
Substandard | — | | | — | | | — | | | — | | | — | | | 45,025 | | | 45,025 | | | | | |
Total Office | $ | — | | | $ | — | | | $ | — | | | $ | 35,410 | | | $ | — | | | $ | 45,025 | | | $ | 80,435 | | | 0 | % | | 90 | % |
Retail: | Percentage of portfolio | | 1 | % | | | | |
Pass/Watch | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 4,000 | | | $ | — | | | $ | 4,000 | | | | | |
Special Mention | — | | | — | | | — | | | — | | | — | | | 3,445 | | | 3,445 | | | | | |
Substandard | — | | | — | | | — | | | — | | | — | | | 18,600 | | | 18,600 | | | | | |
Total Retail | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 4,000 | | | $ | 22,045 | | | $ | 26,045 | | | 11 | % | | 71 | % |
Other: | Percentage of portfolio | | < 1% | | | | |
Doubtful | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,700 | | | $ | 1,700 | | | | | |
Total Other | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,700 | | | $ | 1,700 | | | 63 | % | | 63 | % |
| Percentage of portfolio | | < 1% | | | | |
Grand Total | $ | 955,334 | | | $ | 5,120,395 | | | $ | 6,002,364 | | | $ | 481,079 | | | $ | 287,831 | | | $ | 275,392 | | | $ | 13,122,395 | | | 1 | % | | 77 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| UPB by Origination Year | | Total | | Wtd. Avg. First Dollar LTV Ratio | | Wtd. Avg. Last Dollar LTV Ratio | | |
Asset Class / Risk Rating | 2023 | | 2022 | | 2021 | | 2020 | | 2019 | | Prior | | | | | |
Multifamily: | | | | | | | | | | | | | | | | | | | |
Pass | $ | 80,814 | | | $ | 53,316 | | | $ | 26,185 | | | $ | 2,010 | | | $ | 4,598 | | | $ | 20,300 | | | $ | 187,223 | | | | | | | |
Pass/Watch | 317,358 | | | 2,561,938 | | | 2,223,155 | | | 119,860 | | | 84,600 | | | 58,044 | | | 5,364,955 | | | | | | | |
Special Mention | 24,424 | | | 1,762,539 | | | 2,631,689 | | | 180,750 | | | 140,685 | | | 350 | | | 4,740,437 | | | | | | | |
Substandard | — | | | 435,878 | | | 322,987 | | | 8,006 | | | — | | | — | | | 766,871 | | | | | | | |
Doubtful | — | | | — | | | 13,930 | | | 14,800 | | | 9,765 | | | — | | | 38,495 | | | | | | | |
Total Multifamily | $ | 422,596 | | | $ | 4,813,671 | | | $ | 5,217,946 | | | $ | 325,426 | | | $ | 239,648 | | | $ | 78,694 | | | $ | 11,097,981 | | | 1 | % | | 80 | % | | |
Single-Family Rental: | Percentage of portfolio | | 88 | % | | | | | | |
Pass | $ | 9,709 | | | $ | 608 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 10,317 | | | | | | | |
Pass/Watch | 289,482 | | | 465,057 | | | 144,846 | | | 119,692 | | | — | | | — | | | 1,019,077 | | | | | | | |
Special Mention | 31,131 | | | 45,145 | | | 218,697 | | | — | | | — | | | — | | | 294,973 | | | | | | | |
Total Single-Family Rental | $ | 330,322 | | | $ | 510,810 | | | $ | 363,543 | | | $ | 119,692 | | | $ | — | | | $ | — | | | $ | 1,324,367 | | | 0 | % | | 62 | % | | |
Land: | Percentage of portfolio | | 10 | % | | | | | | |
Pass/Watch | $ | — | | | $ | — | | | $ | — | | | $ | 4,600 | | | $ | — | | | $ | — | | | $ | 4,600 | | | | | | | |
Special Mention | — | | | — | | | — | | | 3,500 | | | — | | | — | | | 3,500 | | | | | | | |
Substandard | — | | | — | | | — | | | — | | | — | | | 127,928 | | | 127,928 | | | | | | | |
Total Land | $ | — | | | $ | — | | | $ | — | | | $ | 8,100 | | | $ | — | | | $ | 127,928 | | | $ | 136,028 | | | 0 | % | | 97 | % | | |
Office: | Percentage of portfolio | | 1 | % | | | | | | |
Special Mention | — | | | — | | | — | | | 35,410 | | | — | | | — | | | 35,410 | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total Office | $ | — | | | $ | — | | | $ | — | | | $ | 35,410 | | | $ | — | | | $ | — | | | $ | 35,410 | | | 0 | % | | 80 | % | | |
Retail: | Percentage of portfolio | | < 1% | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Substandard | — | | | — | | | — | | | — | | | — | | | 19,520 | | | 19,520 | | | | | | | |
Total Retail | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 19,520 | | | $ | 19,520 | | | 0 | % | | 88 | % | | |
Commercial: | Percentage of portfolio | | < 1% | | | | | | |
Doubtful | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,700 | | | $ | 1,700 | | | | | | | |
Total Other | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 1,700 | | | $ | 1,700 | | | 63 | % | | 66 | % | | |
| Percentage of portfolio | | < 1% | | | | | | |
Grand Total | $ | 752,918 | | | $ | 5,324,481 | | | $ | 5,581,489 | | | $ | 488,628 | | | $ | 239,648 | | | $ | 227,842 | | | $ | 12,615,006 | | | 1 | % | | 78 | % | | |
| | | | | | | | | | | | | | | | | | | |
Charge-offs | $ | — | | | $ | — | | | $ | — | | | | | $ | — | | | $ | 5,700 | | | $ | 5,700 | | | | | | | |
Geographic Concentration Risk
At September 30, 2023,March 31, 2024, underlying properties in Texas and Florida represented 24%23% and 16%17%, respectively, of the outstanding balance of our loan and investment portfolio. At December 31, 2022,2023, underlying properties in Texas and Florida represented 22%24% and 14%17%, respectively, of the outstanding balance of our loan and investment portfolio. No other states represented 10% or more of the total loan and investment portfolio.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Allowance for Credit Losses
A summary of the changes in the allowance for credit losses is as follows (in thousands):
| | Three Months Ended March 31, 2024 | |
| Three Months Ended March 31, 2024 | |
| Three Months Ended March 31, 2024 | |
| Multifamily | |
| Multifamily | |
| Multifamily | |
Allowance for credit losses: | |
Allowance for credit losses: | |
Allowance for credit losses: | |
Beginning balance | |
Beginning balance | |
Beginning balance | |
Provision for credit losses (net of recoveries) | |
Provision for credit losses (net of recoveries) | |
Provision for credit losses (net of recoveries) | |
Charge-offs | |
Charge-offs | |
Charge-offs | |
Ending balance | |
Ending balance | |
Ending balance | |
| | Three Months Ended March 31, 2023 | |
| | Three Months Ended March 31, 2023 | |
| | Three Months Ended March 31, 2023 | |
Allowance for credit losses: | |
Allowance for credit losses: | |
Allowance for credit losses: | |
Beginning balance | |
Beginning balance | |
Beginning balance | |
Provision for credit losses (net of recoveries) | |
Provision for credit losses (net of recoveries) | |
Provision for credit losses (net of recoveries) | |
Ending balance | |
Ending balance | |
Ending balance | |
| | | Three Months Ended September 30, 2023 |
| | Multifamily | | Land | | Office | | Retail | | Commercial | | Single-Family Rental | | Other | | Total |
Allowance for credit losses: | | | | | | | | | | | | | | | |
Beginning balance | $ | 74,295 | | | $ | 77,902 | | | $ | 8,246 | | | $ | 5,819 | | | $ | 1,700 | | | $ | 1,077 | | | $ | 15 | | | $ | 169,054 | |
Provision for credit losses (net of recoveries) | 14,884 | | | 60 | | | (76) | | | — | | | — | | | 162 | | | (15) | | | 15,015 | |
Ending balance | $ | 89,179 | | | $ | 77,962 | | | $ | 8,170 | | | $ | 5,819 | | | $ | 1,700 | | | $ | 1,239 | | | $ | — | | | $ | 184,069 | |
| | | Three Months Ended September 30, 2022 |
Allowance for credit losses: | |
Beginning balance | $ | 27,958 | | | $ | 77,918 | | | $ | 7,031 | | | $ | 5,819 | | | $ | 1,700 | | | $ | 725 | | | $ | 180 | | | $ | 121,331 | |
Provision for credit losses (net of recoveries) | (675) | | | (8) | | | 306 | | | — | | | — | | | 1,326 | | | 16 | | | 965 | |
Ending balance | $ | 27,283 | | | $ | 77,910 | | | $ | 7,337 | | | $ | 5,819 | | | $ | 1,700 | | | $ | 2,051 | | | $ | 196 | | | $ | 122,296 | |
| | | Nine Months Ended September 30, 2023 |
Allowance for credit losses: | |
Beginning balance | $ | 37,961 | | | $ | 78,068 | | | $ | 8,162 | | | $ | 5,819 | | | $ | 1,700 | | | $ | 781 | | | $ | 68 | | | $ | 132,559 | |
Provision for credit losses (net of recoveries) | 51,218 | | | (106) | | | 8 | | | — | | | — | | | 458 | | | (68) | | | 51,510 | |
Ending balance | $ | 89,179 | | | $ | 77,962 | | | $ | 8,170 | | | $ | 5,819 | | | $ | 1,700 | | | $ | 1,239 | | | $ | — | | | $ | 184,069 | |
| | | Nine Months Ended September 30, 2022 |
Allowance for credit losses: | |
Beginning balance | $ | 18,707 | | | $ | 77,970 | | | $ | 8,073 | | | $ | 5,819 | | | $ | 1,700 | | | $ | 320 | | | $ | 652 | | | $ | 113,241 | |
Provision for credit losses (net of recoveries) | 8,576 | | | (60) | | | (736) | | | — | | | — | | | 1,731 | | | (456) | | | 9,055 | |
Ending balance | $ | 27,283 | | | $ | 77,910 | | | $ | 7,337 | | | $ | 5,819 | | | $ | 1,700 | | | $ | 2,051 | | | $ | 196 | | | $ | 122,296 | |
|
During the three and nine months ended September 30,March 31, 2024 and 2023, we recorded a $15.0$17.8 million and a $51.5$20.5 million provision for credit losses on our structured portfolio, respectively. The increase in theadditional provision for credit losses during the three and nine months ended September 30, 2023March 31, 2024 was primarily attributable to specifically impaired multifamily loans and the impact from the macroeconomic outlook of the commercial real estate market. Our estimate of allowance for credit losses on our structured loans and investments,portfolio, including related unfunded loan commitments, was based on a reasonable and supportable forecast period that reflects recent observable data, including an increase in interest rates, higher unemployment forecasts, and continuing inflationary pressures, including an estimated continual decline in real estate values and other market factors.
The expected credit losses over the contractual period of our loans also include the obligation to extend credit through our unfunded loan commitments. Our current expected credit loss (“CECL”) allowance for unfunded loan commitments is adjusted quarterly and corresponds with the associated outstanding loans. At September 30, 2023March 31, 2024 and December 31, 2022,2023, we had outstanding unfunded commitments of $1.08$1.59 billion and $1.15$1.31 billion, respectively, that we are obligated to fund as borrowers meet certain requirements.
At September 30, 2023March 31, 2024 and December 31, 2022,2023, accrued interest receivable related to our loans totaling $116.4$131.0 million and $108.5$124.2 million, respectively, was excluded from the estimate of credit losses and is included in other assets on the consolidated balance sheets.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
All of our structured loans and investments are secured by real estate assets or by interests in real estate assets, and, as such, the measurement of credit losses may be based on the difference between the fair value of the underlying collateral and the carrying value of the assets as of the period end. A summary of our specific loans considered impaired by asset class is as follows ($ in thousands):
| | | March 31, 2024 | | | | March 31, 2024 |
Asset Class | | Asset Class | | UPB | | Carrying Value (1) | | Allowance for Credit Losses | | Wtd. Avg. First Dollar LTV Ratio | | Wtd. Avg. Last Dollar LTV Ratio |
Multifamily | | Multifamily | | $ | 352,223 | | | $ | 338,772 | | | $ | 50,500 | | | 0 | % | | 99 | % |
Land | | Land | | 134,215 | | | 127,868 | | | 77,869 | | | 0 | % | | 99 | % |
| | September 30, 2023 |
Asset Class | | UPB (1) | | Carrying Value | | Allowance for Credit Losses | | Wtd. Avg. First Dollar LTV Ratio | | Wtd. Avg. Last Dollar LTV Ratio |
Land | | $ | 134,215 | | | $ | 127,868 | | | $ | 77,869 | | | 0 | % | | 99 | % |
Multifamily | | 90,070 | | | 87,995 | | | 17,750 | | | 0 | % | | 100 | % |
Office | | 45,025 | | | 45,025 | | | 7,951 | | | 0 | % | | 99 | % |
Retail | |
Retail | |
Retail | Retail | | 22,045 | | | 17,670 | | | 5,817 | | | 13 | % | | 78 | % | | 19,521 | | | 15,037 | | 15,037 | | | 3,292 | | 3,292 | | | 0 | | 0 | % | | 95 | % |
Commercial | Commercial | | 1,700 | | | 1,700 | | | 1,700 | | | 63 | % | | 63 | % | Commercial | | 1,700 | | | 1,700 | | 1,700 | | | 1,700 | | 1,700 | | | 0 | | 0 | % | | 100 | % |
Total | Total | | $ | 293,055 | | | $ | 280,258 | | | $ | 111,087 | | | 1 | % | | 97 | % | Total | | $ | 507,659 | | | $ | | $ | 483,377 | | | $ | | $ | 133,361 | | | 0 | | 0 | % | | 99 | % |
| | December 31, 2022 |
| | December 31, 2023 | |
| | December 31, 2023 | |
| | December 31, 2023 | |
Multifamily | | Multifamily | | $ | 272,493 | | | $ | 260,291 | | | $ | 37,750 | | | 0 | % | | 100 | % |
Land | Land | | $ | 134,215 | | | $ | 127,868 | | | $ | 77,869 | | | 0 | % | | 99 | % | Land | | 134,215 | | | 127,868 | | 127,868 | | | 77,869 | | 77,869 | | | 0 | | 0 | % | | 99 | % |
Retail | Retail | | 22,045 | | | 17,563 | | | 5,817 | | | 14 | % | | 79 | % | Retail | | 19,521 | | | 15,037 | | 15,037 | | | 3,292 | | 3,292 | | | 0 | | 0 | % | | 88 | % |
Commercial | Commercial | | 1,700 | | | 1,700 | | | 1,700 | | | 63 | % | | 63 | % | Commercial | | 1,700 | | | 1,700 | | 1,700 | | | 1,700 | | 1,700 | | | 0 | | 0 | % | | 100 | % |
Total | Total | | $ | 157,960 | | | $ | 147,131 | | | $ | 85,386 | | | 3 | % | | 96 | % | Total | | $ | 427,929 | | | $ | | $ | 404,896 | | | $ | | $ | 120,611 | | | 0 | | 0 | % | | 99 | % |
________________________(1)Represents the UPB of thirteentwenty-two and sevennineteen impaired loans (less unearned revenue and other holdbacks and adjustments) by asset class at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively.
There were no loans for which the fair value of the collateral securing the loan was less than the carrying value of the loan for which we had not recorded a provision for credit loss at September 30, 2023March 31, 2024 and December 31, 2022.2023.
Non-performing Loans
Loans are classified as non-performing once the contractual payments reachexceed 60 days past due. Income from non-performing loans is generally recognized on a cash basis when it is received. Full income recognition will resume when the loan becomes contractually current, and performance has recommenced. At September 30, 2023, twelveMarch 31, 2024, twenty-one loans with an aggregate net carrying value of $137.9$406.1 million, net of loan loss reserves of $12.6$32.9 million, were classified as non-performing and, at December 31, 2022, four2023, sixteen loans with an aggregate net carrying value of $2.6$235.6 million, net of related loan loss reserves of $5.1$27.1 million, were classified as non-performing.
A summary of our non-performing loans by asset class is as follows (in thousands):
| | September 30, 2023 | | December 31, 2022 |
| UPB | | Less Than 90 Days Past Due | | Greater Than 90 Days Past Due | | UPB | | Less Than 90 Days Past Due | | Greater Than 90 Days Past Due |
| March 31, 2024 | | | March 31, 2024 | | December 31, 2023 |
| UPB | | | UPB | | 61 - 90 Days Past Due | | Greater Than 90 Days Past Due | | UPB | | 61 - 90 Days Past Due | | Greater Than 90 Days Past Due |
Multifamily | Multifamily | $ | 152,717 | | | $ | 122,847 | | | $ | 29,870 | | | $ | 2,605 | | | $ | — | | | $ | 2,605 | |
Commercial | |
Retail | Retail | 3,445 | | | — | | | 3,445 | | | 3,445 | | | — | | | 3,445 | |
Commercial | 1,700 | | | — | | | 1,700 | | | 1,700 | | | — | | | 1,700 | |
Total | Total | $ | 157,862 | | | $ | 122,847 | | | $ | 35,015 | | | $ | 7,750 | | | $ | — | | | $ | 7,750 | |
Other Non-accrued Loans
In this challenging economic environment, we have recently experienced late and partial payments on certain loans in our structured portfolio. At March 31, 2024 and December 31, 2023, these loans included twelve and twenty-four multifamily bridge loans with a total UPB of $489.4 million and $956.9 million, respectively, that were 60 days or less past due. We are recognizing income on these loans only to the extent cash is received. This decrease was due to $174.9 million of loans progressing to greater than 60 days past due and $712.9 million of loans that were modified and are now performing in accordance with the terms of their modifications, including bringing the loans current by paying past due interest owed (see Loan Modifications section below), partially offset by an additional $420.3 million of loans in the first quarter of 2024 that are now less than 60 days past due and are recently experiencing late and partial payments.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
At both September 30, 2023March 31, 2024 and December 31, 2022,2023, we had no loans contractually past due 90 days or more that are still accruing interest. During the ninethree months ended September 30,March 31, 2024 and 2023, and 2022, we received $2.8recorded $8.7 million and zero,$0.6 million, respectively, of interest income on non-accrual loans.
In addition, we have six loans with a carrying value totaling $121.4 million at September 30, 2023,March 31, 2024, that are collateralized by a land development project. The loans do not carry a current pay rate of interest, however, five of the loans with a carrying value totaling $112.1 million entitle us to a weighted average accrual rate of interest of 7.91%. In 2008, we suspended the recording of the accrual rate of interest on these loans, as they were impaired and we deemed the collection of this interest to be doubtful. At both September 30, 2023March 31, 2024 and December 31, 2022,2023, we had a cumulative allowance for credit losses of $71.4 million related to these loans. The loans are subject to certain risks associated with a development project including, but not limited to, availability of construction financing, increases in
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
projected construction costs, demand for the development’s outputs upon completion of the project, and litigation risk. Additionally, these loans were not classified as non-performing as the borrower is compliant with all of the terms and conditions of the loans.
Loan Modifications
We may amend or modify loans that involve other-than-insignificant payment delays and provide interest rate reductions and/or extend the maturity dates for borrowers experiencing financial difficulty based on specific facts and circumstances. All of the below modified loans were performing pursuant to their contractual terms at March 31, 2024.
During the first quarter of 2024, we modified twenty-three multifamily bridge loans with a total UPB of $1.07 billion. These loans contained interest rates with pricing over SOFR ranging from 3.25% to 4.25% and maturities between April 2024 to August 2025. As part of the modification of these loans, borrowers invested additional capital to recapitalize their projects in exchange for temporary rate relief, which we provided through a pay and accrual feature. The capital invested by the borrowers was in the form of either, or a combination of: (1) additional deposits into interest and/or renovation reserves; (2) the purchase of a new rate cap; (3) a principal paydown of the loan and (4) bringing any delinquent loans current by paying past due interest owed. In each case, we reduced the pay rate and deferred the remaining portion of the foregoing interest until payoff. The pay rates were amended to either SOFR, a spread over SOFR or a fixed rate, with the balance of the interest due under the original loan terms being deferred. At March 31, 2024, these modified loans had a weighted average pay rate of 6.95% and a weighted average accrual rate of 1.86%. These modified loans included: (1) loans totaling $712.9 million that were less than 60 days past due at December 31, 2023; (2) two specifically impaired loans with a total loan loss reserve of $7.0 million and a total UPB of $49.6 million; and (3) fifteen loans with a total UPB of $671.0 million that were extended between twelve and thirty months.
During the first quarter of 2024, we also modified sixteen multifamily bridge loans with a total UPB of $692.8 million. The modification terms required the borrowers to invest additional capital in the form of either, or a combination of: (1) additional deposits into interest and/or renovation reserves; (2) the purchase of a new rate cap; (3) a principal paydown of the loan; and (4) bringing any delinquent loans current by paying past due interest owed. The modifications on eleven of these loans with a total UPB of $456.5 million included extensions between two and nineteen months.
As of March 31, 2024, we had future funding commitments on modified loans with borrowers experiencing financial difficulty of $28.0 million, which are generally subject to performance covenants that must be met by the borrower to receive funding.
In the fourth quarter of 2023, we modified an $86.9 million multifamily bridge loan with an interest rate of SOFR plus 4.25% and a maturity in November 2023 to: (1) change the pay rate of interest to SOFR plus available cash flow which has approximated $0.5 million per month, and (2) extend the maturity oneyear. The remaining interest will be deferred to payoff.
In the fourth quarter of 2023, we modified three multifamily bridge loans with a total UPB of $241.0 million, interest rates over SOFR ranging from 4.00% to 4.30% and maturities between October 2024 to January 2025 to: (1) defer a portion of the foregoing interest ranging from 2.00% to 2.15% to payoff; and (2) extend the maturity of each loan by one year. We also agreed to waive 25% of the deferred interest if the loans are paid off by the extended maturity dates.
In the fourth quarter of 2023, we converted a first mortgage loan and a preferred equity investment in an office building to a common equity investment, which is included in other assets in our consolidated balance sheets. On the date of the conversion, the investment had a net carrying value of $37.1 million, net of an $8.0 million reserve. Upon conversion, we recognized a $2.3 million loan loss recovery as a result of the fair value of the property exceeding the carrying value of our loan and preferred equity investment. We intend to convert the building to residential condominiums.
In the second quarter of 2023, a borrower of a $70.5 million multifamily bridge loan, with an interest rate of SOFR plus 3.40% and a maturity date of September 2024, defaulted on its interest payments and, as a result, this loan was classified as a non-performing loan. In September 2023, the borrower sold the underlying property to a third party who assumed our loan. At the time of the property sale, we entered into a loan modification agreement with the new borrower to extend the maturity to September 2025 and reduce the interest rate to
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
a fixed pay rate of 3.00% and an accrual rate of 3.00% for a total fixed rate of 6.00% for a period of eighteen months, after which the interest rate resumes to the original rate for the duration of the loan. The new borrower was also required to fund $10.5 million over time: $2.5 million in interest reserves, which was funded at the closing of the loan assumption, and $8.0 million in capital improvements within fifteen months. If the new borrower fails to timely complete the required capital improvements, it will be required to fund a renovation reserve at the lesser of (1) $2.5 million and (2) the difference between the $8.0 million capital commitment and the costs actually incurred for such capital improvements. The key principal is also personally guaranteeing the $8.0 million capital improvement.
There were no other material loan modifications, refinancings and/or extensions during the three and nine months ended September 30, 2022 toMarch 31, 2024 or year ended December 31, 2023 for borrowers experiencing financial difficulty.
Loan Sales
In April 2023, we exercised our right to foreclose on a group of properties in Houston, Texas that are the underlying collateral for four bridge loans with a total UPB of $217.4 million. We simultaneously sold these properties to a significant equity investor in the original bridge loans and provided new bridge loan financing as part of the sale. We did not record a loss on the original bridge loans and recovered all the outstanding interest owed to us as part of this restructuring.
During the second quarter of 2022, we sold a bridge loan and mezzanine loans totaling $110.5 million, that were collateralized by a land development project, at a discount for $102.2 million. In connection with this transaction, we had $66.3 million of capital returned to us to be used in future investments and recorded a $9.2 million loss (including fees and expenses), which was included in other income (loss), net on the consolidated statements of income. We have the potential to recover up to $2.8 million depending on the future performance of the loan.
In July 2022, we sold four bridge loans with an aggregate UPB of $296.9 million at par less shared loan origination fees and selling costs totaling $2.0 million and had $78.0 million of capital returned to us to be used in future investments. The shared loan origination fees and selling costs were recorded as an unrealized impairment loss in the second quarter of 2022 and included in other income (loss), net on the consolidated statements of income. We have retained the right to service these loans. During the three months ended June 30, 2023, we repurchased two of these bridge loans with an aggregate UPB of $182.0 million at par.Interest Reserves
Given the transitional nature of some of our real estate loans, we may require funds to be placed into an interest reserve, based on contractual requirements, to cover debt service costs. At September 30, 2023March 31, 2024 and December 31, 2022,2023, we had total interest reserves of $125.8$167.6 million and $123.7$156.1 million, respectively, on 516572 loans and 480537 loans, respectively, with an aggregatea total UPB of $8.31$8.47 billion and $7.70$8.44 billion, respectively.
Note 4 — Loans Held-for-Sale, Net
Our GSE loans held-for-sale are typically sold within 60 days of loan origination, while our non-GSE loans are generally expected to be sold to third parties or securitized within 180 days of loan origination. Loans held-for-sale, net consists of the following (in thousands):
| | | | | | | | | | | |
| September 30, 2023 | | December 31, 2022 |
Fannie Mae | $ | 257,371 | | | $ | 173,020 | |
Freddie Mac | 86,089 | | | 8,938 | |
Private Label | 11,350 | | | 152,735 | |
SFR - Fixed Rate | 8,710 | | | 12,352 | |
FHA | 4,810 | | | 21,021 | |
| 368,330 | | | 368,066 | |
Fair value of future MSR | 4,302 | | | 5,557 | |
Unrealized impairment loss | (2,891) | | | (15,703) | |
Unearned discount | (5,421) | | | (3,850) | |
Loans held-for-sale, net | $ | 364,320 | | | $ | 354,070 | |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | |
| March 31, 2024 | | December 31, 2023 |
Fannie Mae | $ | 209,743 | | | $ | 477,212 | |
Freddie Mac | 90,658 | | | 50,235 | |
Private Label | 11,350 | | | 11,350 | |
SFR - Fixed Rate | 8,683 | | | 8,696 | |
FHA | 4,309 | | | 4,832 | |
| 324,743 | | | 552,325 | |
Fair value of future MSR | 4,656 | | | 7,784 | |
Unrealized impairment loss | (1,971) | | | (1,989) | |
Unearned discount | (4,553) | | | (6,413) | |
Loans held-for-sale, net | $ | 322,875 | | | $ | 551,707 | |
During the three and nine months ended September 30,March 31, 2024 and 2023, we sold $1.28$1.09 billion and $3.62 billion$932.7 million, respectively, of loans held-for-sale, respectively, and $1.08 billion and $3.70 billion during the three and nine months ended September 30, 2022, respectively. Included in the total loans sold during 2022 were $489.3 million of Private Label loans that were sold to unconsolidated affiliates of ours who securitized the loans. We retained the most subordinate class of certificates in this securitization totaling $43.4 million in satisfaction of credit risk retention requirements and we are also the primary servicer of the mortgage loans.held-for-sale.
During 2022, we recorded a net impairment loss of $5.2 million (net of corresponding swap gains associated with these loans) on seven Private Label loans with a UPB of $129.9 million and a net carrying value of $116.4 million. During the first quarter of 2023, we sold these impaired loans above the net carrying value and recorded a gain of $0.9 million.
During the three months ended June 30, 2022, we determined that the fair value of certain loans held-for-sale were below their carrying values and, based on the fair value analysis performed, we recorded an unrealized impairment loss of $4.1 million. The unrealized impairment loss was included in other income (loss), net on the consolidated statements of income.
At September 30, 2023March 31, 2024 and December 31, 2022,2023, there were no loans held-for-sale that were 90 days or more past due, and there were no loans held-for-sale that were placed on a non-accrual status.
Note 5 — Capitalized Mortgage Servicing Rights
Our capitalized mortgage servicing rights (“MSRs”) reflect commercial real estate MSRs derived primarily from loans sold in our Agency Business or acquired MSRs. The discount rates used to determine the present value of all our MSRs throughout the periods presented were between 8%9% - 13%14% (representing a weighted average discount rate of 12%) based on our best estimate of market discount rates. The weighted average estimated life remaining of our MSRs was 8.37.7 years and 8.68.0 years at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively.
A summary of our capitalized MSR activity is as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2023 | | Nine Months Ended September 30, 2023 |
| Originated | | Acquired | | Total | | Originated | | Acquired | | Total |
Beginning balance | $ | 383,267 | | | $ | 11,143 | | | $ | 394,410 | | | $ | 386,878 | | | $ | 14,593 | | | $ | 401,471 | |
Additions | 16,550 | | | — | | | 16,550 | | | 49,416 | | | — | | | 49,416 | |
Amortization | (14,988) | | | (912) | | | (15,900) | | | (43,866) | | | (3,054) | | | (46,920) | |
Write-downs and payoffs | (2,400) | | | (457) | | | (2,857) | | | (9,999) | | | (1,765) | | | (11,764) | |
Ending balance | $ | 382,429 | | | $ | 9,774 | | | $ | 392,203 | | | $ | 382,429 | | | $ | 9,774 | | | $ | 392,203 | |
| | | | | | | | | | | |
| Three Months Ended September 30, 2022 | | Nine Months Ended September 30, 2022 |
Beginning balance | $ | 391,397 | | | $ | 20,137 | | | $ | 411,534 | | | $ | 395,573 | | | $ | 27,161 | | | $ | 422,734 | |
Additions | 18,907 | | | — | | | 18,907 | | | 63,002 | | | — | | | 63,002 | |
Amortization | (13,355) | | | (1,427) | | | (14,782) | | | (39,348) | | | (5,184) | | | (44,532) | |
Write-downs and payoffs | (9,957) | | | (1,816) | | | (11,773) | | | (32,235) | | | (5,083) | | | (37,318) | |
Ending balance | $ | 386,992 | | | $ | 16,894 | | | $ | 403,886 | | | $ | 386,992 | | | $ | 16,894 | | | $ | 403,886 | |
We collected prepayment fees totaling $1.0 million and $6.1 million during the three and nine months ended September 30, 2023, respectively, and $11.2 million and $42.6 million during the three and nine months ended September 30, 2022, respectively. Prepayment fees are included as a component of servicing revenue, net on the consolidated statements of income. At September 30, 2023 and December 31, 2022, we had no valuation allowance recorded on any of our MSRs.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
A summary of our capitalized MSR activity is as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2024 | | |
| Originated | | Acquired | | Total | | | | | | |
Beginning balance | $ | 382,582 | | | $ | 8,672 | | | $ | 391,254 | | | | | | | |
Additions | 12,684 | | | — | | | 12,684 | | | | | | | |
Amortization | (15,821) | | | (810) | | | (16,631) | | | | | | | |
Write-downs and payoffs | (1,698) | | | (89) | | | (1,787) | | | | | | | |
Ending balance | $ | 377,747 | | | $ | 7,773 | | | $ | 385,520 | | | | | | | |
| | | | | | | | | | | |
| Three Months Ended March 31, 2023 | | |
Beginning balance | $ | 386,878 | | | $ | 14,593 | | | $ | 401,471 | | | | | | | |
Additions | 13,886 | | | — | | | 13,886 | | | | | | | |
Amortization | (14,287) | | | (1,129) | | | (15,416) | | | | | | | |
Write-downs and payoffs | (2,841) | | | (466) | | | (3,307) | | | | | | | |
Ending balance | $ | 383,636 | | | $ | 12,998 | | | $ | 396,634 | | | | | | | |
We collected prepayment fees totaling $0.4 million and $2.1 million during the three months ended March 31, 2024 and 2023, respectively, which are included as a component of servicing revenue, net on the consolidated statements of income. At March 31, 2024 and December 31, 2023, we had no valuation allowance recorded on any of our MSRs.
The expected amortization of capitalized MSRs recorded at September 30, 2023March 31, 2024 is as follows (in thousands):
| Year | Year | | Amortization | Year | | Amortization |
2023 (three months ending 12/31/2023) | | $ | 16,169 | |
2024 | | 63,855 | |
2024 (nine months ending 12/31/2024) | |
2025 | 2025 | | 60,481 | |
2026 | 2026 | | 54,479 | |
2027 | 2027 | | 49,654 | |
2028 | 2028 | | 43,110 | |
Thereafter | Thereafter | | 104,455 | |
Total | Total | | $ | 392,203 | |
Based on scheduled maturities, actual amortization may vary from these estimates.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 6 — Mortgage Servicing
Product and geographic concentrations that impact our servicing revenue are as follows ($ in thousands):
| September 30, 2023 | March 31, 2024 | | March 31, 2024 |
Product Concentrations | Product Concentrations | | Geographic Concentrations | Product Concentrations | | Geographic Concentrations |
Product | Product | | UPB (1) | | % of Total | | State | | UPB % of Total | Product | | UPB (1) | | % of Total | | State | | UPB % of Total |
Fannie Mae | Fannie Mae | | $ | 20,463,620 | | | 68 | % | | Texas | | 11 | % | Fannie Mae | | $ | 21,548,221 | | | 69 | | 69 | % | | New York | | 11 | % |
Freddie Mac | Freddie Mac | | 5,184,888 | | | 17 | % | | New York | | 11 | % | Freddie Mac | | 5,301,291 | | | 17 | | 17 | % | | Texas | | 11 | % |
Private Label | Private Label | | 2,371,475 | | | 8 | % | | North Carolina | | 8 | % | Private Label | | 2,524,013 | | | 8 | | 8 | % | | North Carolina | | 8 | % |
FHA | FHA | | 1,322,832 | | | 5 | % | | California | | 8 | % | FHA | | 1,365,329 | | | 4 | | 4 | % | | California | | 7 | % |
Bridge (2) | Bridge (2) | | 305,950 | | | 1 | % | | Georgia | | 6 | % | Bridge (2) | | 380,712 | | | 1 | | 1 | % | | Georgia | | 6 | % |
SFR - Fixed Rate | SFR - Fixed Rate | | 287,942 | | | 1 | % | | Florida | | 6 | % | SFR - Fixed Rate | | 265,429 | | | 1 | | 1 | % | | Florida | | 6 | % |
Total | Total | | $ | 29,936,707 | | | 100 | % | | New Jersey | | 5 | % | Total | | $ | 31,384,995 | | | 100 | | 100 | % | | New Jersey | | 5 | % |
| | | | | | Illinois | | | | | | | | Illinois | | 4 | % |
| | | | | | Other (3) | | | | | | | | Other (3) | | 42 | % |
| | | | | | Total | | | | | | | | Total | | 100 | % |
| | | | | | Illinois | | 4 | % |
| Other (3) | | 41 | % |
| Total | | 100 | % |
| December 31, 2022 | December 31, 2023 | |
December 31, 2023 | |
December 31, 2023 | |
Fannie Mae | Fannie Mae | | $ | 19,038,124 | | | 68 | % | | Texas | | 11 | % | Fannie Mae | | $ | 21,264,578 | | | 69 | | 69 | % | | Texas | | 11 | % |
Freddie Mac | Freddie Mac | | 5,153,207 | | | 18 | % | | New York | | 11 | % | Freddie Mac | | 5,181,933 | | | 17 | | 17 | % | | New York | | 11 | % |
Private Label | Private Label | | 2,074,859 | | | 8 | % | | California | | 8 | % | Private Label | | 2,510,449 | | | 8 | | 8 | % | | California | | 8 | % |
FHA | FHA | | 1,155,893 | | | 4 | % | | North Carolina | | 8 | % | FHA | | 1,359,624 | | | 4 | | 4 | % | | North Carolina | | 8 | % |
Bridge (2) | Bridge (2) | | 301,182 | | | 1 | % | | Georgia | | 6 | % | Bridge (2) | | 379,425 | | | 1 | | 1 | % | | Georgia | | 6 | % |
SFR - Fixed Rate | SFR - Fixed Rate | | 274,764 | | | 1 | % | | Florida | | 5 | % | SFR - Fixed Rate | | 287,446 | | | 1 | | 1 | % | | Florida | | 6 | % |
Total | Total | | $ | 27,998,029 | | | 100 | % | | New Jersey | | 5 | % | Total | | $ | 30,983,455 | | | 100 | | 100 | % | | New Jersey | | 5 | % |
| | | | | Illinois | | 4 | % |
| Other (3) | | 42 | % |
| Total | | 100 | % |
| | | | | | Illinois | | | | | | | | Illinois | | 4 | % |
| | | | | | Other (3) | | | | | | | | Other (3) | | 41 | % |
| | | | | | Total | | | | | | | | Total | | 100 | % |
________________________(1)Excludes loans which we are not collecting a servicing fee.
(2)Represents four bridge loans that were either sold by our Structured Business or refinanced by a third-party lender whichthat we retained the right to service.are servicing, see Note 3 for details.
(3)No other individual state represented 4% or more of the total.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
At September 30, 2023March 31, 2024 and December 31, 2022,2023, our weighted average servicing fee was 39.738.8 basis points and 41.139.1 basis points, respectively. At both September 30, 2023March 31, 2024 and December 31, 2022,2023, we held total escrow balances (including unfunded collateralized loan obligation holdbacks) of approximately $1.7$1.4 billion and $1.6 billion, respectively, of which approximately $1.6$1.3 billion and $1.5 billion, respectively, areis not included in our consolidated balance sheets. These escrows are maintained in separate accounts at several federally insured depository institutions, which may exceed FDIC insured limits. We earn interest income on the total escrow deposits, which is generally based on a market rate of interest negotiated with the financial institutions that hold the escrow deposits. Interest earned on total escrows, net of interest paid to the borrower, is included as a component of servicing revenue, net in the consolidated statements of income as noted in the following table.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
The components of servicing revenue, net are as follows (in thousands):
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2023 | | 2022 | | 2023 | | 2022 |
| Three Months Ended March 31, | |
| Three Months Ended March 31, | |
| Three Months Ended March 31, | |
| 2024 | |
| 2024 | |
| 2024 | |
Servicing fees | |
Servicing fees | |
Servicing fees | Servicing fees | $ | 32,191 | | | $ | 30,631 | | | $ | 92,479 | | | $ | 93,702 | |
Interest earned on escrows | Interest earned on escrows | 20,985 | | | 7,450 | | | 57,501 | | | 10,073 | |
Interest earned on escrows | |
Interest earned on escrows | |
Prepayment fees | |
Prepayment fees | |
Prepayment fees | Prepayment fees | 1,044 | | | 11,218 | | | 6,080 | | | 42,588 | |
Write-offs of MSRs | Write-offs of MSRs | (2,857) | | | (11,773) | | | (11,764) | | | (37,318) | |
Write-offs of MSRs | |
Write-offs of MSRs | |
Amortization of MSRs | |
Amortization of MSRs | |
Amortization of MSRs | Amortization of MSRs | (15,900) | | | (14,782) | | | (46,920) | | | (44,532) | |
Servicing revenue, net | Servicing revenue, net | $ | 35,463 | | | $ | 22,744 | | | $ | 97,376 | | | $ | 64,513 | |
Servicing revenue, net | |
Servicing revenue, net | |
Note 7 — Securities Held-to-Maturity
Agency Private Label Certificates (“APL certificates”). In connection with our Private Label securitizations, we retain the most subordinate class of the APL certificates in satisfaction of credit risk retention requirements. At September 30, 2023,March 31, 2024, we held APL certificates with an initial face value of $192.8 million, which were purchased at a discount for $119.0 million. These certificates are collateralized by 5-year to 10-year fixed rate first mortgage loans on multifamily properties, bear interest at an initial weighted average variable rate of 3.94% and have an estimated weighted average remaining maturity of 6.87.1 years. The weighted average effective interest rate was 8.84% at March 31, 2024 and 8.85% at both September 30, 2023 and December 31, 2022,2023, including the accretion of a portion of the discount deemed collectible. At September 30, 2023, approximately $18.2March 31, 2024, $192.8 million is estimated to mature after one year through five years and $174.6 million is estimated to mature aftermaturing within five years through ten10 years.
Agency B Piece Bonds. Freddie Mac may choose to hold, sell or securitize loans we sell to them under the Freddie Mac SBL program. As part of the securitizations under the SBL program, we have the ability to purchase the B Piece bond through a bidding process, which represents the bottom 10%, or highest risk, of the securitization. At September 30, 2023,March 31, 2024, we held 49%, or $106.2 million initial face value, of seven B Piece bonds, which were previously purchased at a discount for $74.7 million, and sold the remaining 51% to a third party. These securities are collateralized by a pool of multifamily mortgage loans, bear interest at an initial weighted average variable rate of 3.74% and have an estimated weighted average remaining maturity of 5.913.9 years. The weighted average effective interest rate was 11.19%11.26% and 12.20%11.28% at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively, including the accretion of a portion of the discount deemed collectible. At September 30, 2023, approximately $7.5March 31, 2024, $37.7 million is estimated to mature within one year, $14.8 million is estimated to mature after one year through five years and $16.5 million is estimated to maturematuring after ten years.
A summary of our securities held-to-maturity is as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Face Value | | Net Carrying Value | | Unrealized Gain (Loss) | | Estimated Fair Value | | Allowance for Credit Losses |
September 30, 2023 | | | | | | | | | |
APL certificates | $ | 192,791 | | | $ | 127,547 | | | $ | (33,337) | | | $ | 94,210 | | | $ | 2,340 | |
B Piece bonds | 38,786 | | | 27,625 | | | 4,773 | | | 32,398 | | | 3,603 | |
Total | $ | 231,577 | | | $ | 155,172 | | | $ | (28,564) | | | $ | 126,608 | | | $ | 5,943 | |
December 31, 2022 | | | | | | | | | |
APL certificates | $ | 192,791 | | | $ | 123,475 | | | $ | (13,348) | | | $ | 110,127 | | | $ | 2,783 | |
B Piece bonds | 41,464 | | | 33,072 | | | 1,372 | | | 34,444 | | | 370 | |
Total | $ | 234,255 | | | $ | 156,547 | | | $ | (11,976) | | | $ | 144,571 | | | $ | 3,153 | |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Face Value | | Net Carrying Value | | Unrealized Gain (Loss) | | Estimated Fair Value | | Allowance for Credit Losses |
March 31, 2024 | | | | | | | | | |
APL certificates | $ | 192,791 | | | $ | 130,280 | | | $ | (28,703) | | | $ | 101,577 | | | $ | 2,157 | |
B Piece bonds | 37,657 | | | 25,133 | | | 7,090 | | | 32,223 | | | 5,440 | |
Total | $ | 230,448 | | | $ | 155,413 | | | $ | (21,613) | | | $ | 133,800 | | | $ | 7,597 | |
December 31, 2023 | | | | | | | | | |
APL certificates | $ | 192,791 | | | $ | 128,865 | | | $ | (31,331) | | | $ | 97,534 | | | $ | 2,272 | |
B Piece bonds | 37,704 | | | 26,414 | | | 5,442 | | | 31,856 | | | 3,984 | |
Total | $ | 230,495 | | | $ | 155,279 | | | $ | (25,889) | | | $ | 129,390 | | | $ | 6,256 | |
A summary of the changes in the allowance for credit losses for our securities held-to-maturity is as follows (in thousands):
| | Three Months Ended September 30, 2023 |
| APL Certificates | | B Piece Bonds | | Total |
| Three Months Ended March 31, 2024 | | | Three Months Ended March 31, 2024 |
| APL Certificates | | | APL Certificates | | B Piece Bonds | | Total |
Beginning balance | Beginning balance | $ | 3,375 | | | $ | 1,159 | | | $ | 4,534 | |
Provision for credit loss expense/(reversal) | Provision for credit loss expense/(reversal) | (1,035) | | | 2,444 | | | 1,409 | |
Ending balance | Ending balance | $ | 2,340 | | | $ | 3,603 | | | $ | 5,943 | |
| | | Nine Months Ended September 30, 2023 |
Beginning balance | $ | 2,783 | | | $ | 370 | | | $ | 3,153 | |
Provision for credit loss expense/(reversal) | (443) | | | 3,233 | | | 2,790 | |
Ending balance | $ | 2,340 | | | $ | 3,603 | | | $ | 5,943 | |
|
The allowance for credit losses on our held-to-maturity securities was estimated on a collective basis by major security type and was based on a reasonable and supportable forecast period and a historical loss reversion for similar securities. The issuers continue to make timely principal and interest payments and we continue to accrue interest on all our securities.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
We recorded interest income (including the amortization of discount) related to these investments of $3.6$3.7 million and $10.7$3.1 million during the three and nine months ended September 30,March 31, 2024 and 2023, respectively, and $3.7 million and $13.9 million during the three and nine months ended September 30, 2022, respectively.
Note 8 — Investments in Equity Affiliates
We account for all investments in equity affiliates under the equity method. A summary of these investments is as follows (in thousands):
| | Investments in Equity Affiliates at | | UPB of Loans to Equity Affiliates at September 30, 2023 |
| | Investments in Equity Affiliates at | | | | Investments in Equity Affiliates at | | UPB of Loans to Equity Affiliates at March 31, 2024 |
Equity Affiliates | Equity Affiliates | | September 30, 2023 | | December 31, 2022 | | UPB of Loans to Equity Affiliates at September 30, 2023 |
Arbor Residential Investor LLC | Arbor Residential Investor LLC | | $ | 33,447 | | | $ | 46,951 | | |
Arbor Residential Investor LLC | |
Arbor Residential Investor LLC | |
AWC Real Estate Opportunity Partners I LP | |
Fifth Wall Ventures | Fifth Wall Ventures | | 13,422 | | | 13,584 | | | — | |
AMAC Holdings III LLC | AMAC Holdings III LLC | | 13,156 | | | 15,825 | | | — | |
ARSR DPREF I LLC | |
Lightstone Value Plus REIT L.P. | Lightstone Value Plus REIT L.P. | | 1,895 | | | 1,895 | | | — | |
The Park at Via Terrossa | |
Docsumo Pte. Ltd. | Docsumo Pte. Ltd. | | 450 | | | 450 | | | — | |
JT Prime | JT Prime | | 425 | | | 425 | | | — | |
North Vermont Avenue | | — | | | — | | | — | |
West Shore Café | West Shore Café | | — | | | — | | | 1,688 | |
Lexford Portfolio | Lexford Portfolio | | — | | | — | | | — | |
East River Portfolio | East River Portfolio | | — | | | — | | | — | |
Total | Total | | $ | 62,795 | | | $ | 79,130 | | | $ | 1,688 | |
Arbor Residential Investor LLC (“ARI”).LLC. During the three and nine months ended September 30,March 31, 2024 and 2023, we recorded a loss of $1.3 million and income of $1.3 million, respectively, and during the three and nine months ended September 30, 2022, we recorded income of $0.3$1.6 million and a loss of $0.9 million and $6.4 million,, respectively, to income from equity affiliates in our consolidated statements of income. During the threeAt both March 31, 2024 and nine months ended September 30,December 31, 2023, we received cash distributions of $7.5 million and $15.0 million, respectively, and during the three and nine months ended September 30, 2022, we received cash distributions of $7.3 million and $22.3 million, respectively, which were classified as returns on capital.our indirect interest in this business was 12.3%. The allocation of income is based on the underlying agreements, which may be different than our indirect interest, and was 9.2% at both March 31, 2024 and December 31, 2023.
AWC Real Estate Opportunity Partners I LP.at September 30, 2023 was 9.2%. At September 30, 2023, our indirect interest was 12.3%. During the three months ended March 31, 2024, we made contributions of $8.4 million.
Fifth Wall Ventures (“Fifth Wall”).Ventures. During the nine months ended September 30, 2023 and 2022, we funded an additional $0.8 million and $8.7 million, respectively, and during the three and nine months ended March 31, 2024, we made contributions of $0.5 million and recorded income of $0.3 million. During the September 30,three months ended March 31, 2023, we recorded a loss associated with this investmentmade contributions of $0.8$0.4 million and $1.0 million, respectively. In addition, during the three and nine months ended September 30, 2022, we received distributions from this investment of $0.7 million and $1.6 million, respectively, whichoperating results were classified as a return of capital.de minimus.
AMAC Holdings III LLC (“AMAC III”). During the ninethree months ended September 30,March 31, 2024, we recorded a loss of $0.5 million. During the three months ended March 31, 2023,, we receivedreceived distributions of $1.1$0.6 million,, which were classified as returns of capital, and recorded a loss of $0.4 million.
The Park at Via Terrossa. duringDuring the three and nine months ended September 30, 2023, recorded lossesMarch 31, 2024, we contributed $0.6 million for associated
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
with this investment of $0.7 million and $1.6 million, respectively. During 2022, we funded an additional $4.9 million, and during the three and nine months ended September 30, 2022, recorded losses associated with this investment of $0.7 million and $1.8 million, respectively. In addition, during the three and nine months ended September 30, 2022, we received distributions of $0.2 million and $0.4 million, respectively, which were classified as returns of capital. 4.96% interest in a multifamily property.
Lexford Portfolio. During the ninethree months ended September 30,March 31, 2023, we received distributions of $7.2$4.7 million, and, during the three and nine months ended September 30, 2022, we received distributions of $5.0 million and $11.0 million, respectively, which were classified as returns on capital and recognized as income from equity affiliates.
Equity Participation Interest. During the three and nine months ended September 30,March 31, 2023, we received $3.5 million and $14.5 million, respectively, and, during the three months ended September 30, 2022, we received $2.6$11.0 million from an equity participation interestsinterest on propertiesa property that werewas sold and which we had loansa loan that previously paid-off. These were classified as returns of capital andpaid-off, which was recognized as income from equity affiliates.
See Note 17 for details of certain investments described above.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 9 — Debt Obligations
Credit and Repurchase Facilities
Borrowings under our credit and repurchase facilities are as follows ($ in thousands):
| | September 30, 2023 | | December 31, 2022 |
| Current Maturity | | Extended Maturity | | Note Rate Type | | Debt Carrying Value (1) | | Collateral Carrying Value | | Wtd. Avg. Note Rate | | Debt Carrying Value (1) | | Collateral Carrying Value |
| | | | | | | March 31, 2024 | | | | | | | | | March 31, 2024 | | December 31, 2023 |
| Current Maturity | | | Current Maturity | | Extended Maturity | | Note Rate Type | | Debt Carrying Value (1) | | Collateral Carrying Value | | Wtd. Avg. Note Rate | | Debt Carrying Value (1) | | Collateral Carrying Value |
Structured Business | Structured Business | | | | | | | | | | | | | | | |
$2.5B joint repurchase facility (2) | Jul. 2025 | | Jul. 2026 | | V | | $ | 923,599 | | | $ | 1,438,971 | | | 7.72 | % | | $ | 1,516,657 | | | $ | 2,099,447 | |
$1.9B joint repurchase facility (2)(3) | |
$1.9B joint repurchase facility (2)(3) | |
$1.9B joint repurchase facility (2)(3) | |
$1B repurchase facility (2) | $1B repurchase facility (2) | Aug. 2025 | | Aug. 2026 | | V | | 418,206 | | | 621,759 | | | 7.58 | % | | 498,666 | | | 703,740 | |
$500M repurchase facility | (5) | | N/A | | V | | 374,072 | | | 505,139 | | | 8.34 | % | | 154,653 | | | 188,563 | |
$499M repurchase facility (2)(3) | Oct. 2023 (6) | | N/A | | V | | 343,726 | | | 491,190 | | | 7.67 | % | | 351,056 | | | 504,506 | |
$450M repurchase facility | Mar. 2024 | | Mar. 2026 | | V | | 328,650 | | | 452,318 | | | 7.50 | % | | 344,237 | | | 450,736 | |
$450M repurchase facility | Jan. 2024 | | Oct. 2024 | | V | | 93,410 | | | 120,947 | | | 7.01 | % | | 186,639 | | | 239,678 | |
$1B repurchase facility (2) | |
$499M repurchase facility (2)(4) | |
$350M repurchase facility | |
$250M credit facility | $250M credit facility | July 2024 | | N/A | | V | | 18,438 | | | 23,088 | | | 7.28 | % | | 33,221 | | | 43,238 | |
$225M credit facility | Jan. 2024 | | Jan. 2025 | | V | | 94,913 | | | 148,041 | | | 7.97 | % | | 47,398 | | | 81,119 | |
$250M repurchase facility | |
$250M credit facility | |
$200M credit facility | |
$200M repurchase facility | $200M repurchase facility | Mar. 2025 | | Mar. 2026 | | V | | 73,751 | | | 105,076 | | | 7.97 | % | | 32,494 | | | 47,750 | |
$200M repurchase facility | $200M repurchase facility | Jan. 2024 | | Jan. 2025 | | V | | 115,748 | | | 151,890 | | | 7.36 | % | | 154,516 | | | 200,099 | |
$174M loan specific credit facilities | Oct. 2023 (6) to Aug. 2025 | | Aug. 2025 to Aug. 2027 | | V/F | | 173,862 | | | 251,049 | | | 7.45 | % | | 156,107 | | | 225,805 | |
$150M repurchase facility | |
$126M loan specific credit facilities | |
$50M credit facility | $50M credit facility | Apr. 2024 | | Apr. 2025 | | V | | 29,200 | | | 36,500 | | | 7.51 | % | | 29,194 | | | 36,500 | |
$40M credit facility | $40M credit facility | Apr. 2026 | | Apr. 2027 | | V | | — | | | — | | | — | | | — | | | — | |
$35M working capital facility | $35M working capital facility | Apr. 2024 | | N/A | | V | | — | | | — | | | — | | | — | | | — | |
$25M credit facility | Oct. 2024 | | N/A | | V | | 18,248 | | | 24,625 | | | 8.02 | % | | 18,701 | | | 24,572 | |
Repurchase facility - securities (4)(5) | Repurchase facility - securities (4)(5) | N/A | | N/A | | V | | 31,032 | | | — | | | 7.11 | % | | 12,832 | | | — | |
Structured Business total | Structured Business total | | $ | 3,036,855 | | | $ | 4,370,593 | | | 7.70 | % | | $ | 3,536,371 | | | $ | 4,845,753 | |
| Agency Business | Agency Business | |
Agency Business | |
Agency Business | |
$750M ASAP agreement | $750M ASAP agreement | N/A | | N/A | | V | | $ | 54,618 | | | $ | 55,220 | | | 6.46 | % | | $ | 29,476 | | | $ | 30,291 | |
$500M joint repurchase facility (2) | Jul. 2025 | | Jul. 2026 | | V | | 7,701 | | | 11,350 | | | 7.74 | % | | 104,629 | | | 135,641 | |
$750M ASAP agreement | |
$750M ASAP agreement | |
$500M repurchase facility | $500M repurchase facility | Nov. 2023 | | N/A | | V | | 144,818 | | | 145,618 | | | 6.69 | % | | 66,778 | | | 66,866 | |
$200M credit facility | $200M credit facility | Mar. 2024 | | N/A | | V | | 143,654 | | | 144,168 | | | 6.71 | % | | 31,475 | | | 33,177 | |
$100M joint repurchase facility (2)(3) | |
$100M credit facility | $100M credit facility | July 2024 | | N/A | | V | | — | | | — | | | — | | | 57,887 | | | 57,974 | |
$50M credit facility | $50M credit facility | Sept. 2024 | | N/A | | V | | 3,264 | | | 3,264 | | | 6.66 | % | | 14,664 | | | 14,671 | |
$1M repurchase facility (2)(3) | Oct. 2023 (6) | | N/A | | V | | 531 | | | 880 | | | 7.67 | % | | 534 | | | 920 | |
$1M repurchase facility (2)(4) | |
Agency Business total | Agency Business total | | $ | 354,586 | | | $ | 360,500 | | | 6.69 | % | | $ | 305,443 | | | $ | 339,540 | |
Consolidated total | Consolidated total | | $ | 3,391,441 | | | $ | 4,731,093 | | | 7.59 | % | | $ | 3,841,814 | | | $ | 5,185,293 | |
________________________
V = Variable Note Rate;variable note rate; F = Fixed Note Ratefixed note rate
(1)At September 30, 2023March 31, 2024 and December 31, 2022,2023, debt carrying value for the Structured Business was net of unamortized deferred finance costs of $6.6$7.4 million and $13.3$4.8 million, respectively, and for the Agency Business was net of unamortized deferred finance costs of $0.5$0.3 million and $0.9$0.3 million, respectively.
(2)These facilities are subject to margin call provisions associated with changes in interest spreads.
(3)In March 2024, this joint repurchase facility was reduced from $3.00 billion to $2.00 billion.
(4)A portion of this facility was used to finance a fixed-rate SFR permanent loan reported through our Agency Business.
(4)(5)At September 30,March 31, 2024 and December 31, 2023, this facility was collateralized by certificates retained by us from our Freddie Mac Q Series securitization (“Q Series securitization”) with a principal balance of $44.4 million. At December 31, 2022, this facility was collateralized by B Piece bonds with a carrying value$36.7 million and $43.1 million, respectively.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(5)(6)The commitment amount under this repurchase facility expires six months after the lender provides written notice. We then have an additional six months to repurchase the underlying loans.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(6)(7)These credit facilities, with a total committed amount of $514.5 million, mature on October 30, 2023 and we are currently in negotiations with these lendersWe have the ability to amend these facilities and extend the maturity.maturity of this credit facility in one-year increments, subject to lender approval.
During 2023, all of our remaining LIBOR-based financings were converted to a SOFR-based interest rate.
Structured Business
At September 30, 2023March 31, 2024 and December 31, 2022,2023, the weighted average interest rate for the credit and repurchase facilities of our Structured Business, including certain fees and costs, such as structuring, commitment, non-use and warehousing fees, was 8.14%8.33% and 6.95%8.26%, respectively. The leverage on our loan and investment portfolio financed through our credit and repurchase facilities, excluding the securities repurchase facility and the working capital facility, was 67% and 69% and 73% at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively.
In August 2023,March 2024, we amended a $1.00 billion$500.0 million repurchase facility to extend the maturity to August 2025, with a one-year extension option, and amend the interest rate on new loans to SOFR plus 2.50%. The pricing on existing loans will remain unchanged until December 2023, at which time they will increase to SOFR plus 2.25%, as long as the weighted average spread of all loans is at least 2.40%. The pricing on existing loans will then increase to 2.50% in June 2024.
In July 2023, we amended our $3.00 billion joint repurchase facility, which is shared between our Structured Business and Agency Business. The facility size will remain at $3.00 billion until March 2024, at which time it will be reduced to $2.00 billion. In addition, the maturity was extended to July 2025, with a one-year extension option at the buyers discretion.
In July 2023, we amended a $400.0 million credit facility to decrease the facility size to $250.0 million, extend the maturity to July 2024 and amend the interest rates on new loans to SOFR plus 2.50% for multifamily loans, and SOFR plus 2.95% to 3.20% for non-multifamily loans.
In April 2023, we amended a $25.0 million credit facility to increase the facility size to $40.0 million and extend the maturity to April 2026.
$1.0 billion.
In March 2023,2024, we amended a $450.0 million repurchase facility to exercise adecrease the facility size to $350.0 million and exercised one of two remaining one-year extension optionoptions to extend maturity to March 2024 and amend the interest rate to a minimum of SOFR plus 2.00%.
Agency Business2025.
In March 2023,2024, we amendedentered into a $200.0$250.0 million creditrepurchase facility to finance non-performing loans that matures in March 2026, with the ability to extend the maturity in one-year increments, subject to March 2024 and amend thelender approval. The facility has an interest rate toof SOFR plus 1.40%3.25%, with a SOFR floor of 2.50%.
In January 2024, we consolidated two credit facilities of $225.0 million and $25.0 million into one facility totaling $150.0 million. This facility bears interest at SOFR plus 3.00% with an all-in floor of 5.50% and matures in October 2025, with a one-year extension option.
Securitized Debt
We account for securitized debt transactions on our consolidated balance sheet as financing facilities. These transactions are considered VIEs for which we are the primary beneficiary and are consolidated in our financial statements. The investment grade notes and guaranteed certificates issued to third parties are treated as secured financings and are non-recourse to us.
Borrowings and the corresponding collateral under our securitized debt transactions are as follows ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Debt | | Collateral (3) |
| | | | | | | | Loans | | Cash |
March 31, 2024 | | Face Value | | Carrying Value (1) | | Wtd. Avg. Rate (2) | | UPB | | Carrying Value | | Restricted Cash (4) |
CLO 19 | | $ | 872,812 | | | $ | 868,814 | | | 7.80 | % | | $ | 999,513 | | | $ | 997,140 | | | $ | 25,097 | |
CLO 18 | | 1,652,812 | | | 1,648,440 | | | 7.25 | % | | 1,751,575 | | | 1,748,518 | | | 280,922 | |
CLO 17 | | 1,714,125 | | | 1,710,343 | | | 7.11 | % | | 1,931,235 | | | 1,927,741 | | | 121,339 | |
CLO 16 (5) | | 1,237,500 | | | 1,234,248 | | | 6.74 | % | | 1,432,124 | | | 1,429,369 | | | 21,800 | |
CLO 15 (5) | | 582,218 | | | 581,595 | | | 6.84 | % | | 720,663 | | | 719,523 | | | — | |
CLO 14 (5) | | 467,204 | | | 466,385 | | | 6.90 | % | | 571,929 | | | 570,921 | | | 20,164 | |
Total CLOs | | 6,526,671 | | | 6,509,825 | | | 7.13 | % | | 7,407,039 | | | 7,393,212 | | | 469,322 | |
Q Series securitization | | 183,448 | | | 182,133 | | | 7.34 | % | | 244,598 | | | 243,927 | | | — | |
Total securitized debt | | $ | 6,710,119 | | | $ | 6,691,958 | | | 7.14 | % | | $ | 7,651,637 | | | $ | 7,637,139 | | | $ | 469,322 | |
| | | | | | | | | | | | |
December 31, 2023 | | | | | | | | | | | | |
CLO 19 | | $ | 872,812 | | | $ | 868,359 | | | 7.84 | % | | $ | 1,031,772 | | | $ | 1,028,669 | | | $ | 4,527 | |
CLO 18 | | 1,652,812 | | | 1,647,885 | | | 7.29 | % | | 1,784,921 | | | 1,780,930 | | | 244,629 | |
CLO 17 | | 1,714,125 | | | 1,709,800 | | | 7.14 | % | | 1,870,388 | | | 1,865,878 | | | 203,938 | |
CLO 16 | | 1,237,500 | | | 1,233,769 | | | 6.76 | % | | 1,456,872 | | | 1,453,297 | | | 847 | |
CLO 15 (5) | | 674,412 | | | 673,367 | | | 6.82 | % | | 734,120 | | | 732,498 | | | 42,600 | |
CLO 14 (5) | | 589,345 | | | 588,176 | | | 6.82 | % | | 680,814 | | | 679,469 | | | 33,271 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Total CLOs | | 6,741,006 | | | 6,721,356 | | | 7.14 | % | | 7,558,887 | | | 7,540,741 | | | 529,812 | |
Q Series securitization | | 215,278 | | | 213,654 | | | 7.38 | % | | 287,038 | | | 286,053 | | | — | |
Total securitized debt | | $ | 6,956,284 | | | $ | 6,935,010 | | | 7.15 | % | | $ | 7,845,925 | | | $ | 7,826,794 | | | $ | 529,812 | |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Borrowings and the corresponding collateral under our securitized debt transactions are as follows ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Debt | | Collateral (3) |
| | | | | | | | Loans | | Cash |
September 30, 2023 | | Face Value | | Carrying Value (1) | | Wtd. Avg. Rate (2) | | UPB | | Carrying Value | | Restricted Cash (4) |
CLO 19 | | $ | 872,812 | | | $ | 867,904 | | | 7.77 | % | | $ | 1,014,554 | | | $ | 1,010,753 | | | $ | 4,527 | |
CLO 18 | | 1,652,812 | | | 1,647,326 | | | 7.22 | % | | 1,908,793 | | | 1,903,837 | | | 20,983 | |
CLO 17 | | 1,714,125 | | | 1,709,255 | | | 7.10 | % | | 1,901,897 | | | 1,896,347 | | | 149,206 | |
CLO 16 | | 1,237,500 | | | 1,233,286 | | | 6.73 | % | | 1,343,886 | | | 1,340,303 | | | 91,434 | |
CLO 15 | | 674,412 | | | 672,897 | | | 6.78 | % | | 770,602 | | | 768,436 | | | 19,714 | |
CLO 14 (5) | | 655,475 | | | 653,876 | | | 6.74 | % | | 756,030 | | | 754,189 | | | 13,920 | |
Total CLOs | | 6,807,136 | | | 6,784,544 | | | 7.08 | % | | 7,695,762 | | | 7,673,865 | | | 299,784 | |
Q Series securitization | | 222,066 | | | 220,090 | | | 7.31 | % | | 296,088 | | | 294,876 | | | — | |
Total securitized debt | | $ | 7,029,202 | | | $ | 7,004,634 | | | 7.09 | % | | $ | 7,991,850 | | | $ | 7,968,741 | | | $ | 299,784 | |
| | | | | | | | | | | | |
December 31, 2022 | | | | | | | | | | | | |
CLO 19 | | $ | 872,812 | | | $ | 866,605 | | | 6.75 | % | | $ | 952,268 | | | $ | 947,336 | | | $ | 64,300 | |
CLO 18 | | 1,652,812 | | | 1,645,711 | | | 6.19 | % | | 1,899,174 | | | 1,891,215 | | | 85,970 | |
CLO 17 | | 1,714,125 | | | 1,707,676 | | | 6.16 | % | | 1,911,866 | | | 1,904,732 | | | 145,726 | |
CLO 16 | | 1,237,500 | | | 1,231,887 | | | 5.79 | % | | 1,307,244 | | | 1,301,794 | | | 106,495 | |
CLO 15 | | 674,412 | | | 671,532 | | | 5.84 | % | | 797,755 | | | 795,078 | | | 2,861 | |
CLO 14 | | 655,475 | | | 652,617 | | | 5.80 | % | | 732,247 | | | 730,057 | | | 37,090 | |
CLO 13 | | 462,769 | | | 461,005 | | | 6.03 | % | | 552,182 | | | 550,924 | | | 37,875 | |
CLO 12 | | 379,283 | | | 378,331 | | | 6.09 | % | | 466,474 | | | 465,003 | | | 500 | |
Total CLOs | | 7,649,188 | | | 7,615,364 | | | 6.10 | % | | 8,619,210 | | | 8,586,139 | | | 480,817 | |
Q Series securitization | | 236,878 | | | 233,906 | | | 6.30 | % | | 315,837 | | | 313,965 | | | — | |
Total securitized debt | | $ | 7,886,066 | | | $ | 7,849,270 | | | 6.11 | % | | $ | 8,935,047 | | | $ | 8,900,104 | | | $ | 480,817 | |
________________________
(1)Debt carrying value is net of $24.6$18.2 million and $36.8$21.3 million of deferred financing fees at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively.
(2)At September 30, 2023March 31, 2024 and December 31, 2022,2023, the aggregate weighted average note rate for our securitized debt,collateralized loan obligations ("CLO"), including certain fees and costs, was 7.34%7.35% and 6.32%7.37%, respectively, and the Q Series securitization was 8.06% and 7.99%, respectively.
(3)At September 30,March 31, 2024 and December 31, 2023, fourtwenty-one and twelve loans, respectively, with an aggregatea total UPB of $89.8$651.1 million and $308.3 million, respectively, were deemed a "credit risk" as defined by the collateralized loan obligations ("CLO") indentures. At December 31, 2022, there was no collateral deemed a “credit risk” as defined by the CLO indentures. A credit risk asset is generally defined as one that, in the CLO collateral manager's reasonable business judgment, has a significant risk of becoming a defaulted asset.
(4)Represents restricted cash held for principal repayments as well as for reinvestment in the CLOs. Excludes restricted cash related to interest payments, delayed fundings and expenses totaling $108.5$59.1 million and $230.0$63.9 million at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively.
(5)The replenishment periodperiods of CLO 14, CLO 15 and CLO 16 ended in September 2023.2023, December 2023 and March 2024, respectively.
CLO 13 and 12. Securitization PaydownsIn June 2023 and August 2023, we unwound CLO 13 and 12, respectively, redeeming. During the remainingthree months ended March 31, 2024, outstanding notes which were repaid primarily from the refinancing of the remaining assets within our othertotaling $122.1 million on CLO vehicles14, $92.2 million on CLO 15, and credit and repurchase facilities. We expensed $1.2$31.8 million and $0.3 million of deferred financing fees in the second and third quarter of 2023, respectively, into loss on extinguishment of debt on the consolidated statements of income.Q Series securitization have been paid down.
In the first quarter of 2022, we unwound a CLO and expensed $1.4 million of deferred financing fees into loss on extinguishment of debt on the consolidated statements of income.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Senior Unsecured Notes
A summary of our senior unsecured notes is as follows ($ in thousands):
| Senior Unsecured Notes | Senior Unsecured Notes | | Issuance Date | | September 30, 2023 | | December 31, 2022 | Senior Unsecured Notes | | Issuance Date | | | | March 31, 2024 | | December 31, 2023 |
| Maturity | | UPB | | Carrying Value (1) | | Wtd. Avg. Rate (2) | | UPB | | Carrying Value (1) | | Wtd. Avg. Rate (2) | | | Maturity | | UPB | | Carrying Value (1) | | Wtd. Avg. Rate (2) | | UPB | | Carrying Value (1) | | Wtd. Avg. Rate (2) |
| |
7.75% Notes (3) | |
7.75% Notes (3) | |
7.75% Notes (3) | 7.75% Notes (3) | | Mar. 2023 | | Mar. 2026 | | $ | 95,000 | | | $ | 93,552 | | | 7.75 | % | | $ | — | | | $ | — | | | — | | | Mar. 2023 | | Mar. 2026 | | $ | 95,000 | | | $ | | $ | 93,840 | | | 7.75 | | 7.75 | % | | $ | 95,000 | | | $ | | $ | 93,697 | | | 7.75 | | 7.75 | % |
8.50% Notes (3) | 8.50% Notes (3) | | Oct. 2022 | | Oct. 2027 | | 150,000 | | | 147,904 | | | 8.50 | % | | 150,000 | | | 147,519 | | | 8.50 | % | 8.50% Notes (3) | | Oct. 2022 | | Oct. 2027 | | 150,000 | | | 148,153 | | 148,153 | | | 8.50 | | 8.50 | % | | 150,000 | | | $ | | $ | 148,023 | | | 8.50 | | 8.50 | % |
5.00% Notes (3) | 5.00% Notes (3) | | Dec. 2021 | | Dec. 2028 | | 180,000 | | | 177,769 | | | 5.00 | % | | 180,000 | | | 177,450 | | | 5.00 | % | 5.00% Notes (3) | | Dec. 2021 | | Dec. 2028 | | 180,000 | | | 177,981 | | 177,981 | | | 5.00 | | 5.00 | % | | 180,000 | | | $ | | $ | 177,875 | | | 5.00 | | 5.00 | % |
4.50% Notes (3) | 4.50% Notes (3) | | Aug. 2021 | | Sept. 2026 | | 270,000 | | | 267,555 | | | 4.50 | % | | 270,000 | | | 266,926 | | | 4.50 | % | 4.50% Notes (3) | | Aug. 2021 | | Sept. 2026 | | 270,000 | | | 267,973 | | 267,973 | | | 4.50 | | 4.50 | % | | 270,000 | | | $ | | $ | 267,763 | | | 4.50 | | 4.50 | % |
5.00% Notes (3) | 5.00% Notes (3) | | Apr. 2021 | | Apr. 2026 | | 175,000 | | | 173,386 | | | 5.00 | % | | 175,000 | | | 172,917 | | | 5.00 | % | 5.00% Notes (3) | | Apr. 2021 | | Apr. 2026 | | 175,000 | | | 173,698 | | 173,698 | | | 5.00 | | 5.00 | % | | 175,000 | | | $ | | $ | 173,542 | | | 5.00 | | 5.00 | % |
4.50% Notes (3) | 4.50% Notes (3) | | Mar. 2020 | | Mar. 2027 | | 275,000 | | | 273,322 | | | 4.50 | % | | 275,000 | | | 272,960 | | | 4.50 | % | 4.50% Notes (3) | | Mar. 2020 | | Mar. 2027 | | 275,000 | | | 273,563 | | 273,563 | | | 4.50 | | 4.50 | % | | 275,000 | | | $ | | $ | 273,444 | | | 4.50 | | 4.50 | % |
4.75% Notes (4) | 4.75% Notes (4) | | Oct. 2019 | | Oct. 2024 | | 110,000 | | | 109,633 | | | 4.75 | % | | 110,000 | | | 109,369 | | | 4.75 | % | 4.75% Notes (4) | | Oct. 2019 | | Oct. 2024 | | 110,000 | | | 109,805 | | 109,805 | | | 4.75 | | 4.75 | % | | 110,000 | | | $ | | $ | 109,721 | | | 4.75 | | 4.75 | % |
5.75% Notes (4) | 5.75% Notes (4) | | Mar. 2019 | | Apr. 2024 | | 90,000 | | | 89,805 | | | 5.75 | % | | 90,000 | | | 89,514 | | | 5.75 | % | 5.75% Notes (4) | | Mar. 2019 | | Apr. 2024 (5) | | 90,000 | | | 90,000 | | 90,000 | | | 5.75 | | 5.75 | % | | 90,000 | | | $ | | $ | 89,903 | | | 5.75 | | 5.75 | % |
8.00% Notes (3) | | Apr. 2020 | | Apr. 2023 | | — | | | — | | | — | | | 70,750 | | | 70,613 | | | 8.00 | % |
5.625% Notes (4) | | Mar. 2018 | | May 2023 | | — | | | — | | | — | | | 78,850 | | | 78,726 | | | 5.63 | % |
| $ | 1,345,000 | | | $ | 1,332,926 | | | 5.41 | % | | $ | 1,399,600 | | | $ | 1,385,994 | | | 5.40 | % |
| | | | | | $ | | | | | | | | $ | 1,345,000 | | | $ | 1,335,013 | | | 5.41 | % | | $ | 1,345,000 | | | $ | 1,333,968 | | | 5.41 | % |
________________________
(1)At September 30, 2023March 31, 2024 and December 31, 2022,2023, the carrying value is net of deferred financing fees of $12.1$10.0 million and $13.6$11.0 million, respectively.
(2)At September 30, 2023both March 31, 2024 and December 31, 2022,2023, the aggregate weighted average note rate, including certain fees and costs, was 5.70% and 5.69%, respectively..
(3)These notes can be redeemed by us prior to three months before the maturity date, at a redemption price equal to 100% of the aggregate principal amount, plus a “make-whole” premium and accrued and unpaid interest. We have the right to redeem the notes within three months prior to the maturity date at a redemption price equal to 100% of the aggregate principal amount, plus accrued and unpaid interest.
(4)These notes can be redeemed by us at any time prior to the maturity date, at a redemption price equal to 100% of the aggregate principal amount, plus a “make-whole” premium and accrued and unpaid interest. We have the right to redeem the notes on the maturity date at a redemption price equal to 100% of the aggregate principal amount, plus accrued and unpaid interest.
(5)In March 2023, we issued $95.0 million aggregate principal amount of 7.75% senior unsecured notes due in 2026 in a private offering. We received net proceeds of $93.4 million from the issuance, after deducting the placement agent commission and other offering expenses. We used $70.8 million of the proceeds, which included accrued interest and other fees, to repurchase the remaining portion of our 8.00% senior unsecured notes due in 2023.
In May 2023, our 5.625% senior unsecuredApril 2024, these notes matured and were redeemed for cash.
Convertible Senior Unsecured Notes
Our 7.50% convertible senior unsecured notes are not redeemable by us prior to maturity (August 2025) and are convertible by the holder into, at our election, cash, shares of our common stock, or a combination of both, subject to the satisfaction of certain conditions and during specified periods. The conversion rates are subject to adjustment upon the occurrence of certain specified events and the holders may require us to repurchase all, or any portion, of their notes for cash equal to 100% of the principal amount, plus accrued and unpaid interest, if we undergo a fundamental change specified in the agreements.
The UPB and net carrying value of our convertible notes are as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | |
Period | | UPB | | Unamortized Deferred Financing Fees | | Net Carrying Value |
September 30, 2023 | | $ | 287,500 | | | $ | 5,072 | | | $ | 282,428 | |
| | | | | | |
December 31, 2022 | | $ | 287,500 | | | $ | 7,144 | | | $ | 280,356 | |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
The UPB and net carrying value of our convertible notes are as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | |
Period | | UPB | | Unamortized Deferred Financing Fees | | Net Carrying Value |
March 31, 2024 | | $ | 287,500 | | | $ | 3,724 | | | $ | 283,776 | |
| | | | | | |
December 31, 2023 | | $ | 287,500 | | | $ | 4,382 | | | $ | 283,118 | |
During both the three months ended September 30,March 31, 2024 and 2023, we incurred interest expense on the notes totaling $6.1 million, of which $5.4 million and $0.7 million related to the cash coupon and deferred financing fees, respectively. During the nine months ended September 30, 2023, we incurred interest expense on the notes totaling $18.2 million, of which $16.1 million and $2.1 million related to the cash coupon and deferred financing fees, respectively. During the three months ended September 30, 2022, we incurred interest expense on the notes totaling $5.8 million, of which $5.0 million and $0.8 million related to the cash coupon and deferred financing fees, respectively. During the nine months ended September 30, 2022, we incurred interest expense on the notes totaling $13.4 million, of which $11.3 million and $2.1 million related to the cash coupon and deferred financing fees, respectively. Including the amortization of the deferred financing fees, our weighted average total cost of the notes was 8.43% and 8.42% at both September 30, 2023March 31, 2024 and December 31, 2022.2023, respectively. At September 30, 2023,March 31, 2024, the 7.50% convertible senior notes had a conversion rate of 60.217060.5723 shares of common stock per $1,000 of principal, which represented a conversion price of $16.61$16.51 per share of common stock.
During the third quarter of 2022, our 4.75% convertible senior notes were repurchased and settled and we expensed $3.3 million of deferred financing fees into loss on extinguishment of debt.
Junior Subordinated Notes
The carrying values of borrowings under our junior subordinated notes were $143.7$144.1 million and $143.1$143.9 million at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively, which is net of a deferred amount of $9.1$8.8 million and $9.6$9.0 million, respectively, (which is amortized into interest expense over the life of the notes) and deferred financing fees of $1.5$1.4 million and $1.6$1.5 million, at September 30, 2023 and December 31, 2022, respectively. These notes have maturities ranging from March 2034 through April 2037 and pay interest quarterly at a floating rate. The weighted average note rate was 8.55% and 7.65%8.48% at September 30, 2023both March 31, 2024 and December 31, 2022, respectively.2023. Including certain fees and costs, the weighted average note rate was 8.63% and 7.74%8.56% at September 30, 2023both March 31, 2024 and December 31, 2022, respectively.2023.
Debt Covenants
Credit and Repurchase Facilities and Unsecured Debt. The credit and repurchase facilities and unsecured debt (senior and convertible notes) contain various financial covenants, including, but not limited to, minimum liquidity requirements, minimum net worth requirements, minimum unencumbered asset requirements, as well as certain other debt service coverage ratios, debt to equity ratios and minimum servicing portfolio tests. We were in compliance with all financial covenants and restrictions at September 30, 2023.March 31, 2024.
CLOs. Our CLO vehicles contain interest coverage and asset overcollateralization covenants that must be met as of the waterfall distribution date in order for us to receive such payments. If we fail these covenants in any of our CLOs, all cash flows from the applicable CLO would be diverted to repay principal and interest on the outstanding CLO bonds and we would not receive any residual payments until that CLO regained compliance with such tests. Our CLOs were in compliance with all such covenants at September 30, 2023,March 31, 2024, as well as on the most recent determination dates in October 2023.April 2024. In the event of a breach of the CLO covenants that could not be cured in the near-term, we would be required to fund our non-CLO expenses, including employee costs, distributions required to maintain our REIT status, debt costs, and other expenses with (1) cash on hand, (2) income from any CLO not in breach of a covenant test, (3) income from real property and loan assets, (4) sale of assets, or (5) accessing the equity or debt capital markets, if available. We have the right to cure covenant breaches which would resume normal residual payments to us by purchasing non-performing loans out of the CLOs. However, we may not have sufficient liquidity available to do so at such time.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Our CLO compliance tests as of the most recent determination dates in October 2023April 2024 are as follows:
| Cash Flow Triggers | Cash Flow Triggers | | CLO 14 | | CLO 15 | | CLO 16 | | CLO 17 | | CLO 18 | | CLO 19 | Cash Flow Triggers | | CLO 14 | | CLO 15 | | CLO 16 | | CLO 17 | | CLO 18 | | CLO 19 |
Overcollateralization (1) | Overcollateralization (1) | | | | | | | | | | | | |
Current | |
Current | |
Current | Current | | 119.76 | % | | 120.85 | % | | 121.21 | % | | 122.51 | % | | 124.03 | % | | 120.30 | % | | 125.22 | % | | 124.15 | % | | 120.81 | % | | 121.71 | % | | 123.87 | % | | 119.30 | % |
Limit | Limit | | 118.76 | % | | 119.85 | % | | 120.21 | % | | 121.51 | % | | 123.03 | % | | 119.30 | % | Limit | | 118.76 | % | | 119.85 | % | | 120.21 | % | | 121.51 | % | | 123.03 | % | | 119.30 | % |
Pass / Fail | Pass / Fail | | Pass | | Pass | | Pass | | Pass | | Pass | | Pass | Pass / Fail | | Pass |
| Interest Coverage (2) | Interest Coverage (2) | |
Interest Coverage (2) | |
Interest Coverage (2) | |
Current | |
Current | |
Current | Current | | 153.74 | % | | 151.78 | % | | 148.88 | % | | 143.35 | % | | 148.56 | % | | 132.54 | % | | 158.39 | % | | 167.06 | % | | 147.54 | % | | 142.84 | % | | 138.90 | % | | 128.48 | % |
Limit | Limit | | 120.00 | % | | 120.00 | % | | 120.00 | % | | 120.00 | % | | 120.00 | % | | 120.00 | % | Limit | | 120.00 | % | | 120.00 | % | | 120.00 | % | | 120.00 | % | | 120.00 | % | | 120.00 | % |
Pass / Fail | Pass / Fail | | Pass | | Pass | | Pass | | Pass | | Pass | | Pass | Pass / Fail | | Pass | | Pass | | Pass | | Pass |
________________________
(1)The overcollateralization ratio divides the total principal balance of all collateral in the 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 asset’s principal balance for purposes of the overcollateralization test is the lesser of the asset’s market value or the principal balance of the defaulted asset multiplied by the asset’s recovery rate which is determined by the rating agencies. Rating downgrades of CLO collateral will generally not have a direct impact on the principal balance of a CLO asset for purposes of calculating the CLO overcollateralization test unless the rating downgrade is below a significantly low threshold (e.g. CCC-) as defined in each CLO vehicle.
(2)The interest coverage ratio divides interest income by interest expense for the classes senior to those retained by us.
Our CLO overcollateralization ratios as of the determination dates subsequent to each quarter are as follows:
| Determination (1) | Determination (1) | | CLO 14 | | CLO 15 | | CLO 16 | | CLO 17 | | CLO 18 | | CLO 19 | Determination (1) | | CLO 14 | | CLO 15 | | CLO 16 | | CLO 17 | | CLO 18 | | CLO 19 |
April 2024 | | April 2024 | | 125.22 | % | | 124.15 | % | | 120.81 | % | | 121.71 | % | | 123.87 | % | | 119.30 | % |
January 2024 | | January 2024 | | 120.00 | % | | 120.85 | % | | 120.81 | % | | 121.71 | % | | 123.87 | % | | 120.30 | % |
October 2023 | October 2023 | | 119.76 | % | | 120.85 | % | | 121.21 | % | | 122.51 | % | | 124.03 | % | | 120.30 | % | October 2023 | | 119.76 | % | | 120.85 | % | | 121.21 | % | | 122.51 | % | | 124.03 | % | | 120.30 | % |
July 2023 | July 2023 | | 119.76 | % | | 120.85 | % | | 121.21 | % | | 122.51 | % | | 124.03 | % | | 120.30 | % | July 2023 | | 119.76 | % | | 120.85 | % | | 121.21 | % | | 122.51 | % | | 124.03 | % | | 120.30 | % |
April 2023 | April 2023 | | 119.76 | % | | 120.85 | % | | 121.21 | % | | 122.51 | % | | 124.03 | % | | 120.30 | % | April 2023 | | 119.76 | % | | 120.85 | % | | 121.21 | % | | 122.51 | % | | 124.03 | % | | 120.30 | % |
January 2023 | | 119.76 | % | | 120.85 | % | | 121.21 | % | | 122.51 | % | | 124.03 | % | | 120.30 | % |
October 2022 | | 119.76 | % | | 120.85 | % | | 121.21 | % | | 122.51 | % | | 124.03 | % | | 120.30 | % |
________________________
(1)This table represents the quarterly trend of our overcollateralization ratio, however, the CLO determination dates are monthly and we were in compliance with this test for all periods presented.
The ratio will fluctuate based on the performance of the underlying assets, transfers of assets into the CLOs prior to the expiration of their respective replenishment dates, purchase or disposal of other investments, and loan payoffs. No payment due under the junior subordinated indentures may be paid if there is a default under any senior debt and the senior lender has sent notice to the trustee. The junior subordinated indentures are also cross-defaulted with each other.
Note 10 — Allowance for Loss-Sharing Obligations
Our allowance for loss-sharing obligations related to the Fannie Mae DUS program is as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2023 | | 2022 | | 2023 | | 2022 |
Beginning balance | $ | 66,681 | | | $ | 53,053 | | | $ | 57,168 | | | $ | 56,064 | |
Provisions for loss sharing | 1,703 | | | 2,346 | | | 13,992 | | | 2,593 | |
Provisions reversal for loan repayments | (24) | | | (1,934) | | | (1,464) | | | (4,792) | |
Recoveries (charge-offs), net | 901 | | | 46 | | | (435) | | | (354) | |
Ending balance | $ | 69,261 | | | $ | 53,511 | | | $ | 69,261 | | | $ | 53,511 | |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2024 | | 2023 | | | | |
Beginning balance | $ | 71,634 | | | $ | 57,168 | | | | | |
Provisions for loss sharing | 1,059 | | | 4,567 | | | | | |
Provisions reversal for loan repayments | (13) | | | (1,390) | | | | | |
Recoveries (charge-offs), net | 110 | | | (588) | | | | | |
Ending balance | $ | 72,790 | | | $ | 59,757 | | | | | |
When a loan is sold under the Fannie Mae DUS program, we undertake an obligation to partially guarantee the performance of the loan. A liability is recognized for the fair value of the guarantee obligation undertaken for the non-contingent aspect of the guarantee and is
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
removed only upon either the expiration or settlement of the guarantee. At September 30,March 31, 2024 and December 31, 2023, and 2022, we had $34.6$34.7 million and $34.2$34.6 million, respectively, of guarantee obligations included in the allowance for loss-sharing obligations.
In addition to and separately from the fair value of the guarantee, we estimate our allowance for loss-sharing under CECL over the contractual period in which we are exposed to credit risk. The current expected loss related to loss-sharing was based on a collective pooling basis with similar risk characteristics, a reasonable and supportable forecast and a reversion period based on our average historical losses through the remaining contractual term of the portfolio.
When we settle a loss under the DUS loss-sharing model, the net loss is charged-off against the previously recorded loss-sharing obligation. The settled loss is often net of any previously advanced principal and interest payments in accordance with the DUS program, which are reflected as reductions to the proceeds needed to settle losses. At September 30, 2023March 31, 2024 and December 31, 2022,2023, we had outstanding advances of $0.3$1.0 million and $0.8$1.1 million, respectively, which were netted against the allowance for loss-sharing obligations.
At September 30, 2023March 31, 2024 and December 31, 2022,2023, our allowance for loss-sharing obligations, associated with expected losses under CECL, was $34.7$38.1 million and $22.7$37.0 million, respectively, and represented 0.17%0.18% and 0.12%0.17%, respectively, of our Fannie Mae servicing portfolio. During the three and nine months ended September 30,March 31, 2024 and 2023, we recorded a $2.5 million and $11.9 million, respectively,an increase in CECL reserves.reserves of $1.1 million and $2.6 million, respectively.
At September 30, 2023March 31, 2024 and December 31, 2022,2023, the maximum quantifiable liability associated with our guarantees under the Fannie Mae DUS agreement was $3.79$4.02 billion and $3.49$3.95 billion, respectively. The maximum quantifiable liability is not representative of the actual loss we would incur. We would be liable for this amount only if all of the loans we service for Fannie Mae, for which we retain some risk of loss, were to default and all of the collateral underlying these loans was determined to be without value at the time of settlement.
Note 11 — Derivative Financial Instruments
We enter into derivative financial instruments to manage exposures that arise from business activities resulting in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates and credit risk. We do not use these derivatives for speculative purposes, but are instead using them to manage our interest rate and credit risk exposure.
Agency Rate Lock and Forward Sale Commitments. We enter into contractual commitments to originate and sell mortgage loans at fixed prices with fixed expiration dates. The commitments become effective when the borrower “rate locks” a specified interest rate within time frames established by us. All potential borrowers are evaluated for creditworthiness prior to the extension of the commitment. Market risk arises if interest rates move adversely between the time of the rate lock by the borrower and the sale date of the loan to an investor. To mitigate the effect of the interest rate risk inherent in providing rate lock commitments to borrowers under the GSE programs, we enter into a forward sale commitment with the investor simultaneously with the rate lock commitment with the borrower. The forward sale contract locks in an interest rate and price for the sale of the loan. The terms of the contract with the investor and the rate lock with the borrower are matched in substantially all respects, with the objective of eliminating interest rate risk to the extent practical. Sale commitments with the investors have an expiration date that is longer than our related commitments to the borrower to allow, among other things, for closing of the loan and processing of paperwork to deliver the loan into the sale commitment.
These commitments meet the definition of a derivative and are recorded at fair value, including the effects of interest rate movements which are reflected as a component of gain (loss) on derivative instruments, net in the consolidated statements of income. The estimated fair value of rate lock commitments also includes the fair value of the expected net cash flows associated with the servicing of the loan which is recorded as income from MSRs in the consolidated statements of income. During the three and nine months ended September 30,March 31, 2024 and 2023, we recorded a net lossesgains of $1.0less than $0.1 million and $2.0$7.1 million, respectively, from changes in the fair value of these derivatives and $14.1income from MSRs of $10.2 million and $48.8$18.5 million, respectively, of income from MSRs. During the three and nine months ended September 30, 2022, we recorded net losses of $22.9 million and $20.5 million, respectively, from changes in the fair value of these derivatives and $19.4 million and $52.3 million, respectively, of income from MSRs.respectively. See Note 12 for details.
Interest RateTreasury Futures and Credit Default Swaps (“Swaps”).Swaps. We enter into over-the-counter treasury futures and credit default swaps to hedge our interest rate and credit risk exposure inherent in (1) our held-for-sale Agency Business Private Label loans from the time the loans are rate locked until sale or securitization, and (2) our Agency Business SFR – fixed rate loans from the time the loans are originated until the time they can be financed with match term fixed rate securitized debt. Our interest rate swapstreasury futures typically have a three-month maturity and are tied to the five-year and ten-year swaptreasury rates. Our credit default swaps typically have a five-year maturity, are tied to the credit spreads of the underlying bond issuers and we typically hold our position until we price our Private Label loan securitizations. The SwapsThese instruments do not meet the criteria for hedge accounting, are cleared by a central clearing house and variation margin payments made in cash are treated as a legal settlement of the derivative itselfitself. Our agreements with the counterparties provide for bilateral collateral pledging based on the counterparties' market value. The counterparties have the right to re-pledge the collateral posted, but have the obligation to return the pledged collateral as opposedthe market value of the treasury futures change. Our policy is to record the asset and liability positions on a pledge of collateral.net basis. At March 31, 2024 and December 31, 2023, we had $1.8 million and $1.5 million, respectively included in others assets, which was
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
comprised of cash posted as collateral of $1.8 million and $1.9 million, respectively, and net liability positions of less than $0.1 million and $0.4 million, respectively, from the fair value of our treasury futures.
During the three months ended September 30, 2023,March 31, 2024, we recorded realized losses of $0.1 million and unrealized gains of $0.4 million and $0.2 million, respectively, to our Agency Business related to our Swaps. During the nine months ended September 30, 2023, we recorded realized gains of $1.5 million and unrealized losses of $3.0 million to our Agency Business related to our Swaps. During the three months ended September 30, 2022,March 31, 2023, we recorded realized gains of $1.6 million and unrealized gainslosses of $3.6$4.4 million and $3.4 million, respectively, to our Agency Business related to our Swaps. During the nine months ended September 30, 2022, we recorded realized and unrealized gains of $27.2 million and $3.4 million, respectively, to our Agency Business related to our Swaps. The realized and unrealized gains and losses are recorded in gain (loss) on derivative instruments, net.
A summary of our non-qualifying derivative financial instruments in our Agency Business is as follows ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2023 |
| | | | | | | | Fair Value |
Derivative | | Count | | Notional Value | | Balance Sheet Location | | Derivative Assets | | Derivative Liabilities |
Rate lock commitments | | 4 | | $ | 107,093 | | | Other assets/other liabilities | | $ | 962 | | | $ | (2,339) | |
Forward sale commitments | | 36 | | 455,363 | | | Other assets/other liabilities | | 2,379 | | | (5,822) | |
Swaps | | 82 | | 8,200 | | | | | — | | | — | |
| | | | $ | 570,656 | | | | | $ | 3,341 | | | $ | (8,161) | |
| | | | | | | | | | |
| | December 31, 2022 |
Rate lock commitments | | 6 | | $ | 91,472 | | | Other assets/other liabilities | | $ | 354 | | | $ | (1,070) | |
Forward sale commitments | | 27 | | 294,451 | | | Other assets/other liabilities | | 1,151 | | | (3,827) | |
Swaps | | 1,298 | | 129,800 | | | | | — | | | — | |
| | | | $ | 515,723 | | | | | $ | 1,505 | | | $ | (4,897) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, 2024 |
| | | | | | | | Fair Value |
Derivative | | Count | | Notional Value | | Balance Sheet Location | | Derivative Assets | | Derivative Liabilities |
Rate lock commitments | | 3 | | $ | 114,784 | | | Other assets/other liabilities | | $ | 1,071 | | | $ | (293) | |
Forward sale commitments | | 23 | | 419,494 | | | Other assets/other liabilities | | 607 | | | (739) | |
Treasury futures | | 82 | | 8,200 | | | | | — | | | — | |
| | | | $ | 542,478 | | | | | $ | 1,678 | | | $ | (1,032) | |
| | | | | | | | | | |
| | December 31, 2023 |
Rate lock commitments | | 3 | | $ | 26,800 | | | Other assets/other liabilities | | $ | 428 | | | $ | (759) | |
Forward sale commitments | | 33 | | 559,079 | | | Other assets/other liabilities | | 6,119 | | | (262) | |
Treasury futures | | 82 | | 8,200 | | | | | — | | | — | |
| | | | $ | 594,079 | | | | | $ | 6,547 | | | $ | (1,021) | |
Note 12 — Fair Value
Fair value estimates are dependent upon subjective assumptions and involve significant uncertainties resulting in variability in estimates with changes in assumptions. The following table summarizes the principal amounts, carrying values and the estimated fair values of our financial instruments (in thousands):
| | September 30, 2023 | | December 31, 2022 |
| Principal / Notional Amount | | Carrying Value | | Estimated Fair Value | | Principal / Notional Amount | | Carrying Value | | Estimated Fair Value |
| March 31, 2024 | | | March 31, 2024 | | December 31, 2023 |
| Principal / Notional Amount | | | Principal / Notional Amount | | Carrying Value | | Estimated Fair Value | | Principal / Notional Amount | | Carrying Value | | Estimated Fair Value |
Financial assets: | Financial assets: | | | | | | | | | | | |
Loans and investments, net | |
Loans and investments, net | |
Loans and investments, net | Loans and investments, net | $ | 13,122,395 | | | $ | 12,892,796 | | | $ | 12,911,172 | | | $ | 14,456,123 | | | $ | 14,254,674 | | | $ | 14,468,418 | |
Loans held-for-sale, net | Loans held-for-sale, net | 368,330 | | | 364,320 | | | 374,534 | | | 368,066 | | | 354,070 | | | 362,054 | |
Capitalized mortgage servicing rights, net | Capitalized mortgage servicing rights, net | n/a | | 392,203 | | | 538,078 | | | n/a | | 401,471 | | | 530,913 | |
Securities held-to-maturity, net | Securities held-to-maturity, net | 231,577 | | | 155,172 | | | 126,608 | | | 234,255 | | | 156,547 | | | 144,571 | |
Derivative financial instruments | Derivative financial instruments | 130,778 | | | 3,341 | | | 3,341 | | | 111,950 | | | 1,505 | | | 1,505 | |
| Financial liabilities: | Financial liabilities: | |
Financial liabilities: | |
Financial liabilities: | |
Credit and repurchase facilities | |
Credit and repurchase facilities | |
Credit and repurchase facilities | Credit and repurchase facilities | $ | 3,398,451 | | | $ | 3,391,441 | | | $ | 3,382,933 | | | $ | 3,856,009 | | | $ | 3,841,814 | | | $ | 3,828,192 | |
Securitized debt | Securitized debt | 7,029,202 | | | 7,004,634 | | | 6,899,147 | | | 7,886,066 | | | 7,849,270 | | | 7,560,541 | |
Senior unsecured notes | Senior unsecured notes | 1,345,000 | | | 1,332,926 | | | 1,211,633 | | | 1,399,600 | | | 1,385,994 | | | 1,262,560 | |
Convertible senior unsecured notes | Convertible senior unsecured notes | 287,500 | | | 282,428 | | | 290,019 | | | 287,500 | | | 280,356 | | | 287,834 | |
Junior subordinated notes | Junior subordinated notes | 154,336 | | | 143,695 | | | 105,821 | | | 154,336 | | | 143,128 | | | 103,977 | |
Derivative financial instruments | Derivative financial instruments | 431,678 | | | 8,161 | | | 8,161 | | | 273,973 | | | 4,897 | | | 4,897 | |
Assets and liabilities disclosed at fair value are categorized based upon the level of judgment associated with the inputs used to measure their fair value. Determining which category an asset or liability falls within the hierarchy requires judgment and we evaluate our
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
hierarchy disclosures each quarter. Hierarchical levels directly related to the amount of subjectivity associated with the inputs to fair valuation of these assets and liabilities are as follows:
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Level 1—Inputs are unadjusted and quoted prices exist in active markets for identical assets or liabilities, such as government, agency and equity securities.
Level 2—Inputs (other than quoted prices included in Level 1) are observable for the asset or liability through correlation with market data. Level 2 inputs may include quoted market prices for a similar asset or liability, interest rates and credit risk. Examples include non-government securities, certain mortgage and asset-backed securities, certain corporate debt and certain derivative instruments.
Level 3—Inputs reflect our best estimate of what market participants would use in pricing the asset or liability and are based on significant unobservable inputs that require a considerable amount of judgment and assumptions. Examples include certain mortgage and asset-backed securities, certain corporate debt and certain derivative instruments.
The following is a description of the valuation techniques used to measure fair value and the general classification of these instruments pursuant to the fair value hierarchy.
Loans and investments, net. Fair values of loans and investments that are not impaired are estimated using inputs based on direct capitalization rate and discounted cash flow methodologiesmethodology using discount rates, which, in our opinion, best reflect current market interest rates that would be offered for loans with similar characteristics and credit quality (Level 3). Fair values of impaired loans and investments are estimated using inputs that require significant judgments, which include assumptions regarding discount rates, capitalization rates, creditworthiness of major tenants, occupancy rates, availability of financing, exit plans and other factors (Level 3).
Loans held-for-sale, net. Consists of originated loans that are generally expected to be transferred or sold within 60 days to 180 days of loan funding, and are valued using pricing models that incorporate observable inputs from current market assumptions or a hypothetical securitization model utilizing observable market data from recent securitization spreads and observable pricing of loans with similar characteristics (Level 2). Fair value includes the fair value allocated to the associated future MSRs and is calculated pursuant to the valuation techniques described below for capitalized mortgage servicing rights, net (Level 3).
Capitalized mortgage servicing rights, net. Fair values are estimated using inputs based on discounted future net cash flow methodology (Level 3). MSRs are initially recorded at fair value and are carried at amortized cost. The fair value of MSRs is estimated using a process that involves the use of independent third-party valuation experts, supported by commercially available discounted cash flow models and analysis of current market data. The key inputs used in estimating fair value include the contractually specified servicing fees, prepayment speed of the underlying loans, discount rate, annual per loan cost to service loans, delinquency rates, late charges and other economic factors.
Securities held-to-maturity, net. Fair values are approximated using inputs based on current market quotes received from financial sources that trade such securities and are based on prevailing market data and, in some cases, are derived from third-party proprietary models based on well recognized financial principles and reasonable estimates about relevant future market conditions (Level 3).
Derivative financial instruments. Fair values of rate lock and forward sale commitments are estimated using valuation techniques, which include internally-developed models developed based on changes in the U.S. Treasury rate and other observable market data (Level 2). The fair value of rate lock commitments includes the fair value of the expected net cash flows associated with the servicing of the loans, see capitalized mortgage servicing rights, net above for details on the applicable valuation technique (Level 3). We also consider the impact of counterparty non-performance risk when measuring the fair value of these derivatives. Given the credit quality of our counterparties, the short duration of interest rate lock commitments and forward sale contracts, and our historical experience, the risk of nonperformance by our counterparties is not significant.
Credit and repurchase facilities. Fair values for credit and repurchase facilities of the Structured Business are estimated using discounted cash flow methodology, using discount rates, which, in our opinion, best reflect current market interest rates for financing with similar characteristics and credit quality (Level 3). The majority of our credit and repurchase facilities for the Agency Business bear interest at rates that are similar to those available in the market currently and fair values are estimated using Level 2 inputs. For these facilities, the fair values approximate their carrying values.
Securitized debt and junior subordinated notes. Fair values are estimated based on broker quotations, representing the discounted expected future cash flows at a yield that reflects current market interest rates and credit spreads (Level 3).
Senior unsecured notes. Fair values are estimated at current market quotes received from active markets when available (Level 1). If quotes from active markets are unavailable, then the fair values are estimated utilizing current market quotes received from inactive markets (Level 2).
Convertible senior unsecured notes, net. Fair values are estimated using current market quotes received from inactive markets (Level 2).
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Convertible senior unsecured notes. Fair values are estimated using current market quotes received from inactive markets (Level 2).
We measure certain financial assets and financial liabilities at fair value on a recurring basis. The fair values of these financial assets and liabilities are determined using the following input levels at September 30, 2023March 31, 2024 (in thousands):
| | Carrying Value | | Fair Value | | Fair Value Measurements Using Fair Value Hierarchy |
| Level 1 | | Level 2 | | Level 3 |
| Carrying Value | | | Carrying Value | | Fair Value | | Fair Value Measurements Using Fair Value Hierarchy |
| | | Level 1 | | | | | Level 1 | | Level 2 | | Level 3 |
Financial assets: | Financial assets: | | | | | | | | | |
Derivative financial instruments | |
Derivative financial instruments | |
Derivative financial instruments | Derivative financial instruments | $ | 3,341 | | | $ | 3,341 | | | $ | — | | | $ | 2,379 | | | $ | 962 | |
| Financial liabilities: | Financial liabilities: | |
Financial liabilities: | |
Financial liabilities: | |
Derivative financial instruments | Derivative financial instruments | $ | 8,161 | | | $ | 8,161 | | | $ | — | | | $ | 8,161 | | | $ | — | |
Derivative financial instruments | |
Derivative financial instruments | |
We measure certain financial and non-financial assets at fair value on a nonrecurring basis. The fair values of these financial and non-financial assets, if applicable, are determined using the following input levels at September 30, 2023March 31, 2024 (in thousands):
| | Net Carrying Value | | Fair Value | | Fair Value Measurements Using Fair Value Hierarchy |
| Level 1 | | Level 2 | | Level 3 |
| Net Carrying Value | | | Net Carrying Value | | Fair Value | | Fair Value Measurements Using Fair Value Hierarchy |
| | | Level 1 | | | | | Level 1 | | Level 2 | | Level 3 |
Financial assets: | Financial assets: | | | | | | | | | |
Impaired loans, net | Impaired loans, net | |
Impaired loans, net | |
Impaired loans, net | |
Loans held-for-investment (1) | |
Loans held-for-investment (1) | |
Loans held-for-investment (1) | Loans held-for-investment (1) | $ | 169,171 | | | $ | 169,171 | | | $ | — | | | $ | — | | | $ | 169,171 | |
Loans held-for-sale (2) | Loans held-for-sale (2) | 17,169 | | | 17,169 | | | — | | | 17,169 | | | — | |
| $ | 186,340 | | | $ | 186,340 | | | $ | — | | | $ | 17,169 | | | $ | 169,171 | |
| $ | |
________________________
(1)We had an allowance for credit losses of $111.1$133.4 million relatingrelated to thirteentwenty-two impaired loans with an aggregatea total carrying value, before loan loss reserves, of $280.3$483.4 million at September 30, 2023.March 31, 2024.
(2)We had unrealized impairment losses of $2.9$2.0 million related to six held-for-sale loans with an aggregatea total carrying value, before unrealized impairment losses, of $20.1$20.0 million.
Loan impairment assessments. Loans held-for-investment are intended to be held to maturity and, accordingly, are carried at cost, net of unamortized loan origination costs and fees, loan purchase discounts, and net of the allowance for credit losses, when such loan or investment is deemed to be impaired. We consider a loan impaired when, based upon current information, it is probable that all amounts due for both principal and interest will not be collected according to the contractual terms of the loan agreement. We evaluate our loans to determine if the value of the underlying collateral securing the impaired loan is less than the net carrying value of the loan, which may result in an allowance, and corresponding charge to the provision for credit losses, or an impairment loss. These valuations require significant judgments, which include assumptions regarding capitalization and discount rates, revenue growth rates, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan and other factors.
Loans held-for-sale are generally expected to be transferred andor sold within 60-18060 days to 180 days of loan origination and are reported at lower of cost or market. We consider a loan classified as held-for-sale impaired if, based on current information, it is probable that we will sell the loan below par, or not be able to collect all principal and interest in accordance with the contractual terms of the loan agreement. These loans are valued using pricing models that incorporate observable inputs from current market assumptions or a hypothetical securitization model utilizing observable market data from recent securitization spreads and observable pricing of loans with similar characteristics.
The tables above and below include all impaired loans, regardless of the period in which the impairment was recognized.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Quantitative information about Level 3 fair value measurements at September 30, 2023March 31, 2024 is as follows ($ in thousands):
| | Fair Value | | Valuation Techniques | | Significant Unobservable Inputs |
| Fair Value | | | Fair Value | | Valuation Techniques | | Significant Unobservable Inputs |
Financial assets: | Financial assets: | | | | | |
Impaired loans: | |
Impaired loans: | |
Impaired loans: | Impaired loans: | | | | | | | | Weighted Average | | Minimum / Maximum |
Multifamily | Multifamily | $ | 70,246 | | | Discounted cash flows | | Capitalization rate | | 6.53 | % | Multifamily | $ | 288,272 | | | Discounted cash flows | | Discounted cash flows | | Capitalization rate | | 6.31% | | 6.00% - 7.00% |
| Land | Land | 50,000 | | | Discounted cash flows | | Discount rate | | 21.50 | % |
Land | |
Land | | 49,999 | | | Discounted cash flows | | Discount rate | | 21.50% |
| | | | | Revenue growth rate | | | | | | | Revenue growth rate | | 3.00% |
| | Revenue growth rate | | 3.00 | % |
| | Discount rate | | 7.50 | % |
Office | 37,074 | | | Discounted cash flows | | Capitalization rate | | 5.25 | % |
| | Revenue growth rate | | 3.00 | % |
| | | Discount rate | | 11.25 | % |
Retail | Retail | 11,851 | | | Discounted cash flows | | Capitalization rate | | 9.25 | % |
| | Revenue growth rate | | 3.00 | % |
| | Retail | |
| Retail | | 11,745 | | | Sales comparative | | Price per acre | | $165,128 |
| Derivative financial instruments: | |
Derivative financial instruments: | |
Derivative financial instruments: | Derivative financial instruments: | |
Rate lock commitments | Rate lock commitments | 962 | | | Discounted cash flows | | W/A discount rate | | 12.27 | % |
Rate lock commitments | |
Rate lock commitments | | 1,071 | | | Discounted cash flows | | W/A discount rate | | 13.60% |
The derivative financial instruments using Level 3 inputs are outstanding for short periods of time (generally less than 60 days). A roll-forward of Level 3 derivative instruments is as follows (in thousands):
| | Fair Value Measurements Using Significant Unobservable Inputs |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2023 | | 2022 | | 2023 | | 2022 |
| Fair Value Measurements Using Significant Unobservable Inputs | |
| Fair Value Measurements Using Significant Unobservable Inputs | |
| Fair Value Measurements Using Significant Unobservable Inputs | |
| Three Months Ended March 31, | |
| 2024 | |
| 2024 | |
| 2024 | |
Derivative assets and liabilities, net | |
Derivative assets and liabilities, net | |
Derivative assets and liabilities, net | Derivative assets and liabilities, net | | | | | | | |
Beginning balance | Beginning balance | $ | 757 | | | $ | 1,035 | | | $ | 354 | | | $ | 295 | |
Beginning balance | |
Beginning balance | |
Settlements | |
Settlements | |
Settlements | Settlements | (13,369) | | | (16,554) | | | (46,123) | | | (47,491) | |
Realized gains recorded in earnings | Realized gains recorded in earnings | 12,612 | | | 15,519 | | | 45,769 | | | 47,196 | |
Realized gains recorded in earnings | |
Realized gains recorded in earnings | |
Unrealized gains recorded in earnings | |
Unrealized gains recorded in earnings | |
Unrealized gains recorded in earnings | Unrealized gains recorded in earnings | 962 | | | 1,554 | | | 962 | | | 1,554 | |
Ending balance | Ending balance | $ | 962 | | | $ | 1,554 | | | $ | 962 | | | $ | 1,554 | |
Ending balance | |
Ending balance | |
The components of fair value and other relevant information associated with our rate lock commitments, forward sales commitments and the estimated fair value of cash flows from servicing on loans held-for-sale are as follows (in thousands):
| September 30, 2023 | | Notional/ Principal Amount | | Fair Value of Servicing Rights | | Interest Rate Movement Effect | | Unrealized Impairment Loss | | Total Fair Value Adjustment |
March 31, 2024 | | March 31, 2024 | | Notional/ Principal Amount | | Fair Value of Servicing Rights | | Interest Rate Movement Effect | | Unrealized Impairment Loss | | Total Fair Value Adjustment |
Rate lock commitments | Rate lock commitments | | $ | 107,093 | | | $ | 962 | | | $ | (2,339) | | | $ | — | | | $ | (1,377) | |
Forward sale commitments | Forward sale commitments | | 455,363 | | | — | | | 2,339 | | | — | | | 2,339 | |
Loans held-for-sale, net (1) | Loans held-for-sale, net (1) | | 368,330 | | | 4,302 | | | — | | | (2,891) | | | 1,411 | |
Total | Total | | $ | 5,264 | | | $ | — | | | $ | (2,891) | | | $ | 2,373 | |
________________________
(1)Loans held-for-sale, net are recorded at the lower of cost or market on an aggregate basis and includes fair value adjustments related to estimated cash flows from MSRs.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
We measure certain assets and liabilities for which fair value is only disclosed. The fair value of these assets and liabilities are determined using the following input levels at September 30, 2023March 31, 2024 (in thousands):
| | Fair Value Measurements Using Fair Value Hierarchy |
| Carrying Value | | Fair Value | | Level 1 | | Level 2 | | Level 3 |
| | | | | Fair Value Measurements Using Fair Value Hierarchy | | | | | | | Fair Value Measurements Using Fair Value Hierarchy |
| Carrying Value | | | Carrying Value | | Fair Value | | Level 1 | | Level 2 | | Level 3 |
Financial assets: | Financial assets: | | | | | | | | | |
Loans and investments, net | |
Loans and investments, net | |
Loans and investments, net | Loans and investments, net | $ | 12,892,796 | | | $ | 12,911,172 | | | $ | — | | | $ | — | | | $ | 12,911,172 | |
Loans held-for-sale, net | Loans held-for-sale, net | 364,320 | | | 374,534 | | | — | | | 370,232 | | | 4,302 | |
Capitalized mortgage servicing rights, net | Capitalized mortgage servicing rights, net | 392,203 | | | 538,078 | | | — | | | — | | | 538,078 | |
Securities held-to-maturity, net | Securities held-to-maturity, net | 155,172 | | | 126,608 | | | — | | | — | | | 126,608 | |
| Financial liabilities: | Financial liabilities: | |
Financial liabilities: | |
Financial liabilities: | |
Credit and repurchase facilities | |
Credit and repurchase facilities | |
Credit and repurchase facilities | Credit and repurchase facilities | $ | 3,391,441 | | | $ | 3,382,933 | | | $ | — | | | $ | 354,586 | | | $ | 3,028,347 | |
Securitized debt | Securitized debt | 7,004,634 | | | 6,899,147 | | | — | | | — | | | 6,899,147 | |
Senior unsecured notes | Senior unsecured notes | 1,332,926 | | | 1,211,633 | | | 1,211,633 | | | — | | | — | |
Convertible senior unsecured notes | Convertible senior unsecured notes | 282,428 | | | 290,019 | | | — | | | 290,019 | | | — | |
Junior subordinated notes | Junior subordinated notes | 143,695 | | | 105,821 | | | — | | | — | | | 105,821 | |
Note 13 — Commitments and Contingencies
Agency Business Commitments. Our Agency Business is subject to supervision by certain regulatory agencies. Among other things, these agencies require us to meet certain minimum net worth, operational liquidity and restricted liquidity collateral requirements, and compliance with reporting requirements. Our adjusted net worth and liquidity required by the agencies for all periods presented exceeded these requirements.
At September 30, 2023,March 31, 2024, we were required to maintain at least $19.8$21.1 million of liquid assets in one of our subsidiaries to meet our operational liquidity requirements for Fannie Mae and we had operational liquidity in excess of this requirement.
We are generally required to share the risk of any losses associated with loans sold under the Fannie Mae DUS program and are required to secure this obligation by assigning restricted cash balances and/or a letter of credit to Fannie Mae. The amount of collateral required by Fannie Mae is a formulaic calculation at the loan level by a Fannie Mae assigned tier, which considers the loan balance, risk level of the loan, age of the loan and level of risk-sharing. Fannie Mae requires restricted liquidity for Tier 2 loans of 75 basis points, 15 basis points for Tier 3 loans and 5 basis points for Tier 4 loans, which is funded over a 48-month period that begins upon delivery of the loan to Fannie Mae. A significant portion of our Fannie Mae DUS serviced loans for which we have risk sharing are Tier 2 loans. At September 30, 2023,March 31, 2024, the restricted liquidity requirement totaled $72.6$79.7 million and was satisfied with a $64.0 million letter of credit and cash issued to Fannie Mae.
At September 30, 2023,March 31, 2024, reserve requirements for the Fannie Mae DUS loan portfolio will require us to fund $37.3$38.9 million in additional restricted liquidity over the next 48 months, assuming no further principal paydowns, prepayments, or defaults within our at-risk portfolio. Fannie Mae periodically reassesses these collateral requirements and may make changes to these requirements in the future. We generate sufficient cash flow from our operations to meet these capital standards and do not expect any changes to have a material impact on our future operations; however, future changes to collateral requirements may adversely impact our available cash.
We are subject to various capital requirements in connection with seller/servicer agreements that we have entered into with secondary market investors. Failure to maintain minimum capital requirements could result in our inability to originate and service loans for the respective investor and, therefore, could have a direct material effect on our consolidated financial statements. At September 30, 2023,March 31, 2024, we met all of Fannie Mae’s quarterly capital requirements and our Fannie Mae adjusted net worth was in excess of the required net worth. We are not subject to capital requirements on a quarterly basis for Ginnie Mae and FHA, as requirements for these investors are only required on an annual basis.
As an approved designated seller/servicer under Freddie Mac’s SBL program, we are required to post collateral to ensure that we are able to meet certain purchase and loss obligations required by this program. Under the SBL program, we are required to post collateral equal to $5.0 million, which is satisfied with a $5.0 million letter of credit.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
We enter into contractual commitments with borrowers providing rate lock commitments while simultaneously entering into forward sale commitments with investors. These commitments are outstanding for short periods of time (generally less than 60 days) and are described in more detail in Note 11 and Note 12.
Debt Obligations and Operating Leases. At September 30, 2023,March 31, 2024, the maturities of our debt obligations and the minimum annual operating lease payments under leases with a term in excess of one year are as follows (in thousands):
| Year | Year | | Debt Obligations | | Minimum Annual Operating Lease Payments | | Total | Year | | Debt Obligations | | Minimum Annual Operating Lease Payments | | Total |
2023 (three months ending December 31, 2023) | | $ | 858,768 | | | $ | 2,300 | | | $ | 861,068 | |
2024 | | 2,004,350 | | | 10,188 | | | 2,014,538 | |
2024 (nine months ending December 31, 2024) | |
2025 | 2025 | | 3,378,563 | | | 10,555 | | | 3,389,118 | |
2026 | 2026 | | 4,523,241 | | | 10,627 | | | 4,533,868 | |
2027 | 2027 | | 1,115,231 | | | 9,225 | | | 1,124,456 | |
2028 | 2028 | | 180,000 | | | 8,624 | | | 188,624 | |
2029 | |
Thereafter | Thereafter | | 154,336 | | | 27,755 | | | 182,091 | |
Total | Total | | $ | 12,214,489 | | | $ | 79,274 | | | $ | 12,293,763 | |
During both the three and nine months ended September 30,March 31, 2024 and 2023, and the three and nine months ended September 30, 2022, we recorded lease expense of $2.8 million, $8.0 million, $2.4 million and $7.2 million, respectively.$2.6 million.
Unfunded Commitments. In accordance with certain structured loans and investments, we have outstanding unfunded commitments of $1.08$1.59 billion at September 30, 2023March 31, 2024 that we are obligated to fund as borrowers meet certain requirements. Specific requirements include, but are not limited to, property renovations, building construction and conversions based on criteria met by the borrower in accordance with the loan agreements.
Litigation. We are subject to a variety of claims and suits that arise from time to time in the ordinary course of our business. Although management currently believes that resolving claims against us, individually or in aggregate, will not have a material adverse impact in our consolidated financial statements, these matters are subject to inherent uncertainties and management’s view of these matters may change in the future. Other than the litigation noted below, we are currently neither subject to any material litigation nor, to the best of our knowledge, threatened by any material litigation.
In June 2011, three related lawsuits were filed by the Extended Stay Litigation Trust (the “Trust”), a post-bankruptcy litigation trust alleged to have standing to pursue claims that previously had been held by Extended Stay, Inc. and the Homestead Village L.L.C. family of companies that had emerged from bankruptcy. There were 73 defendants in the three lawsuits, including 55 corporate and partnership entities and 18 individuals. A subsidiary of ours and certain individuals and other entities that are affiliates of ours were included as defendants.
In June 2013, the Trust amended the lawsuits, to, among other things, (1) consolidate the lawsuits into one lawsuit, (2) remove 47 defendants from the lawsuits, none of whom were related to us, so that there were 26 remaining defendants, including 16 corporate and partnership entities and 10 individuals, and (3) reduce the counts within the lawsuits from over 100 down to 17 (as consolidated, the "Action"). For more detailed information regarding the Action, please refer to Note 14 of our 2022 Annual Report.
After extensive motion practice and discovery, in early December 2022, the plaintiff and certain co-defendants, including our affiliates, commenced discussions regarding a possible settlement of the Action, and in late December 2022, those parties reached an agreement in principle to settle the Action for a total of $38.0 million. We agreed to pay up to $7.4 million of the settlement amount, which amount was accrued in our December 31, 2022 financial statements.
In early March 2023, the parties to the settlement finalized the settlement documents and on April 25, 2023, the Bankruptcy Court approved the settlement in open court. Following the Bankruptcy Court approval, the parties made the agreed upon payments, the broad mutual releases became effective and on June 23, 2023, the litigation was discontinued, with prejudice.
Due to Borrowers. Due to borrowers represents borrowers’ funds held by us to fund certain expenditures or to be released at our discretion upon the occurrence of certain pre-specified events, and to serve as additional collateral for borrowers’ loans. While retained, these balances earn interest in accordance with the specific loan terms they are associated with.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 14 — Variable Interest Entities
Our involvement with VIEs primarily affects our financial performance and cash flows through amounts recorded in interest income, interest expense, provision for loan losses and through activity associated with our derivative instruments.
Consolidated VIEs. We have determined that our operating partnership, ARLP, and our CLO and Q Series securitization entities (“Securitization Entities”) are VIEs, which we consolidate. ARLP was already consolidated in our financial statements, therefore, the identification of this entity as a VIE had no impact on our consolidated financial statements.
Our Securitization Entities invest in real estate and real estate-related securities and are financed by the issuance of debt securities. We believe we hold the power necessary to direct the most significant economic activities of those entities. We also have exposure to losses to the extent of our equity interests and rights to waterfall payments in excess of required payments to bond investors. As a result of consolidation, equity interests have been eliminated, and the consolidated balance sheets reflect both the assets held and debt issued to third parties by the Securitization Entities, prior to the unwind. Our operating results and cash flows include the gross asset and liability amounts related to the Securitization Entities as opposed to our net economic interests in those entities.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
The assets and liabilities related to these consolidated Securitization Entities are as follows (in thousands):
| | September 30, 2023 | | December 31, 2022 |
| March 31, 2024 | | | March 31, 2024 | | December 31, 2023 |
Assets: | Assets: | | | |
Restricted cash | |
Restricted cash | |
Restricted cash | Restricted cash | $ | 408,569 | | | $ | 710,775 | |
Loans and investments, net | Loans and investments, net | 7,968,741 | | | 8,900,104 | |
Other assets | Other assets | 311,988 | | | 174,382 | |
Total assets | Total assets | $ | 8,689,298 | | | $ | 9,785,261 | |
| | | | | | | | |
Liabilities: | Liabilities: | |
Securitized debt | Securitized debt | $ | 7,004,634 | | | $ | 7,849,270 | |
Securitized debt | |
Securitized debt | |
Other liabilities | Other liabilities | 23,259 | | | 26,754 | |
Total liabilities | Total liabilities | $ | 7,027,893 | | | $ | 7,876,024 | |
Assets held by the Securitization Entities are restricted and can only be used to settle obligations of those entities. The liabilities of the Securitization Entities are non-recourse to us and can only be satisfied from each respective asset pool. See Note 9 for details. We are not obligated to provide, have not provided, and do not intend to provide financial support to any of the Securitization Entities.
Unconsolidated VIEs. We determined that we are not the primary beneficiary of 2733 VIEs in which we have a variable interest at September 30, 2023March 31, 2024 because we do not have the ability to direct the activities of the VIEs that most significantly impact each entity’s economic performance.
A summary of our variable interests in identified VIEs, of which we are not the primary beneficiary, at September 30, 2023March 31, 2024 is as follows (in thousands):
| | | | | | | | |
Type | | Carrying Amount (1) |
Loans | | $ | 433,532636,297 | |
APL certificates | | 129,887132,437 | |
Equity investments | | 37,726 | |
B Piece bonds | | 31,22830,573 | |
Equity investments | | 17,771 | |
Agency interest only strips | | 177134 | |
Total | | $ | 612,595837,167 | |
________________________
(1)Represents the carrying amount of loans and investments before reserves. At September 30, 2023, $172.9March 31, 2024, $128.2 million of loans to VIEs had corresponding specific loan loss reserves of $85.8$80.9 million. The maximum loss exposure at September 30, 2023March 31, 2024 would not exceed the carrying amount of our investment.
These unconsolidated VIEs have exposure to real estate debt of approximately $3.86$4.01 billion at September 30, 2023.March 31, 2024.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 15 — Equity
Common Stock. During the nine months ended September 30, 2023, we sold 13,113,296 shares of our common stock at an average price of $14.77 per share for net proceeds of $193.6 million through an “At-The-Market” equity offering sales agreement. The proceeds were used to make investments related to our business and for general corporate purposes.
In March 2023, the Board of Directors authorized a share repurchase program providing for the repurchase of up to $50.0$150.0 million of our outstanding common stock. The repurchase of our common stock may be made from time to time in the open market, through privately negotiated transactions, or otherwise in compliance with Rule 10b-18 and Rule 10b5-1 under the Securities Exchange Act, of 1934, based on our stock price, general market conditions, applicable legal requirements and other factors. The program may be discontinued or modified at any time. At September 30, 2023,March 31, 2024, there was $150.0 million available for repurchase under this program.
Subsequent Event. During April 2024, we repurchased 3,545,604935,739 shares of our common stock under thisthe share repurchase program at a total cost of $37.4$11.4 million and an average cost of $10.56$12.19 per share.
Noncontrolling Interest. Noncontrolling interest relates to the operating partnership units (“OP Units”) issued to satisfy a portion of the purchase price in connection with the acquisition of the agency platform of Arbor Commercial Mortgage, LLC (“ACM”) in 2016. Each of these OP Units are paired with one share of our special voting preferred shares having a par value of $0.01 per share and is entitled to one vote each on any matter submitted for stockholder approval. The OP Units are entitled to receive distributions if and when our Board of
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Directors authorizes and declares common stock distributions. The OP Units are also redeemable for cash, or at our option, for shares of our common stock on a one-for-one basis. At September 30, 2023,March 31, 2024, there were 16,293,589 OP Units outstanding, which represented 8.0%7.9% of the voting power of our outstanding stock.
Distributions. Dividends declared (on a per share basis) during the ninethree months ended September 30, 2023March 31, 2024 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Stock | | Preferred Stock |
| | | | | | Dividend |
Declaration Date | | Dividend | | Declaration Date | | Series D | | Series E | | Series F |
February 15, 2023 | | $ | 0.40 | | | January 3, 2023 | | $ | 0.3984375 | | | $ | 0.390625 | | | $ | 0.390625 | |
May 3, 2023 | | $ | 0.42 | | | March 31, 2023 | | $ | 0.3984375 | | | $ | 0.390625 | | | $ | 0.390625 | |
July 26, 2023 | | $ | 0.43 | | | June 30, 2023 | | $ | 0.3984375 | | | $ | 0.390625 | | | $ | 0.390625 | |
| | | | September 29, 2023 | | $ | 0.3984375 | | | $ | 0.390625 | | | $ | 0.390625 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Stock | | Preferred Stock |
| | | | | | Dividend |
Declaration Date | | Dividend | | Declaration Date | | Series D | | Series E | | Series F |
February 14, 2024 | | $ | 0.43 | | | March 29, 2024 | | $ | 0.3984375 | | | $ | 0.390625 | | | $ | 0.390625 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Common Stock – On October 25, 2023,May 1, 2024, the Board of Directors declared a cash dividend of $0.43 per share of common stock. The dividend is payable on November 30, 2023May 31, 2024 to common stockholders of record as of the close of business on NovemberMay 17, 2023.2024.
Deferred Compensation. During 2023,2024, we issued 939,325603,903 shares of restricted common stock to ourcertain employees and Board of Directors members under the 2020 Amended Omnibus Stock Incentive Plan (the “2020 Plan”) with a total grant date fair value of $11.2$7.7 million, of which: (1) 297,182219,578 shares with a grant date fair value of $3.6$2.9 million vested on the grant date in 2023;2024; (2) 276,785192,062 shares with a grant date fair value of $3.3$2.4 million will vest in 2024;2025; and (3) 252,510192,263 shares with a grant date fair value of $3.0$2.4 million will vest in 2025; (4) 78,1262026.
During 2024, we issued our chief executive officer 309,775 shares of restricted common stock with a grant date fair value of $0.9$3.9 million willthat vest in 2026; and (5) 34,722 shares with a grant date fair valuefull in the first quarter of $0.4 million will vest in 2027.
We also issued 40,796 fully vested36,688 fully-vested restricted stock units (“RSUs”) with a grant date fair value of $0.5 million to certain members of our Board of Directors, and 247,275 RSUs with a grant date fair value of $2.9 million that vest in full in the first quarter of 2026 to our chief executive officer. The individualswho have decided to defer the receipt of the common stock, tointo which the RSUs are converted, into, to a future date pursuant to a pre-established deferral election.
During the first and third quarters of 2023, 352,4272024, 275,569 shares of performance-based restricted stock units and 313,152 shares of restricted common stock, respectively,RSUs previously granted to our chief executive officer fully vested and were net settled for 172,513 and 153,287 common shares, respectively.vested.
During 2023,2024, we withheld 220,315242,395 shares from the net settlement of restricted common stock by employees for payment of withholding taxes on shares that vested.
Earnings Per Share (“EPS”). Basic EPS is calculated by dividing net income (loss) attributable to common stockholders by the weighted average number of shares of common stock outstanding during each period inclusive of unvested restricted stock with full dividend participation rights. Diluted EPS is calculated by dividing net income (loss) by the weighted average number of shares of common stock outstanding, plus the additional dilutive effect of common stock equivalents during each period. Our common stock equivalents include the weighted average dilutive effect of restricted stock units granted to our chief executive officer,RSUs, OP Units and convertible senior unsecured notes.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
A reconciliation of the numerator and denominator of our basic and diluted EPS computations is as follows ($ in thousands, except share and per share data):
| | Three Months Ended September 30, |
| 2023 | | 2022 |
| Basic | | Diluted | | Basic | | Diluted |
| | Three Months Ended March 31, | | | | Three Months Ended March 31, |
| | 2024 | | | | 2024 | | 2023 |
| | Basic | | | | Basic | | Diluted | | Basic | | Diluted |
Net income attributable to common stockholders (1) | Net income attributable to common stockholders (1) | | $ | 77,924 | | | $ | 77,924 | | | $ | 62,710 | | | $ | 62,710 | |
Net income attributable to noncontrolling interest (2) | Net income attributable to noncontrolling interest (2) | | — | | | 6,789 | | | — | | | 6,002 | |
Interest expense on convertible notes | Interest expense on convertible notes | | — | | | 6,081 | | | — | | | 5,797 | |
Net income attributable to common stockholders and noncontrolling interest | Net income attributable to common stockholders and noncontrolling interest | | $ | 77,924 | | | $ | 90,794 | | | $ | 62,710 | | | $ | 74,509 | |
Weighted average shares outstanding | Weighted average shares outstanding | | 187,023,395 | | 187,023,395 | | 170,227,553 | | 170,227,553 | Weighted average shares outstanding | | 188,710,390 | | 181,116,674 |
Dilutive effect of OP Units (2) | Dilutive effect of OP Units (2) | | — | | 16,293,589 | | — | | 16,293,589 | Dilutive effect of OP Units (2) | | — | | 16,293,589 | | — | | 16,293,589 |
Dilutive effect of convertible notes | Dilutive effect of convertible notes | | — | | 17,312,382 | | — | | 18,815,399 | Dilutive effect of convertible notes | | — | | 17,414,547 | | — | | 17,230,358 |
Dilutive effect of restricted stock units (3) | Dilutive effect of restricted stock units (3) | | — | | 699,452 | | — | | 528,475 | Dilutive effect of restricted stock units (3) | | — | | 507,550 | | — | | 270,353 |
Weighted average shares outstanding | Weighted average shares outstanding | | 187,023,395 | | 221,328,818 | | 170,227,553 | | 205,865,016 | Weighted average shares outstanding | | 188,710,390 | | 222,926,076 | | 181,116,674 | | 214,910,974 |
Net income per common share (1) | Net income per common share (1) | | $ | 0.42 | | | $ | 0.41 | | | $ | 0.37 | | | $ | 0.36 | |
| | | Nine Months Ended September 30, |
| | 2023 | | 2022 |
Net income attributable to common stockholders (1) | | $ | 238,407 | | | $ | 238,407 | | | $ | 196,678 | | | $ | 196,678 | |
Net income attributable to noncontrolling interest (2) | | — | | | 21,200 | | | — | | | 19,811 | |
Interest expense on convertible notes | | — | | | 18,244 | | | — | | | 13,786 | |
Net income attributable to common stockholders and noncontrolling interest | | $ | 238,407 | | | $ | 277,851 | | | $ | 196,678 | | | $ | 230,275 | |
Weighted average shares outstanding | | 183,340,149 | | 183,340,149 | | 162,292,235 | | 162,292,235 |
Dilutive effect of OP Units (2) | | — | | 16,293,589 | | — | | 16,308,361 |
Dilutive effect of convertible notes | | — | | 17,271,419 | | — | | 16,370,528 |
Dilutive effect of restricted stock units (3) | | — | | 552,242 | | — | | 558,216 |
Weighted average shares outstanding | | 183,340,149 | | 217,457,399 | | 162,292,235 | | 195,529,340 |
Net income per common share (1) | | $ | 1.30 | | | $ | 1.28 | | | $ | 1.21 | | | $ | 1.18 | |
|
________________________
(1)Net of preferred stock dividends.
(2)We consider OP Units to be common stock equivalents as the holders have voting rights, the right to distributions and the right to redeem the OP Units for the cash value of a corresponding number of shares of common stock or a corresponding number of shares of common stock, at our election.
(3)Our chief executive officer was granted restricted stock units,RSUs, which vest at the end of a four-year4-year performance period based upon our achievement of total stockholder return objectives.
Note 16 — Income Taxes
As a REIT, we are generally not subject to U.S. federal income tax to the extent of our distributions to stockholders and as long as certain asset, income, distribution, ownership and administrative tests are met. To maintain our qualification as a REIT, we must annually distribute at least 90% of our REIT-taxable income to our stockholders and meet certain other requirements. We may also be subject to certain state, local and franchise taxes. Under certain circumstances, federal income and excise taxes may be due on our undistributed taxable income. If we were to fail to meet these requirements, we would be subject to U.S. federal income tax, which could have a material adverse impact on our results of operations and amounts available for distributions to our stockholders. We believe that all of the criteria to maintain our REIT qualification have been met for the applicable periods, but there can be no assurance that these criteria will continue to be met in subsequent periods.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
The Agency Business is operated through our TRS Consolidated Group and is subject to U.S. federal, state and local income taxes. In general, our TRS entities may hold assets that the REIT cannot hold directly and may engage in real estate or non-real estate-related business.
In the three and nine months ended September 30,March 31, 2024 and 2023, we recorded a tax provision of $5.9$3.6 million and $19.4$8.0 million, respectively. InThe tax provision recorded in the three and nine months ended September 30, 2022, we recordedMarch 31, 2024 consisted of a current tax provision of $7.6 million and a deferred tax benefit of $0.4 million and a tax provision of $13.2$4.0 million. The tax provision recorded in the three months ended September 30,March 31, 2023 consisted of a current and deferred tax provision of $8.3$4.8 million and a deferred tax benefit of $2.4 million. The tax provision recorded in the nine months ended September 30, 2023 consisted of a current tax provision of $26.0$3.2 million, and a deferred tax benefit of $6.6 million. The tax benefit recorded in the three months ended September 30, 2022 consisted of a current tax provision of $5.0 million and a deferred tax benefit of $5.4 million. The tax provision recorded in the nine months ended September 30, 2022 consisted of a current tax provision of $21.0 million and a deferred tax benefit of $7.8 million.respectively. Current and deferred taxes are primarily recorded on the portion of earnings (losses) recognized by us with respect to our interest in the TRS’s. Deferred income tax assets and liabilities are calculated based on temporary differences between our U.S. GAAP consolidated financial statements and the federal, state, local tax basis of assets and liabilities as of the consolidated balance sheets.
Note 17 — Agreements and Transactions with Related Parties
Support Agreement and Employee Secondment Agreement. We have a support agreement and a secondment agreement with ACM and certain of its affiliates and certain affiliates of a relative of our chief executive officer (“Service Recipients”) where we provide support services and seconded employees to the Service Recipients. The Service Recipients reimburse us for the costs of performing such services and the cost of the seconded employees. During the three and nine months ended September 30,March 31, 2024 and 2023, we incurred $0.9 million and $2.3 million, respectively, and, during the three and nine months ended September 30, 2022, we incurred $0.9 million and $2.5 $0.7
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
million, respectively, of costs for services provided and employees seconded to the Service Recipients, all of which isare reimbursable to us and included in due from related party on the consolidated balance sheets. These costs were reimbursed to us subsequent to period end.
Other Related Party Transactions. Due from related party was $211.7$104.4 million and $77.4$64.4 million at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively, which consisted primarily of amounts due from our affiliated servicing operations related to real estate transactions closing at the end of the quarter and amounts due from ACM for costs incurred in connection with the support and secondment agreements described above.
Due to related party was $2.2$14.2 million and $12.4$13.8 million at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively, and consisted of loan payoffs,settlements, holdbacks and escrows to be remitted to our affiliated servicing operations related to real estate transactions.
In certain instances, our business requires our executives to charter privately owned aircraft in furtherance of our business. We have an aircraft time-sharing agreement with an entity controlled by our chief executive officer that owns a private aircraft. Pursuant to the agreement, we reimburse the aircraft owner for the required costs under Federal Aviation Administration regulations for the flights our executives’ charter. During the ninethree months ended September 30,March 31, 2024 and 2023, and 2022, we reimbursed the aircraft owner $0.6$0.3 million and $1.0$0.2 million, respectively, for the flights chartered by our executives pursuant the agreement.
In May 2023, we committed to fund a $56.9 million bridge loan ($3.814.9 million was funded at September 30, 2023)March 31, 2024) for an SFR build-to-rent construction project. Two of our officers have made minority equity investments totaling $0.5 million, representing approximately 4.0%4% of the total equity invested in the project. The loan has an interest rate of SOFR plus 5.50% with a SOFR floor of 3.25% and matures in December 2025, with two six-month extension options. Interest income recorded from this loan was $0.1 million and $0.2$0.3 million for the three and nine months ended September 30, 2023, respectively.March 31, 2024.
In July 2022, we purchased a $46.2 million bridge loan originated by ACM at par ($3.56.5 million was funded at September 30, 2023)March 31, 2024) for an SFR build-to-rent construction project. A consortium of investors (which includes, among other unaffiliated investors, certain of our officers with a minority ownership interest) owns 70% of the borrowing entity and an entity indirectly owned and controlled by an immediate family member of our chief executive officer owns 10% of the borrowing entity. The loan has an interest rate of SOFR plus 5.5%5.50% and matures in March 2025. Interest income recorded from this loan was $0.1$0.2 million for both the three and nine months ended September 30,March 31, 2024. No interest was received during the three months ended March 31, 2023 since there were no amounts funded as of March 31, 2023.
In April 2022, we committed to fund a $67.1 million bridge loan (none of which($6.5 million was funded at September 30, 2023)March 31, 2024) in an SFR build-to-rent construction project. An entity owned by an immediate family member of our chief executive officer also made an equity investment in the project and owns a 2.25% equity interest in the borrowing entity. The loan has an interest rate of SOFR plus 4.63% with a SOFR floor of 0.25% and matures in May 2025. Interest income recorded from this loan was $0.1 million and $0.2 million for the three and nine months ended September 30, 2023, respectively, and less than $0.1 million and $0.1 million for the three and nine months ended September 30, 2022,March 31, 2024 and 2023, respectively.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
In February 2022, we committed to fund a $39.4 million bridge loan ($3.112.7 million was funded at September 30, 2023)March 31, 2024) in an SFR build-to-rent construction project. An entity owned by an immediate family member of our chief executive officer also made an equity investment in the project and owns a 2.25% equity interest in the borrowing entity. The loan hadhas an interest rate of LIBORSOFR plus 4.0%4.00% with a LIBORSOFR floor of 0.25% and matures in March 2025. On July 1, 2023, the interest rate was changed to SOFR plus 4.0% with a SOFR floor of 0.25%. Interest income recorded from this loan was $0.3 million and less than $0.1 million for both the three months ended September 30,March 31, 2024 and 2023, and 2022, and $0.1 million for both the nine months ended September 30, 2023 and 2022.respectively.
In 2021, we invested $4.2 million for 49.3% interest in a limited liability company (“LLC”) which purchased a retail property for $32.5 million and assumed an existing $26.0 million CMBS loan. A portion of the property can potentially be converted to office space, of which we have the right to occupy, in part. An entity owned by an immediate family member of our chief executive officer also made an investment in the LLC for a 10.0%10% ownership, is the managing member and holds the right to purchase our interest in the LLC.
In 2021, we originated a $63.4 million bridge loan to a third party to purchase a multifamily property from a multifamily-focused commercial real estate investment fund sponsored and managed by our chief executive officer and one of his immediate family members, which fund has no continued involvement with the property following the purchase. The loan had an interest rate of LIBOR plus 3.75% with a LIBOR floor of 0.25% and matures in March 2024. On July 1, 2023, the interest rate was changed to SOFR plus 3.75% with a SOFR floor of 0.25%. and was scheduled to mature in March 2024. In December 2023, the loan was paid off in full. Interest income recorded from this loan was $1.5 million and $4.3$1.4 million for the three and nine months ended September 30, 2023, respectively, and $1.0 million and $2.5 million for the three and nine months ended September 30, 2022, respectively.March 31, 2023.
In 2020, we committed to fund a $32.5 million bridge loan, ($24.5 million was funded at September 30, 2023) and made a $3.5 million preferred equity investment in an SFR build-to-rent construction project. An entity owned by an immediate family member of our chief executive officer also made an equity investment in the project and owns a 21.8% equity interest in the borrowing entity. The bridge loan hadhas an interest rate of LIBORSOFR plus 5.5%4.75% with a LIBORSOFR floor of 0.75%, and the preferred equity investment has a 12.0%12.00% fixed rate, and bothrate. Both loans were scheduled to mature in December 2023. On July 1,In November 2023, the bridge loan interest rate was changedupsized to SOFR plus 5.5% with a SOFR floormaximum of 0.75%.$39.9 million ($37.0 million was funded at March 31, 2024) and the maturity for both loans was extended to October 2024. Interest income recorded from these loans was $0.8$1.0 million and $2.0$0.5 million for the three and nine months ended September 30,March 31, 2024 and 2023, respectively, and $0.3 million and $0.8 million for the three and nine months ended September 30, 2022, respectively.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
In 2020, we committed to fund a $30.5 million bridge loan and we made a $4.6 million preferred equity investment in a SFR build-to-rent construction project. ACM and an entity owned by an immediate family member of our chief executive officer also made equity investments in the project and own an 18.9% equity interest in the borrowing entity. The bridge loan hadhas an interest rate of LIBORSOFR plus 5.5%5.25% with a LIBORSOFR floor of 0.75%1.00% and was scheduled to mature in May 2023 and the preferred equity investment has a 12.0%12.00% fixed rate and was scheduled to mature in April 2023. In April 2023, the bridge loan was upsized to a maximum of $38.4$38.8 million ($34.236.7 million was funded at September 30, 2023)March 31, 2024), and the interest rate was changed to SOFR plus 5.25% with a SOFR floor of 1.00%. In addition, the maturity on both loans was extended to May 2025. Interest income recorded from these loans was $1.0$1.1 million and $2.5$0.7 million for the three and nine months ended September 30,March 31, 2024 and 2023, respectively, and $0.5 million and $1.0 million for the three and nine months ended September 30, 2022, respectively.
In 2020, we originated a $14.8 million Private Label loan and a $3.4 million mezzanine loan on two multifamily properties owned in part by a consortium of investors (which includes, among other unaffiliated investors, certain of our officers and our chief executive officer) which owns a 50% interest in the borrowing entity. In 2020, we sold the Private Label loan to an unconsolidated affiliate of ours. The mezzanine loan bears interest at a 9.0%9.00% fixed rate and matures in April 2030. Interest income recorded from the mezzanine loan was $0.1 million for both the three months ended September 30, 2023March 31, 2024 and 2022, and $0.2 million for both the nine months ended September 30, 2023 and 2022.2023.
We havehad a $35.0 million bridge loan and a $10.0 million preferred equity interest on an office building. The bridge loan was scheduled to mature in July 2023 and was extended to October 30, 2023 and the preferred equity investment matureswas scheduled to mature in June 2027. The property is controlled by a third party. The day-to-day operations are currently beingwere managed by an affiliated entity of an immediate family member or one of his affiliated entities, of our chief executive officer. In September 2021, we entered into a forbearance agreement with the borrower on the outstanding bridge loan to defer all interest owed until maturity or early payoff. At both September 30,In the fourth quarter of 2023, and December 31, 2022,we converted these loans had an allowance for credit loss recorded against them totaling $8.0 million.in the building to a common equity investment.
In 2019, we, along with ACM, certain executives of ours and a consortium of independent outside investors, formed AMAC III, a multifamily-focused commercial real estate investment fund sponsored and managed by our chief executive officer and one of his immediate family members. We committed to a $30.0 million investment ($25.225.9 million was funded at September 30, 2023)March 31, 2024) for an 18% interest in AMAC III. During the three and nine months ended September 30,March 31, 2024 and 2023, we recorded losses associated with this investment of $0.7$0.5 million and $1.6$0.4 million, respectively, and during the nine months ended September 30, 2023, we received cash distributions of $1.1 million. During$0.6 million during the three and nine months ended September 30, 2022, we recorded a loss associated with this investment of $0.7 million and $1.8 million, respectively, and we received distributions of $0.2 million and $0.4 million, respectively.March 31, 2023. In 2019, AMAC III originated
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
a $7.0 million mezzanine loan to a borrower with which we have an outstanding $34.0 million bridge loan. In 2020, for full satisfaction of the mezzanine loan, AMAC III became the owner of the property. Also in 2020, for full satisfaction of the mezzanine loan, AMAC III became the owner of the property. Also in 2020, the $34.0 million bridge loan was refinanced with a $35.4 million bridge loan, which borebears interest at a rate of LIBORSOFR plus 3.5%3.50%, and was scheduled to maturematures in August 2023, which was extended to August 2024. On July 1, 2023, the bridge loan interest rate was changed to SOFR plus 3.5%. Interest income recorded from the bridge loan was $0.8 million and $2.3$0.7 million for the three and nine months ended September 30,March 31, 2024 and 2023, respectively, and $0.5 million and $1.2 million for the three and nine months ended September 30, 2022, respectively.
In 2018, we originated a $21.7 million bridge loan on a multifamily property owned in part by a consortium of investors (which includes, among other unaffiliated investors, certain of our officers and our chief executive officer) which owns 75% in the borrowing entity. The loan hadhas an interest rate of LIBOR plus 4.75% with a LIBOR floor of 0.25% and was scheduled to mature in August 2023, which was extended to August 2024. In addition, on July 1, 2023, the interest rate was changed to SOFR plus 4.75% with a SOFR floor of 0.25%., and matures in August 2024. Interest income recorded from this loan was $0.6 million and $1.6$0.5 million for the three and nine months ended September 30,March 31, 2024 and 2023, respectively, and $0.4 million and $1.0 million for the three and nine months ended September 30, 2022, respectively.
In 2017, we originated two bridge loans totaling $28.0 million on two multifamily properties owned in part by a consortium of investors (which includes, among other unaffiliated investors, certain of our officers and our chief executive officer) which owns 45% of the borrowing entity. The loans had an interest rate of LIBOR plus 5.25% with LIBOR floors ranging from 1.24% to 1.54% and were scheduled to mature in 2020. The borrower refinanced these loans with a $31.1 million bridge loan we originated in 2019 with an interest rate of LIBOR plus 4.0%, a LIBOR floor of 1.8%, which was scheduled to mature in October 2022. In May 2022, this loan paid off in full. Interest income recorded from this loan was $0.8 million for the nine months ended September 30, 2022.
In 2017, we originated a $46.9 million Fannie Mae loan on a multifamily property owned in part by a consortium of investors (which includes, among other unaffiliated investors, certain of our officers) which owns a 17.6% interest in the borrowing entity. We carry a maximum loss-sharing obligation with Fannie Mae on this loan of up to 5% of the original UPB. Servicing revenue recorded from this loan was less than $0.1 million for all periods presented.
In 2017, Ginkgo Investment Company LLC (“Ginkgo”), of which one of our directors is a 33% managing member, purchased a multifamily apartment complex which assumed an existing $8.3 million Fannie Mae loan that we service. Ginkgo subsequently sold the majority of its interest in this property and owned a 3.6% interest at September 30, 2023. We carried a maximum loss-sharing obligation with Fannie Mae on this loan of up to 20% of the original UPB. Upon the sale, we received a 1% loan assumption fee which was governed by existing loan agreements that were in place when the loan was originated in 2015, prior to such purchase.March 31, 2024. In July 2023, the Fannie Mae loan was paid off in full. Servicing revenue recorded from this loan was less than $0.1 million for all periods presented.the three months ended March 31, 2023.
In 2016,2019, we originated $48.0converted an existing bridge loan into a $2.0 million mezzanine loan with a fixed interest rate of bridge loans on six10.00% and a January 2024 maturity. In January 2024, the maturity was extended to January 2025. Interest income recorded from this loan was $0.1 million for both the three months ended March 31, 2024 and 2023. The underlying multifamily propertiesproperty is owned in part by a consortium of investors (which includes, among other unaffiliated investors, certain of our officers and our chief executive officer) which owns interests ranging from 10.5% to 12%12.0% in the borrowing entities. The loans had an interest rate of LIBOR plus 4.5% with a LIBOR floor of 0.25% and were scheduled to mature in 2019. In 2017, a $6.8 million loan on one property paid off in full and in 2018 four additional loans totaling $28.3 million paid off in full. In 2019, $10.9 million of the $12.9 million remaining bridge loan paid off, with the $2.0 million remaining UPB converting to a mezzanine loan with a fixed interest rate of 10.0% and a January 2024 maturity. Interest income recorded from the mezzanine loan was $0.1 million for all periods presented.entities.
In 2015, we invested $9.6 million for 50% of ACM’s indirect interest in a joint venture with a third party that was formed to invest in a residential mortgage banking business. At September 30, 2023,March 31, 2024, we had an indirect interest of 12.3% in this entity. We recorded income of $1.6 million and a loss of $1.3 million and income of $1.3$0.9 million related to this investment infor the three and nine months ended September 30,March 31, 2024 and 2023, respectively, and income of $0.3 million and $6.4 million in the three and nine months ended September 30, 2022, respectively. During the three and nine months ended September 30, 2023, we received cash distributions of $7.5 million and $15.0 million, respectively, and during the three and nine months ended September 30, 2022, we received cash distributions of $7.3 million and $22.3 million, respectively, which were classified as returns of capital.
We, along with an executive officer of ours and a consortium of independent outside investors, hold equity investments in a portfolio of multifamily properties referred to as the “Lexford” portfolio, which is managed by an entity owned primarily by a consortium of affiliated investors, including our chief executive officer and an executive officer of ours. Based on the terms of the management contract, the management company is entitled to 4.75% of gross revenues of the underlying properties, along with the potential to share in the proceeds
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
of a sale or restructuring of the debt. In 2018, the owners of Lexford restructured part of its debt and we originated 12 bridge loans totaling $280.5 million, which were used to repay in full certain existing mortgage debt and to renovate 72 multifamily properties included in the portfolio. The loans were originated in 2018, had interest rates of LIBOR plus 4.0%4.00% and were scheduled to mature in June 2021. During 2019, the borrower made payoffs and partial paydowns of principal totaling $250.0 million and in 2020, the remaining balance of the loans were refinanced with a $34.6 million Private Label loan, which bears interest at a fixed rate of 3.3%3.30% and matures in March 2030. In 2020, we sold the Private Label loan to an unconsolidated affiliate of ours. Further, as part of this 2018 restructuring,
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
$50.0 $50.0 million in unsecured financing was provided by an unsecured lender to certain parent entities of the property owners. ACM owns slightly less than half of the unsecured lender entity and, therefore, provided slightly less than half of the unsecured lender financing. In addition, in connection with our equity investment, we received distributions totaling $7.2 million during the nine months ended September 30, 2023, and $5.0 million and $11.0$4.7 million during the three and nine months ended September 30, 2022, respectively,March 31, 2023, which were recorded as income from equity affiliates. Separate from the loans we originated in 2018, we provide limited (“bad boy”) guarantees for certain other debt controlled by Lexford. The bad boy guarantees may become a liability for us upon standard “bad” acts such as fraud or a material misrepresentation by Lexford or us. At September 30, 2023,March 31, 2024, this debt had an aggregate outstanding balance of approximately $600.0$500.0 million and is scheduled to mature through 2029.
Several of our executives, including our chief financial officer, corporate secretary and our chairman, chief executive officer and president, hold similar positions for ACM. Our chief executive officer and his affiliated entities (“the Kaufman Entities”) together beneficially own approximately 35% of the outstanding membership interests of ACM and certain of our employees and directors also hold an ownership interest in ACM. Furthermore, one of our directors serves as the trustee and co-trustee of two of the Kaufman Entities that hold membership interests in ACM. At September 30, 2023,March 31, 2024, ACM holds 2,535,870 shares of our common stock and 10,615,085 OP Units, which represents 6.4% of the voting power of our outstanding stock. Our Board of Directors approved a resolution under our charter allowing our chief executive officer and ACM, (which our chief executive officer has a controlling equity interest in), to own more than the 5% ownership interest limit of our common stock as stated in our amended charter.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 18 — Segment Information
The summarized statements of income and balance sheet data, as well as certain other data, by segment are included in the following tables ($ in thousands). Specifically identifiable costs are recorded directly to each business segment. For items not specifically identifiable, costs have been allocated between the business segments using the most meaningful allocation methodologies, which was predominately direct labor costs (i.e., time spent working on each business segment). Such costs include, but are not limited to, compensation and employee related costs, selling and administrative expenses and stock-based compensation.
| | Three Months Ended September 30, 2023 |
| Structured Business | | Agency Business | | Other / Eliminations (1) | | Consolidated |
| Three Months Ended March 31, 2024 | | | Three Months Ended March 31, 2024 |
| Structured Business | | | Structured Business | | Agency Business | | Other (1) | | Consolidated |
Interest income | Interest income | $ | 322,819 | | | $ | 13,655 | | | $ | — | | | $ | 336,474 | |
Interest expense | Interest expense | 222,996 | | | 6,184 | | | — | | | 229,180 | |
Net interest income | Net interest income | 99,823 | | | 7,471 | | | — | | | 107,294 | |
Other revenue: | Other revenue: | | | | | | | |
Gain on sales, including fee-based services, net | |
Gain on sales, including fee-based services, net | |
Gain on sales, including fee-based services, net | Gain on sales, including fee-based services, net | — | | | 18,619 | | | — | | | 18,619 | |
Mortgage servicing rights | Mortgage servicing rights | — | | | 14,109 | | | — | | | 14,109 | |
Servicing revenue | Servicing revenue | — | | | 51,363 | | | — | | | 51,363 | |
Amortization of MSRs | Amortization of MSRs | — | | | (15,900) | | | — | | | (15,900) | |
Property operating income | Property operating income | 1,450 | | | — | | | — | | | 1,450 | |
Loss on derivative instruments, net | Loss on derivative instruments, net | — | | | (421) | | | — | | | (421) | |
Other income (loss), net | 751 | | | (578) | | | — | | | 173 | |
Other income, net | |
Total other revenue | Total other revenue | 2,201 | | | 67,192 | | | — | | | 69,393 | |
Other expenses: | Other expenses: | | | | | | | |
Employee compensation and benefits | |
Employee compensation and benefits | |
Employee compensation and benefits | Employee compensation and benefits | 12,912 | | | 26,898 | | | — | | | 39,810 | |
Selling and administrative | Selling and administrative | 5,291 | | | 7,076 | | | — | | | 12,367 | |
Property operating expenses | Property operating expenses | 1,479 | | | — | | | — | | | 1,479 | |
Depreciation and amortization | Depreciation and amortization | 1,114 | | | 1,172 | | | — | | | 2,286 | |
Provision for loss sharing (net of recoveries) | Provision for loss sharing (net of recoveries) | — | | | 1,679 | | | — | | | 1,679 | |
Provision for credit losses (net of recoveries) | Provision for credit losses (net of recoveries) | 17,243 | | | 1,409 | | | — | | | 18,652 | |
Total other expenses | Total other expenses | 38,039 | | | 38,234 | | | — | | | 76,273 | |
Income before extinguishment of debt, income from equity affiliates and income taxes | 63,985 | | | 36,429 | | | — | | | 100,414 | |
Loss on extinguishment of debt | (314) | | | — | | | — | | | (314) | |
Income before income from equity affiliates and income taxes | |
| Income from equity affiliates | |
Income from equity affiliates | |
Income from equity affiliates | Income from equity affiliates | 809 | | | — | | | — | | | 809 | |
Provision for income taxes | Provision for income taxes | 1,078 | | | (6,932) | | | — | | | (5,854) | |
Net income | Net income | 65,558 | | | 29,497 | | | — | | | 95,055 | |
Preferred stock dividends | Preferred stock dividends | 10,342 | | | — | | | — | | | 10,342 | |
Net income attributable to noncontrolling interest | Net income attributable to noncontrolling interest | — | | | — | | | 6,789 | | | 6,789 | |
Net income attributable to common stockholders | Net income attributable to common stockholders | $ | 55,216 | | | $ | 29,497 | | | $ | (6,789) | | | $ | 77,924 | |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2023 |
| Structured Business | | Agency Business | | Other (1) | | Consolidated |
Interest income | $ | 317,376 | | | $ | 10,571 | | | $ | — | | | $ | 327,947 | |
Interest expense | 214,894 | | | 4,479 | | | — | | | 219,373 | |
Net interest income | 102,482 | | | 6,092 | | | — | | | 108,574 | |
Other revenue: | | | | | | | |
Gain on sales, including fee-based services, net | — | | | 14,589 | | | — | | | 14,589 | |
Mortgage servicing rights | — | | | 18,458 | | | — | | | 18,458 | |
Servicing revenue | — | | | 44,981 | | | — | | | 44,981 | |
Amortization of MSRs | — | | | (15,416) | | | — | | | (15,416) | |
Property operating income | 1,381 | | | — | | | — | | | 1,381 | |
Gain on derivative instruments, net | — | | | 4,223 | | | — | | | 4,223 | |
Other income, net | 1,908 | | | 2,974 | | | — | | | 4,882 | |
Total other revenue | 3,289 | | | 69,809 | | | — | | | 73,098 | |
Other expenses: | | | | | | | |
Employee compensation and benefits | 15,641 | | | 26,758 | | | — | | | 42,399 | |
Selling and administrative | 6,711 | | | 6,912 | | | — | | | 13,623 | |
Property operating expenses | 1,383 | | | — | | | — | | | 1,383 | |
Depreciation and amortization | 1,451 | | | 1,173 | | | — | | | 2,624 | |
Provision for loss sharing (net of recoveries) | — | | | 3,177 | | | — | | | 3,177 | |
Provision for credit losses (net of recoveries) | 20,645 | | | 1,872 | | | — | | | 22,517 | |
Total other expenses | 45,831 | | | 39,892 | | | — | | | 85,723 | |
Income before income from equity affiliates and income taxes | 59,940 | | | 36,009 | | | — | | | 95,949 | |
| | | | | | | |
Income from equity affiliates | 14,326 | | | — | | | — | | | 14,326 | |
Benefit from (provision for) for income taxes | 429 | | | (8,458) | | | — | | | (8,029) | |
Net income | 74,695 | | | 27,551 | | | — | | | 102,246 | |
Preferred stock dividends | 10,342 | | | — | | | — | | | 10,342 | |
Net income attributable to noncontrolling interest | — | | | — | | | 7,585 | | | 7,585 | |
Net income attributable to common stockholders | $ | 64,353 | | | $ | 27,551 | | | $ | (7,585) | | | $ | 84,319 | |
________________________
(1)Includes income allocated to the noncontrolling interest holders not allocated to the two reportable segments.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | | | |
| March 31, 2024 |
| Structured Business | | Agency Business | | Consolidated |
Assets: | | | | | |
Cash and cash equivalents | $ | 453,316 | | | $ | 454,733 | | | $ | 908,049 | |
Restricted cash | 530,099 | | | 16,544 | | | 546,643 | |
Loans and investments, net | 12,001,544 | | | — | | | 12,001,544 | |
Loans held-for-sale, net | — | | | 322,875 | | | 322,875 | |
Capitalized mortgage servicing rights, net | — | | | 385,520 | | | 385,520 | |
Securities held-to-maturity, net | — | | | 155,413 | | | 155,413 | |
Investments in equity affiliates | 90,244 | | | — | | | 90,244 | |
Goodwill and other intangible assets | 12,500 | | | 77,705 | | | 90,205 | |
Other assets and due from related party | 532,385 | | | 71,978 | | | 604,363 | |
Total assets | $ | 13,620,088 | | | $ | 1,484,768 | | | $ | 15,104,856 | |
| | | | | |
Liabilities: | | | | | |
Debt obligations | $ | 11,056,363 | | | $ | 311,963 | | | $ | 11,368,326 | |
Allowance for loss-sharing obligations | — | | | 72,790 | | | 72,790 | |
Other liabilities and due to related parties | 343,557 | | | 85,875 | | | 429,432 | |
Total liabilities | $ | 11,399,920 | | | $ | 470,628 | | | $ | 11,870,548 | |
| | | | | |
| December 31, 2023 |
Assets: | | | | | |
Cash and cash equivalents | $ | 619,487 | | | $ | 309,487 | | | $ | 928,974 | |
Restricted cash | 595,342 | | | 12,891 | | | 608,233 | |
Loans and investments, net | 12,377,806 | | | — | | | 12,377,806 | |
Loans held-for-sale, net | — | | | 551,707 | | | 551,707 | |
Capitalized mortgage servicing rights, net | — | | | 391,254 | | | 391,254 | |
Securities held-to-maturity, net | — | | | 155,279 | | | 155,279 | |
Investments in equity affiliates | 79,303 | | | — | | | 79,303 | |
Goodwill and other intangible assets | 12,500 | | | 78,878 | | | 91,378 | |
Other assets and due from related party | 453,073 | | | 101,629 | | | 554,702 | |
Total assets | $ | 14,137,511 | | | $ | 1,601,125 | | | $ | 15,738,636 | |
| | | | | |
Liabilities: | | | | | |
Debt obligations | $ | 11,520,492 | | | $ | 413,327 | | | $ | 11,933,819 | |
Allowance for loss-sharing obligations | — | | | 71,634 | | | 71,634 | |
Other liabilities and due to related parties | 369,588 | | | 108,990 | | | 478,578 | |
Total liabilities | $ | 11,890,080 | | | $ | 593,951 | | | $ | 12,484,031 | |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, | | | |
| | 2024 | | 2023 | | | | |
Origination Data: | | | | | | | | | | |
Structured Business | | | | | | | | | | |
Bridge: | | | | | | | | | | |
Multifamily | | $ | 39,235 | | | | $ | 186,100 | | | | | | |
SFR | | 171,490 | | | | 76,089 | | | | | | |
| | 210,725 | | | | 262,189 | | | | | | |
| | | | | | | | | | |
Mezzanine / Preferred Equity | | 45,129 | | | | 5,845 | | | | | | |
Total New Loan Originations | | $ | 255,854 | | | | $ | 268,034 | | | | | | |
| | | | | | | | | | |
Number of Loans Originated | | 59 | | | 24 | | | | | |
| | | | | | | | | | |
SFR Commitments | | $ | 411,617 | | | | $ | 54,350 | | | | | | |
| | | | | | | | | | |
Loan Runoff | | $ | 640,018 | | | | $ | 1,186,649 | | | | | | |
| | | | | | | | | | |
Agency Business | | | | | | | | | | |
Origination Volumes by Investor: | | | | | | | | | | |
Fannie Mae | | $ | 458,429 | | | | $ | 795,021 | | | | | | |
Freddie Mac | | 370,102 | | | | 101,332 | | | | | | |
Private Label | | 15,410 | | | | 41,107 | | | | | | |
SFR - Fixed Rate | | 2,318 | | | | 5,461 | | | | | | |
FHA | | — | | | | 148,940 | | | | | | |
Total | | $ | 846,259 | | | | $ | 1,091,861 | | | | | | |
Total Loan Commitment Volume | | $ | 934,243 | | | | $ | 1,500,110 | | | | | | |
| | | | | | | | | | |
Agency Business Loan Sales Data: | | | | | | | | | | |
Fannie Mae | | $ | 725,898 | | | | $ | 651,758 | | | | | | |
Freddie Mac | | 329,679 | | | | 68,457 | | | | | | |
Private Label | | 15,410 | | | | 159,945 | | | | | | |
FHA | | 12,069 | | | | 43,475 | | | | | | |
SFR - Fixed Rate | | 2,318 | | | | 9,064 | | | | | | |
Total | | $ | 1,085,374 | | | | $ | 932,699 | | | | | | |
Sales Margin (fee-based services as a % of loan sales) | | 1.54 | | % | | 1.56 | | % | | | | |
MSR Rate (MSR income as a % of loan commitments) (1) | | 1.09 | | % | | 1.23 | | % | | | | |
________________________
(1) Excluding $160.2 million of loan commitments not serviced for a fee, the MSR rate was 1.32% for the three months ended March 31, 2024.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months 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 (loss), 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 for 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 | |
| | | | | | | | | | | | | | | | | | | | |
| | March 31, 2024 |
Key Servicing Metrics for Agency Business: | | Servicing Portfolio UPB | | Wtd. Avg. Servicing Fee Rate (basis points) | | Wtd. Avg. Life of Portfolio (years) |
Fannie Mae | | $ | 21,548,221 | | | 47.1 | | 7.2 |
Freddie Mac | | 5,301,291 | | | 23.4 | | 7.7 |
Private Label | | 2,524,013 | | | 18.9 | | 6.3 |
FHA | | 1,365,329 | | | 14.4 | | 19.0 |
Bridge | | 380,712 | | | 10.9 | | 3.6 |
SFR - Fixed Rate | | 265,429 | | | 20.1 | | 5.0 |
Total | | $ | 31,384,995 | | | 38.8 | | 7.7 |
| | | | | | |
| | December 31, 2023 |
Fannie Mae | | $ | 21,264,578 | | | 47.4 | | 7.4 |
Freddie Mac | | 5,181,933 | | | 24.0 | | 8.5 |
Private Label | | 2,510,449 | | | 19.5 | | 6.7 |
FHA | | 1,359,624 | | | 14.4 | | 19.2 |
Bridge | | 379,425 | | | 10.9 | | 3.2 |
SFR - Fixed Rate | | 287,446 | | | 20.1 | | 5.1 |
Total | | $ | 30,983,455 | | | 39.1 | | 8.0 |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2023 |
| Structured Business | | Agency Business | | Other / Eliminations (1) | | Consolidated |
Interest income | $ | 962,301 | | | $ | 37,858 | | | $ | — | | | $ | 1,000,159 | |
Interest expense | 658,856 | | | 16,893 | | | — | | | 675,749 | |
Net interest income | 303,445 | | | 20,965 | | | — | | | 324,410 | |
Other revenue: | | | | | | | |
Gain on sales, including fee-based services, net | — | | | 55,795 | | | — | | | 55,795 | |
Mortgage servicing rights | — | | | 48,769 | | | — | | | 48,769 | |
Servicing revenue | — | | | 144,296 | | | — | | | 144,296 | |
Amortization of MSRs | — | | | (46,920) | | | — | | | (46,920) | |
Property operating income | 4,261 | | | — | | | — | | | 4,261 | |
Loss on derivative instruments, net | — | | | (3,582) | | | — | | | (3,582) | |
Other income, net | 3,420 | | | 1,679 | | | — | | | 5,099 | |
Total other revenue | 7,681 | | | 200,037 | | | — | | | 207,718 | |
Other expenses: | | | | | | | |
Employee compensation and benefits | 41,991 | | | 81,527 | | | — | | | 123,518 | |
Selling and administrative | 17,835 | | | 20,739 | | | — | | | 38,574 | |
Property operating expenses | 4,227 | | | — | | | — | | | 4,227 | |
Depreciation and amortization | 3,779 | | | 3,518 | | | — | | | 7,297 | |
Provision for loss sharing (net of recoveries) | — | | | 12,528 | | | — | | | 12,528 | |
Provision for credit losses (net of recoveries) | 52,257 | | | 2,790 | | | — | | | 55,047 | |
Total other expenses | 120,089 | | | 121,102 | | | — | | | 241,191 | |
Income before extinguishment of debt, income from equity affiliates and income taxes | 191,037 | | | 99,900 | | | — | | | 290,937 | |
Loss on extinguishment of debt | (1,561) | | | — | | | — | | | (1,561) | |
Income from equity affiliates | 20,694 | | | — | | | — | | | 20,694 | |
Provision for income taxes | 307 | | | (19,743) | | | — | | | (19,436) | |
Net income | 210,477 | | | 80,157 | | | — | | | 290,634 | |
Preferred stock dividends | 31,027 | | | — | | | — | | | 31,027 | |
Net income attributable to noncontrolling interest | — | | | — | | | 21,200 | | | 21,200 | |
Net income attributable to common stockholders | $ | 179,450 | | | $ | 80,157 | | | $ | (21,200) | | | $ | 238,407 | |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2022 |
| Structured Business | | Agency Business | | Other / Eliminations (1) | | Consolidated |
Interest income | $ | 597,847 | | | $ | 29,957 | | | $ | — | | | $ | 627,804 | |
Interest expense | 338,692 | | | 11,387 | | | — | | | 350,079 | |
Net interest income | 259,155 | | | 18,570 | | | — | | | 277,725 | |
Other revenue: | | | | | | | |
Gain on sales, including fee-based services, net | — | | | 32,526 | | | — | | | 32,526 | |
Mortgage servicing rights | — | | | 52,287 | | | — | | | 52,287 | |
Servicing revenue | — | | | 109,045 | | | — | | | 109,045 | |
Amortization of MSRs | — | | | (44,532) | | | — | | | (44,532) | |
Property operating income | 1,031 | | | — | | | — | | | 1,031 | |
Gain on derivative instruments, net | — | | | 10,083 | | | — | | | 10,083 | |
Other loss, net | (4,370) | | | (11,691) | | | — | | | (16,061) | |
Total other revenue | (3,339) | | | 147,718 | | | — | | | 144,379 | |
Other expenses: | | | | | | | |
Employee compensation and benefits | 42,694 | | | 77,042 | | | — | | | 119,736 | |
Selling and administrative | 19,799 | | | 21,161 | | | — | | | 40,960 | |
Property operating expenses | 1,443 | | | — | | | — | | | 1,443 | |
Depreciation and amortization | 2,574 | | | 3,518 | | | — | | | 6,092 | |
Provision for loss sharing (net of recoveries) | — | | | (2,199) | | | — | | | (2,199) | |
Provision for credit losses (net of recoveries) | 9,363 | | | 337 | | | — | | | 9,700 | |
Total other expenses | 75,873 | | | 99,859 | | | — | | | 175,732 | |
Income before extinguishment of debt, income from equity affiliates and income taxes | 179,943 | | | 66,429 | | | — | | | 246,372 | |
Loss on extinguishment of debt | (4,612) | | | — | | | — | | | (4,612) | |
Income from equity affiliates | 18,507 | | | — | | | — | | | 18,507 | |
Provision for income taxes | (1,368) | | | (11,798) | | | — | | | (13,166) | |
Net income | 192,470 | | | 54,631 | | | — | | | 247,101 | |
Preferred stock dividends | 30,612 | | | — | | | — | | | 30,612 | |
Net income attributable to noncontrolling interest | — | | | — | | | 19,811 | | | 19,811 | |
Net income attributable to common stockholders | $ | 161,858 | | | $ | 54,631 | | | $ | (19,811) | | | $ | 196,678 | |
________________________
(1)Includes income allocated to the noncontrolling interest holders not allocated to the two reportable segments.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | | | |
| September 30, 2023 |
| Structured Business | | Agency Business | | Consolidated |
Assets: | | | | | |
Cash and cash equivalents | $ | 499,511 | | | $ | 395,787 | | | $ | 895,298 | |
Restricted cash | 410,056 | | | 9,102 | | | 419,158 | |
Loans and investments, net | 12,892,796 | | | — | | | 12,892,796 | |
Loans held-for-sale, net | — | | | 364,320 | | | 364,320 | |
Capitalized mortgage servicing rights, net | — | | | 392,203 | | | 392,203 | |
Securities held-to-maturity, net | — | | | 155,172 | | | 155,172 | |
Investments in equity affiliates | 62,795 | | | — | | | 62,795 | |
Goodwill and other intangible assets | 12,500 | | | 80,051 | | | 92,551 | |
Other assets and due from related party | 536,789 | | | 91,607 | | | 628,396 | |
Total assets | $ | 14,414,447 | | | $ | 1,488,242 | | | $ | 15,902,689 | |
| | | | | |
Liabilities: | | | | | |
Debt obligations | $ | 11,800,537 | | | $ | 354,587 | | | $ | 12,155,124 | |
Allowance for loss-sharing obligations | — | | | 69,261 | | | 69,261 | |
Other liabilities and due to related parties | 323,061 | | | 114,742 | | | 437,803 | |
Total liabilities | $ | 12,123,598 | | | $ | 538,590 | | | $ | 12,662,188 | |
| | | | | |
| December 31, 2022 |
Assets: | | | | | |
Cash and cash equivalents | $ | 200,514 | | | $ | 333,843 | | | $ | 534,357 | |
Restricted cash | 713,615 | | | 193 | | | 713,808 | |
Loans and investments, net | 14,254,674 | | | — | | | 14,254,674 | |
Loans held-for-sale, net | — | | | 354,070 | | | 354,070 | |
Capitalized mortgage servicing rights, net | — | | | 401,471 | | | 401,471 | |
Securities held-to-maturity, net | — | | | 156,547 | | | 156,547 | |
Investments in equity affiliates | 79,130 | | | — | | | 79,130 | |
Goodwill and other intangible assets | 12,500 | | | 83,569 | | | 96,069 | |
Other assets and due from related party | 367,837 | | | 81,022 | | | 448,859 | |
Total assets | $ | 15,628,270 | | | $ | 1,410,715 | | | $ | 17,038,985 | |
| | | | | |
Liabilities: | | | | | |
Debt obligations | $ | 13,195,120 | | | $ | 305,442 | | | $ | 13,500,562 | |
Allowance for loss-sharing obligations | — | | | 57,168 | | | 57,168 | |
Other liabilities and due to related parties | 299,559 | | | 109,817 | | | 409,376 | |
Total liabilities | $ | 13,494,679 | | | $ | 472,427 | | | $ | 13,967,106 | |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, | |
| | 2023 | | 2022 | | 2023 | | 2022 | |
Origination Data: | | | | | | | | | |
Structured Business | | | | | | | | | |
Bridge: | | | | | | | | | |
Multifamily | | $ | 92,000 | | | $ | 592,844 | | | $ | 376,630 | | | $ | 5,172,770 | | |
SFR | | 140,379 | | | 163,851 | | | 325,432 | | | 452,240 | | |
| | 232,379 | | | 756,695 | | | 702,062 | | | 5,625,010 | | |
| | | | | | | | | |
Mezzanine / Preferred Equity | | 7,779 | | | 17,970 | | | 15,124 | | | 26,109 | | |
Total new loan originations | | $ | 240,158 | | | $ | 774,665 | | | $ | 717,186 | | | $ | 5,651,119 | | |
| | | | | | | | | |
Number of Loans Originated | | 42 | | 52 | | 92 | | 268 | |
| | | | | | | | | |
SFR Commitments | | $ | 429,452 | | | $ | 457,564 | | | $ | 683,984 | | | $ | 726,071 | | |
| | | | | | | | | |
Loan runoff | | $ | 664,792 | | | $ | 911,790 | | | $ | 2,536,661 | | | $ | 2,700,748 | | |
| | | | | | | | | |
Agency Business | | | | | | | | | |
Origination Volumes by Investor: | | | | | | | | | |
Fannie Mae | | $ | 721,398 | | | $ | 629,610 | | | $ | 2,596,329 | | | $ | 1,744,739 | | |
Freddie Mac | | 339,241 | | | 350,980 | | | 658,457 | | | 1,057,743 | | |
FHA | | 19,215 | | | 78,382 | | | 230,707 | | | 168,736 | | |
Private Label | | 67,965 | | | 35,671 | | | 159,328 | | | 191,913 | | |
SFR - Fixed Rate | | 2,030 | | | 16,678 | | | 19,328 | | | 55,883 | | |
Total | | $ | 1,149,849 | | | $ | 1,111,321 | | | $ | 3,664,149 | | | $ | 3,219,014 | | |
Total loan commitment volume | | $ | 1,211,347 | | | $ | 1,464,235 | | | $ | 3,844,769 | | | $ | 3,623,649 | | |
| | | | | | | | | |
Agency Business Loan Sales Data: | | | | | | | | | |
Fannie Mae | | $ | 837,132 | | | $ | 700,690 | | | $ | 2,511,978 | | | $ | 1,936,282 | | |
Freddie Mac | | 337,507 | | | 288,029 | | | 581,306 | | | 1,009,557 | | |
FHA | | 24,057 | | | 35,838 | | | 201,915 | | | 182,755 | | |
Private Label | | 67,965 | | | 14,567 | | | 300,713 | | | 515,086 | | |
SFR - Fixed Rate | | 8,759 | | | 43,012 | | | 22,931 | | | 55,874 | | |
Total | | $ | 1,275,420 | | | $ | 1,082,136 | | | $ | 3,618,843 | | | $ | 3,699,554 | | |
Sales margin (fee-based services as a % of loan sales) (1) | | 1.46 | | % | 1.33 | | % | 1.54 | | % | 1.34 | | % |
MSR rate (MSR income as a % of loan commitments) | | 1.16 | | % | 1.33 | | % | 1.27 | | % | 1.44 | | % |
________________________
(1)The nine months ended September 30, 2022 includes $17.1 million of gains recognized on Swaps related to the Private Label loans sold, which is included in gain (loss) on derivative instruments, net in the consolidated statements of income.
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | September 30, 2023 |
Key Servicing Metrics for Agency Business: | | Servicing Portfolio UPB | | Wtd. Avg. Servicing Fee Rate (basis points) | | Wtd. Avg. Life of Servicing Portfolio (years) |
Fannie Mae | | $ | 20,463,620 | | | 48.3 | | 7.7 |
Freddie Mac | | 5,184,888 | | | 24.2 | | 8.5 |
Private Label | | 2,371,475 | | | 19.2 | | 7.3 |
FHA | | 1,322,832 | | | 14.5 | | 19.9 |
Bridge | | 305,950 | | | 11.2 | | 3.6 |
SFR - Fixed Rate | | 287,942 | | | 20.1 | | 5.8 |
Total | | $ | 29,936,707 | | | 39.7 | | 8.3 |
| | | | | | |
| | December 31, 2022 |
Fannie Mae | | $ | 19,038,124 | | | 50.2 | | 8.0 |
Freddie Mac | | 5,153,207 | | | 25.0 | | 9.0 |
Private Label | | 2,074,859 | | | 18.5 | | 7.6 |
FHA | | 1,155,893 | | | 14.9 | | 19.5 |
Bridge | | 301,182 | | | 12.5 | | 1.7 |
SFR - Fixed Rate | | 274,764 | | | 19.8 | | 6.0 |
Total | | $ | 27,998,029 | | | 41.1 | | 8.6 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
You should read the following discussion in conjunction with the unaudited consolidated interim financial statements, and related notes and the section entitled “Forward-Looking Statements” included herein.
Overview
Through our Structured Business, we invest in a diversified portfolio of structured finance assets in the multifamily, SFR and commercial real estate markets, primarily consisting of bridge loans, in addition to mezzanine loans, junior participating interests in first mortgages and preferred and direct equity. We also invest in real estate-related joint ventures and may directly acquire real property and invest in real estate-related notes and certain mortgage-related securities.
Through our Agency Business, we originate, sell and service a range of multifamily finance products through Fannie Mae and Freddie Mac, Ginnie Mae, FHA and HUD. We retain the servicing rights and asset management responsibilities on substantially all loans we originate and sell under the GSE and HUD programs. We are an approved Fannie Mae DUS lender nationally, a Freddie Mac Multifamily Conventional Loan lender, seller/servicer, in New York, New Jersey and Connecticut, a Freddie Mac affordable, manufactured housing, senior housing and SBL lender, seller/servicer, nationally and a HUD MAP and LEAN senior housing/healthcare lender nationally. We also originate and serviceretain the servicing rights on permanent financing loans underwritten using the guidelines of our existing agency loans sold to the GSEs, which we refer to as “Private Label” loans and originate and sell finance products through CMBS programs. We pool and securitizeeither sell the Private Label loans instantaneously or pool and securitize them and sell certificates in the securitizations to third-party investors, while retaining the servicing rights and APL certificateshighest risk bottom tranche certificate of the securitization.
We conduct our operations to qualify as a REIT. A REIT is generally not subject to federal income tax on its REIT—taxable income that is distributed to its stockholders, provided that at least 90% of its REIT—taxable income is distributed and provided that certain other requirements are met.
Our operating performance is primarily driven by the following factors:
Net interest income earned on our investments. Net interest income represents the amount by which the interest income earned on our assets exceeds the interest expense incurred on our borrowings. If the yield on our assets increases or the cost of borrowings decreases, this will have a positive impact on earnings. However, if the yield earned on our assets decreases or the cost of borrowings increases, this will have a negative impact on earnings. Net interest income is also directly impacted by the size and performance of our asset portfolio. We recognize the bulk of our net interest income from our Structured Business. Additionally, we recognize net interest income from loans originated through our Agency Business, which are generally sold within 60 days of origination.
Fees and other revenues recognized from originating, selling and servicing mortgage loans through the GSE and HUD programs. Revenue recognized from the origination and sale of mortgage loans consists of gains on sale of loans (net of any direct loan origination costs incurred), commitment fees, broker fees, loan assumption fees and loan origination fees. These gains and fees are collectively referred to as gain on sales, including fee-based services, net. We record income from MSRs at the time of commitment to the borrower, which represents the fair value of the expected net future cash flows associated with the rights to service mortgage loans that we originate, with the recognition of a corresponding asset upon sale. We also record servicing revenue which consists of fees received for servicing mortgage loans, net of amortization on the MSR assets recorded. Although we have long-established relationships with the GSE and HUD agencies, our operating performance would be negatively impacted if our business relationships with these agencies deteriorate. Additionally, we also recognize revenue from originating, selling and servicing our Private Label loans.
One of our core business strategies is to generate additional agency lending opportunities by refinancing our multifamily balance sheet bridge loan portfolio when it is practical and appropriate to do so. We execute this strategy by underwriting the multifamily bridge loans we originate to a potential future agency financing. We then continue to work with our borrowers on this execution through the life cycle of the multifamily bridge loan. When effective, this strategy allows us to recapture refinancing opportunities, delever our balance sheet, and generate additional income streams through our capital-light Agency Business.
Income earned from our structured transactions. Our structured transactions are primarily comprised of investments in equity affiliates, which represent unconsolidated joint venture investments formed to acquire, develop and/or sell real estate-related assets. Operating results from these investments can be difficult to predict and can vary significantly period-to-period. When interest rates rise, the income from these investments can be significantly and negatively impacted, particularly from our investment in a residential mortgage banking business, since rising interest rates generally decrease the demand for residential real estate loans. In addition, we periodically receive distributions from our equity investments. It is difficult to forecast the timing of such payments, which can be substantial in any given quarter. We account for structured transactions within our Structured Business.
Credit quality of our loans and investments, including our servicing portfolio. Effective portfolio management is essential to maximize the performance and value of our loan and investment and servicing portfolios. Maintaining the credit quality of the loans in our portfolios is of critical importance. Loans that do not perform in accordance with their terms may have a negative impact on earnings and liquidity.
Significant Developments During the ThirdFirst Quarter of 20232024
Financing and Capital Markets Activity.
•Unwound CLO 12, redeemingModified existing debt facilities, resulting in a net $700.0 million decrease in the remaining outstanding notes, which were repaid primarily from the refinancingcommitted amounts of the remaining assets within our other CLO vehiclesthese facilities and credit and repurchase facilities;entered into a new $250.0 million debt facility; and
•Raised $84.0 millionPaid down outstanding notes of capital from issuances of approximately 5.6 million shares of common stock under our “At-The-Market” equity offering sales agreement.existing securitizations totaling $246.1 million.
Structured Business Activity.
•Our structured loan and investmentReduced our balance sheet portfolio decreased approximatelyby 3% to $13.12$12.25 billion, as loan runoff totaling $664.8of $640.0 million outpaced loan originations totaling $240.2 million.$255.9 million; and
•We modified thirty-nine loans with a total UPB of $1.76 billion, all of which required the borrowers to invest additional capital to recapitalize their loans. The modifications on twenty-three of these loans with a total UPB of $1.07 billion provided the borrowers with temporary rate relief provided through a pay and accrual feature. See Note 3 for details.
Agency Business Activity.
•Loan originations totaled $846.3 million and sales totaled $1.15 billion and $1.28 billion, respectively;includes $206.9 million of new agency loans that were recaptured from our Structured Business runoff; and
•Grew our fee-based servicing portfolio approximately 2%1%, or $490.2$401.5 million, to $29.94$31.38 billion.
Recent Developments in April 2024
•Our 5.75% senior unsecured notes, totaling $90.0 million, matured and were redeemed for cash; and
•We repurchased $11.4 million of our common stock at an average price of $12.19 per share.
Current Market Conditions, Risks and Recent Trends
TheWe are currently in a high interest rate environment, as the Federal Reserve has raised interest rates throughout 2022 and duringseveral times over the first nine months of 2023past two years to combat inflation and restore price stability. As inflation begins to cool, it is possible thatBased on the rate hikeslatest comments from the Federal Reserve will slow, or pausein March 2024, we expect they may begin to lower interest rates at some point during 2024. Interest rates could remain higher for longer than expected if inflation and other economic indicators do not meet the remainder of 2023.Federal Reserve’s expectations.
We have been very successful in raising capital through various vehicles to grow our businesses. Inflation, rising interest rates, bank failures, and geopolitical uncertainty has caused significant disruptions in many market segments, including the financial services, real estate and credit markets, which has, and may continue, to result in a further dislocation in capital markets and a continual reduction of available liquidity. InstabilityDespite these periodic disruptions, we have been successful in raising capital through various vehicles, when needed, to grow our business.
Recent instability in the banking sector, such as the recentmultiple regional bank failures and consolidations, further contributed to the tightening liquidity conditions in the equity and capital markets and has affected the availability and increased the cost of capital. The increased cost of credit, or degradation in debt financing terms, may impact our ability to identify and execute investments on attractive terms, or at all.
Additionally, the turmoil in the banking sector and financial markets has resulted in multiple regional bank failures and consolidations. Althoughalthough the majority of our cash is currently on deposit with major financial institutions, our balances often exceed insured limits. We limit the exposure relating to these balances by diversifying them among various counterparties. Generally, deposits may be redeemed upon demand and are maintained at financial institutions with reputable credit and therefore we believe bear minimal credit risk.
These current market conditions couldmay continue to limit our ability to grow our Structured Business since this business is more reliant on the capital markets to grow, but can also present us with options to build on existing relationships or create new relationships with lenders. Runoff in our Structured Business also provides an opportunity to refinance these loans with new Agency loans, when practical and appropriate to do so. Since our Agency Business requires limited capital to grow, as originations are financed through warehouse facilities for generally up to 60 days before the loans are sold, tightening liquidity conditions in equity and capital markets should not have a substantial impact on our ability to continue to growsustain this business.
Although we have not been significantly impacted by theseThese adverse economic conditions to date, such conditions have resulted in, and may continue to result in, a dislocation in capital markets, declining real estate values of certain asset classes, increased payment delinquencies and defaults and increased loan modifications and foreclosures, all of which could have a significant impact on our future results of operations, financial condition, business prospects and our ability to make distributions to our stockholders.
We are currently inAs a result of the current high interest rate environment, and expect that some of our borrowers have experienced, and may continue to experience, financial stress that could resulthas resulted in the recognition ofan increase in payment delinquencies, loan loss reserves and realized losses on certain loans.loans within our portfolio. We employ rigorous risk management and underwriting practices to proactively maintain the quality of our loan portfolio and
work very closely with borrowers to mitigate potential losses while safeguarding the integrity of our portfolio. Given the current elevated interest rate environment, we cannot guarantee that our loan portfolio will perform under the terms originally established.
Currently, risingthe high interest rates willrate environment positively impactimpacts our net interest income since our structured loan portfolio exceeds our corresponding debt balances and the vast majority of our loan portfolio is floating-ratefloating rate based on SOFR. In addition, a greater portion of our debt is fixed-ratefixed rate (convertible and senior unsecured notes), as compared to our structured loan portfolio, and willdoes not reset as interest rates rise. Therefore, increases in interest income due to rising interest rates is likely to be greater than the corresponding increase in interest expense on our variable rate debt. Additionally, we earn interest on our escrow and cash balances, so an increasinga high interest rate environment will increase our earnings on such balances. See “Quantitative and Qualitative Disclosures about Market Risk” below for additional details. Conversely, such rising interest rates couldhave negatively impactimpacted real estate values and limit a borrower’s abilityhave limited certain borrowers abilities to make debt service
payments, which may limit new mortgage loan originations and increase the likelihood of incurringadditional delinquencies and losses fromincurred on defaulted loans if the reduction in the collateral value is insufficient to repay their loans in full.
We are a national originator with Fannie Mae and Freddie Mac, and the GSEs remain the most significant providers of capital to the multifamily market. In November 2022, the Federal Housing Finance Agency (“FHFA”) announced that2023, FHFA set its 20232024 Caps for Fannie Mae and Freddie Mac will be $75at $70 billion for each enterprise for a total opportunity of $150$140 billion, (the “2023 Caps”), which has decreasedis a decrease from its 2022 loan origination caps2023 Caps of $78$75 billion for each enterprise. The FHFA has stated that they will continue to monitor the market and reserves the right to increase the 20232024 Caps if warranted, however, they will not reduce the 20232024 Caps if the market is smaller than initially projected. To promote affordable housing preservation, loans classified as supporting workforce housing properties will be exempt from the 2024 Caps. Workforce housing loans preserve rents at affordable levels in multifamily properties, typically without the use of public subsidies. The 20232024 Caps will continue to apply to all multifamily business, have no exclusions, and mandate that at least 50% be directed towards mission driven, affordable housing. The FHFA has removed the requirement that at least 25% be affordablehousing, with affordability levels corresponding to residents at or below 60%80%-120% of area median income, (“AMI”) to reduce inconsistencies with their Housing Goals regulation. Further,depending on the FHFA has changed certain definitions of mission driven affordable housing and also allows loans to finance energy or water efficiency improvements with units affordable at or below 80% of AMI to be classified as mission-driven, up from 60% AMI in 2022. This increase will allow the GSEs to expand their effort on energy and water conservation measures at workforce housing properties.market. Our originations with the GSEs are highly profitable executions as they provide significant gains from the sale of our loans, non-cash gains related to MSRs, and servicing revenues. As a result of theThe current elevatedhigh interest rate environment and the uncertaintycould lead to a decline in our GSE originations, which could negatively impact our financial results. We are unsure whether the FHFA will impose stricter limitations on GSE multifamily production volume in the future, we could experience a decline in our GSE originations, which would negatively impact our financial results.future.
Changes in Financial Condition
Assets — Comparison of balances at September 30, 2023March 31, 2024 to December 31, 2022:2023:
Our Structured loan and investment portfolio balance was $13.12$12.25 billion and $14.46$12.62 billion at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively. This decrease was primarily due to loan runoff exceeding loan originations by $1.82 billion.$384.2 million. See below for details.
Our portfolio had a weighted average current interest pay rate of 8.80%8.07% and 8.17%8.42% at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively. Including certain fees earned and costs associated with the structured portfolio, the weighted average current interest rate was 9.12%8.81% and 8.42%8.98% at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively. Our debt that finances our loans and investment portfolio totaled $11.86$11.11 billion and $13.28$11.57 billion at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively, with a weighted average funding cost of 7.09%7.13% and 6.22%7.14%, respectively, which excludes financing costs. Including financing costs, the weighted average funding rate was 7.41%7.44% and 6.50%7.45% at September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively.
Activity from our Structured Business portfolio is comprised of the following ($ in thousands):
| | | | | | | | | | | | | | |
| Three Months Ended September 30, 2023 | | Nine Months Ended September 30, 2023 | |
Loans originated | $ | 240,158 | | | $ | 717,186 | | |
Number of loans | 42 | | 92 | |
Weighted average interest rate | 10.10 | % | 9.83 | % |
| | | | |
Loan runoff | $ | 664,792 | | | $ | 2,536,661 | | |
Number of loans | 36 | | 142 | |
Weighted average interest rate | 9.45 | % | 9.13 | % |
| | | | |
Loans extended | $ | 347,665 | | | $ | 1,013,995 | | |
Number of loans | 14 | | 44 | |
| | | | | | | | | | |
| Three Months Ended March 31, 2024 | | | |
Loans originated | $ | 255,854 | | | | |
Number of loans | 59 | | | |
Weighted average interest rate | 7.14 | % | | |
| | | | |
Loan runoff | $ | 640,018 | | | | |
Number of loans | 41 | | | |
Weighted average interest rate | 9.19 | % | | |
Loans held-for-sale from the Agency Business increased $10.3Business decreased $228.8 million, primarily from loan originationssales exceeding loan salesoriginations by $45.3$239.1 million asas noted in the following table, partially offset by unfunded construction loan originations of $38.4 million. table. Activity from our Agency Business portfolio is comprised of the following (in thousands):
| | Three Months Ended September 30, 2023 | | Nine Months Ended September 30, 2023 |
| Loan Originations | | Loan Sales | | Loan Originations | | Loan Sales |
| Three Months Ended March 31, 2024 | |
| Three Months Ended March 31, 2024 | |
| Three Months Ended March 31, 2024 | |
| Loan Originations | |
| Loan Originations | |
| Loan Originations | |
Fannie Mae | |
Fannie Mae | |
Fannie Mae | Fannie Mae | $ | 721,398 | | | $ | 837,132 | | | $ | 2,596,329 | | | $ | 2,511,978 | |
Freddie Mac | Freddie Mac | 339,241 | | | 337,507 | | | 658,457 | | | 581,306 | |
FHA | 19,215 | | | 24,057 | | | 230,707 | | | 201,915 | |
Freddie Mac | |
Freddie Mac | |
Private Label | |
Private Label | |
Private Label | Private Label | 67,965 | | | 67,965 | | | 159,328 | | | 300,713 | |
SFR - Fixed Rate | SFR - Fixed Rate | 2,030 | | | 8,759 | | | 19,328 | | | 22,931 | |
SFR - Fixed Rate | |
SFR - Fixed Rate | |
FHA | |
FHA | |
FHA | |
Total | Total | $ | 1,149,849 | | | $ | 1,275,420 | | | $ | 3,664,149 | | | $ | 3,618,843 | |
Total | |
Total | |
InvestmentsInvestments in equity affiliates decreased $16.3increased $10.9 million, primarily due to $15.0 million of cash distributions received from our investmentadditional investments made in a residential mortgage banking business.an existing joint venture.
Due from related party increased $134.2$39.9 million, due to an increase in funds from payoffs to be remitted by our affiliated servicing operations related to real estate transactions at the end of the reporting period, which were remitted to us subsequent to quarter end.
Other assets increased $45.3$9.7 million, primarily due to an increase in unsecuredunsecured loan fundings.
Liabilities – Comparison of balances at September 30, 2023March 31, 2024 to December 31, 2022:2023:
Credit and repurchase facilities decreased $450.4$324.3 million, primarily due to loan runoff in our Structured Business portfolio partially offset byas well as loan originationssales exceeding salesoriginations in our Agency Business.
Securitized debt decreased $844.6$243.1 million, primarily due to paydowns on existing securitizations.
Due to borrowers decreased $25.9 million, primarily due to the unwindfunding of CLO 13 and 12.
Senior unsecured notes decreased $53.1 million, primarily due to the repurchases of our 8.00% and 5.625% senior notes totaling $149.6 million, partially offset by the issuance of $95.0 million of 7.75% senior notes.
Due to borrowers increased $53.4 million, primarily due to unfunded commitments on new loanpreviously committed originations in our Structured Business, partially offset by the funding of previously committed originations.Business.
Other liabilities decreased $14.8$23.6 million, primarily due to payments of accrued interest on our seniorincentive compensation and convertible notes and decreases in accrued professional fees in connection with the settlement of the Extended Stay litigation incommissions during the first quarter of 2023.2024, related to 2023 performance.
Equity
During the nine months ended September 30, 2023, we sold 13,113,296 shares of our common stock through our “At-The-Market” equity agreement at an average price of $14.77 per share.
See Note 15 for details of our dividends declared and our deferred compensation transactions.
Agency Servicing Portfolio
The following table sets forth the characteristics of our loan servicing portfolio collateralizing our mortgage servicing rights and servicing revenue ($ in thousands):
| | September 30, 2023 |
| | March 31, 2024 | | | | March 31, 2024 |
Product | Product | | Servicing Portfolio UPB | | Loan Count | | Wtd. Avg. Age of Portfolio (years) | | Wtd. Avg. Portfolio Maturity (years) | | Interest Rate Type | | Wtd. Avg. Note Rate | | Annualized Prepayments as a % of Portfolio (1) | | Delinquencies as a % of Portfolio (2) | Product | | Portfolio UPB | | Loan Count | | Wtd. Avg. Age of Portfolio (years) | | Wtd. Avg. Life of Portfolio (years) | | Interest Rate Type | | Wtd. Avg. Note Rate | | Annualized Prepayments as a % of Portfolio (1) | | Delinquencies as a % of Portfolio (2) |
| Fixed | | Adjustable | |
Fannie Mae | |
Fannie Mae | |
Fannie Mae | Fannie Mae | | $ | 20,463,620 | | | 2,519 | | 3.3 | | 8.1 | | 95 | % | | 5 | % | | 4.42 | % | | 5.75 | % | | 0.62 | % | | $ | 21,548,221 | | | 2,575 | | 2,575 | | 3.5 | | 7.2 | | 96 | % | | 4 | % | | 4.52 | % | | 1.35 | % | | 0.88 | % |
Freddie Mac | Freddie Mac | | 5,184,888 | | | 1,153 | | 3.1 | | 9.2 | | 83 | % | | 17 | % | | 4.68 | % | | 9.03 | % | | 4.31 | % | Freddie Mac | | 5,301,291 | | | 1,138 | | 1,138 | | 3.3 | | 7.7 | | 84 | % | | 16 | % | | 4.76 | % | | 7.92 | % | | 3.77 | % |
Private Label | Private Label | | 2,371,475 | | | 149 | | 2.4 | | 7.1 | | 100 | % | | — | | | 3.86 | % | | — | | | — | | Private Label | | 2,524,013 | | | 161 | | 161 | | 2.7 | | 6.3 | | 100 | % | | — | | | 4.02 | | 4.02 | % | | — | | | 0.18 | | 0.18 | % |
FHA | FHA | | 1,322,832 | | | 104 | | 2.8 | | 33.1 | | 100 | % | | — | | | 3.44 | % | | — | | | — | |
Bridge | Bridge | | 305,950 | | | 3 | | 1.2 | | 3.0 | | 54 | % | | 46 | % | | 7.22 | % | | — | | | — | |
SFR - Fixed Rate | SFR - Fixed Rate | | 287,942 | | | 59 | | 2.0 | | 5.6 | | 100 | % | | — | | | 5.19 | % | | 1.56 | % | | — | | SFR - Fixed Rate | | 265,429 | | | 56 | | 56 | | 2.3 | | 5.0 | | 100 | % | | — | | | 5.27 | | 5.27 | % | | 24.51 | % | | 1.70 | % |
Total | Total | | $ | 29,936,707 | | | 3,987 | | 3.2 | | 9.1 | | 93 | % | | 7 | % | | 4.42 | % | | 5.51 | % | | 1.17 | % | Total | | $ | 31,384,995 | | | 4,039 | | 4,039 | | 3.4 | | 7.7 | | 94 | % | | 6 | % | | 4.52 | % | | 2.47 | % | | 1.27 | % |
| | December 31, 2022 |
| | December 31, 2023 | |
| | December 31, 2023 | |
| | December 31, 2023 | |
Fannie Mae | Fannie Mae | | $ | 19,038,124 | | | 2,460 | | 3.1 | | 8.5 | | 96 | % | | 4 | % | | 4.20 | % | | 12.71 | % | | 0.13 | % | Fannie Mae | | $ | 21,264,578 | | | 2,559 | | 2,559 | | 3.4 | | 7.4 | | 96 | % | | 4 | % | | 4.50 | % | | 5.09 | % | | 0.86 | % |
Freddie Mac | Freddie Mac | | 5,153,207 | | | 1,214 | | 2.8 | | 10.2 | | 84 | % | | 16 | % | | 4.26 | % | | 19.78 | % | | 0.27 | % | Freddie Mac | | 5,181,933 | | | 1,148 | | 1,148 | | 3.2 | | 8.5 | | 83 | % | | 17 | % | | 4.72 | % | | 7.92 | % | | 4.39 | % |
Private Label | Private Label | | 2,074,859 | | | 130 | | 1.9 | | 7.8 | | 100 | % | | — | | | 3.60 | % | | — | | | — | |
FHA | FHA | | 1,155,893 | | | 96 | | 2.5 | | 33.5 | | 100 | % | | — | | | 3.17 | % | | 1.59 | % | | — | |
Bridge | Bridge | | 301,182 | | | 4 | | 0.9 | | 1.6 | | — | | | 100 | % | | 7.68 | % | | — | | | — | |
SFR - Fixed Rate | SFR - Fixed Rate | | 274,764 | | | 53 | | 1.4 | | 6.3 | | 100 | % | | — | | | 5.04 | % | | 0.30 | % | | — | |
Total | Total | | $ | 27,998,029 | | | 3,957 | | 2.9 | | 9.7 | | 93 | % | | 7 | % | | 4.17 | % | | 12.35 | % | | 0.14 | % | Total | | $ | 30,983,455 | | | 4,035 | | 4,035 | | 3.2 | | 8.0 | | 94 | % | | 6 | % | | 4.49 | % | | 4.83 | % | | 1.33 | % |
________________________(1)Prepayments reflect loans repaid prior to six months from the loan maturity. The majority of our loan servicing portfolio has a prepayment protection term and therefore, we may collect a prepayment fee which is included as a component of servicing revenue, net. See Note 5 for details.
(2)Delinquent loans reflect loans that are contractually 60 days or more past due. At September 30, 2023March 31, 2024 and December 31, 2022,2023, delinquent loans totaled $351.0$399.0 million and $38.7$411.1 million, respectively. At September 30,both March 31, 2024 and December 31, 2023, there were two loans totaling $4.8 million in bankruptcy and no loans in foreclosure. There were no loans in bankruptcy or foreclosure at December 31, 2022.
Our Agency Business servicing portfolio represents commercial real estate loans, which are generally transferred or sold within 60 days from the date the loan is funded. Primarily all loans in our servicing portfolio are collateralized by multifamily properties. In addition, we are generally required to share in the risk of any losses associated with loans sold under the Fannie Mae DUS program, see Note 10.
Comparison of Results of Operations for the Three Months Ended September 30,March 31, 2024 and 2023 and 2022
The following table provides our consolidated operating results ($ in thousands):
| | Three Months Ended March 31, | |
| 2024 | |
| 2024 | |
| 2024 | |
| | Three Months Ended September 30, | | Increase / (Decrease) | |
Interest income | |
| | 2023 | | 2022 | | Amount | | Percent | |
Interest income | |
| Interest income | Interest income | $ | 336,474 | | | $ | 259,778 | | | $ | 76,696 | | | 30 | % | $ | 321,292 | | | $ | | $ | 327,947 | | | $ | | $ | (6,655) | | | (2) | | (2) | % |
Interest expense | Interest expense | 229,180 | | | 160,452 | | | 68,728 | | | 43 | % | Interest expense | 217,676 | | | 219,373 | | 219,373 | | | (1,697) | | (1,697) | | | (1) | | (1) | % |
Net interest income | Net interest income | 107,294 | | | 99,326 | | | 7,968 | | | 8 | % | Net interest income | 103,616 | | | 108,574 | | 108,574 | | | (4,958) | | (4,958) | | | (5) | | (5) | % |
Other revenue: | Other revenue: | | | | | | | | |
Gain on sales, including fee-based services, net | Gain on sales, including fee-based services, net | 18,619 | | | 14,360 | | | 4,259 | | | 30 | % |
Gain on sales, including fee-based services, net | |
Gain on sales, including fee-based services, net | | 16,666 | | | 14,589 | | | 2,077 | | | 14 | % |
Mortgage servicing rights | Mortgage servicing rights | 14,109 | | | 19,408 | | | (5,299) | | | (27) | % | Mortgage servicing rights | 10,199 | | | 18,458 | | 18,458 | | | (8,259) | | (8,259) | | | (45) | | (45) | % |
Servicing revenue, net | Servicing revenue, net | 35,463 | | | 22,744 | | | 12,719 | | | 56 | % | Servicing revenue, net | 31,526 | | | 29,565 | | 29,565 | | | 1,961 | | 1,961 | | | 7 | | 7 | % |
Property operating income | Property operating income | 1,450 | | | 445 | | | 1,005 | | | nm | |
Loss on derivative instruments, net | (421) | | | (15,909) | | | 15,488 | | | (97) | % |
Other income (loss), net | 173 | | | (6,014) | | | 6,187 | | | nm | |
Gain (loss) on derivative instruments, net | |
Gain (loss) on derivative instruments, net | |
Gain (loss) on derivative instruments, net | | (5,257) | | | 4,223 | | | (9,480) | | | nm | % |
Other income, net | |
Total other revenue | |
Total other revenue | |
Total other revenue | Total other revenue | 69,393 | | | 35,034 | | | 34,359 | | | 98 | % | 57,037 | | | 73,098 | | 73,098 | | | (16,061) | | (16,061) | | | (22) | | (22) | % |
Other expenses: | Other expenses: | | | | | | | | |
Employee compensation and benefits | |
Employee compensation and benefits | |
Employee compensation and benefits | Employee compensation and benefits | 39,810 | | | 38,811 | | | 999 | | | 3 | % | 47,694 | | | 42,399 | | 42,399 | | | 5,295 | | 5,295 | | | 12 | | 12 | % |
Selling and administrative | Selling and administrative | 12,367 | | | 13,225 | | | (858) | | | (6) | % | Selling and administrative | 13,933 | | | 13,623 | | 13,623 | | | 310 | | 310 | | | 2 | | 2 | % |
Property operating expenses | Property operating expenses | 1,479 | | | 366 | | | 1,113 | | | nm | |
Depreciation and amortization | Depreciation and amortization | 2,286 | | | 2,078 | | | 208 | | | 10 | % |
Depreciation and amortization | |
Depreciation and amortization | | 2,571 | | | 2,624 | | | (53) | | | (2) | % |
Provision for loss sharing (net of recoveries) | Provision for loss sharing (net of recoveries) | 1,679 | | | 412 | | | 1,267 | | | nm | |
Provision for credit losses (net of recoveries) | Provision for credit losses (net of recoveries) | 18,652 | | | 2,274 | | | 16,378 | | | nm | |
Provision for credit losses (net of recoveries) | |
Provision for credit losses (net of recoveries) | |
Total other expenses | Total other expenses | 76,273 | | | 57,166 | | | 19,107 | | | 33 | % |
Income before extinguishment of debt, income from equity affiliates and income taxes | 100,414 | | | 77,194 | | | 23,220 | | | 30 | % |
Loss on extinguishment of debt | (314) | | | (3,262) | | | 2,948 | | | (90) | % |
Total other expenses | |
Total other expenses | | 85,267 | | | 85,723 | | | (456) | | | (1) | % |
Income before income from equity affiliates and income taxes | | Income before income from equity affiliates and income taxes | 75,386 | | | 95,949 | | | (20,563) | | | (21) | % |
| Income from equity affiliates | Income from equity affiliates | 809 | | | 4,748 | | | (3,939) | | | (83) | % |
(Provision for) benefit from income taxes | (5,854) | | | 374 | | | (6,228) | | | nm | |
Income from equity affiliates | |
Income from equity affiliates | | 1,418 | | | 14,326 | | | (12,908) | | | (90) | % |
Provision for income taxes | |
Net income | |
Net income | |
Net income | Net income | 95,055 | | | 79,054 | | | 16,001 | | | 20 | % | 73,212 | | | 102,246 | | 102,246 | | | (29,034) | | (29,034) | | | (28) | | (28) | % |
Preferred stock dividends | Preferred stock dividends | 10,342 | | | 10,342 | | | — | | | — | |
Net income attributable to noncontrolling interest | Net income attributable to noncontrolling interest | 6,789 | | | 6,002 | | | 787 | | | 13 | % |
Net income attributable to noncontrolling interest | |
Net income attributable to noncontrolling interest | | 4,997 | | | 7,585 | | | (2,588) | | | (34) | % |
Net income attributable to common stockholders | Net income attributable to common stockholders | $ | 77,924 | | | $ | 62,710 | | | $ | 15,214 | | | 24 | % | Net income attributable to common stockholders | $ | 57,873 | | | $ | | $ | 84,319 | | | $ | | $ | (26,446) | | | (31) | | (31) | % |
________________________
nm — not meaningful
The following table presents the average balance of our Structured Business interest-earning assets and interest-bearing liabilities, associated interest income (expense) and the corresponding weighted average yields ($ in thousands):
| | Three Months Ended September 30, |
| 2023 | | 2022 |
| Average Carrying Value (1) | | Interest Income / Expense | | W/A Yield / Financing Cost (2) | | Average Carrying Value (1) | | Interest Income / Expense | | W/A Yield / Financing Cost (2) |
| Three Months Ended March 31, | | | Three Months Ended March 31, |
| 2024 | | | 2024 | | 2023 |
| Average Carrying Value (1) | | | Average Carrying Value (1) | | Interest Income / Expense | | W/A Yield / Financing Cost (2) | | Average Carrying Value (1) | | Interest Income / Expense | | W/A Yield / Financing Cost (2) |
Structured Business interest-earning assets: | Structured Business interest-earning assets: | Structured Business interest-earning assets: |
| Bridge loans | |
Bridge loans | |
Bridge loans | Bridge loans | $ | 13,072,890 | | | $ | 305,654 | | | 9.28 | % | | $ | 14,638,998 | | | $ | 239,534 | | | 6.49 | % | $ | 12,164,713 | | | $ | | $ | 286,117 | | | 9.43 | | 9.43 | % | | $ | 13,799,379 | | | $ | | $ | 303,019 | | | 8.91 | | 8.91 | % |
Mezzanine / junior participation loans | Mezzanine / junior participation loans | 225,518 | | | 5,620 | | | 9.89 | % | | 184,840 | | | 4,623 | | | 9.92 | % | Mezzanine / junior participation loans | 249,983 | | | 6,877 | | 6,877 | | | 11.03 | | 11.03 | % | | 214,971 | | | 5,884 | | 5,884 | | | 11.10 | | 11.10 | % |
Preferred equity investments | Preferred equity investments | 87,812 | | | 955 | | | 4.32 | % | | 147,447 | | | 2,888 | | | 7.77 | % | Preferred equity investments | 96,908 | | | 1,600 | | 1,600 | | | 6.62 | | 6.62 | % | | 97,192 | | | 1,998 | | 1,998 | | | 8.34 | | 8.34 | % |
Other | Other | 10,227 | | | 250 | | | 9.70 | % | | 36,117 | | | 1,639 | | | 18.00 | % | Other | 6,511 | | | 166 | | 166 | | | 10.23 | | 10.23 | % | | 34,152 | | | 833 | | 833 | | | 9.89 | | 9.89 | % |
Core interest-earning assets | Core interest-earning assets | 13,396,447 | | | 312,479 | | | 9.25 | % | | 15,007,402 | | | 248,684 | | | 6.57 | % | Core interest-earning assets | 12,518,115 | | | 294,760 | | 294,760 | | | 9.44 | | 9.44 | % | | 14,145,694 | | | 311,734 | | 311,734 | | | 8.94 | | 8.94 | % |
Cash equivalents | Cash equivalents | 852,513 | | | 10,340 | | | 4.81 | % | | 1,003,703 | | | 855 | | | 0.34 | % | Cash equivalents | 1,024,655 | | | 13,128 | | 13,128 | | | 5.14 | | 5.14 | % | | 871,105 | | | 5,642 | | 5,642 | | | 2.63 | | 2.63 | % |
Total interest-earning assets | Total interest-earning assets | $ | 14,248,960 | | | $ | 322,819 | | | 8.99 | % | | $ | 16,011,105 | | | $ | 249,539 | | | 6.18 | % | Total interest-earning assets | $ | 13,542,770 | | | $ | | $ | 307,888 | | | 9.12 | | 9.12 | % | | $ | 15,016,799 | | | $ | | $ | 317,376 | | | 8.57 | | 8.57 | % |
| Structured Business interest-bearing liabilities: | Structured Business interest-bearing liabilities: | |
Structured Business interest-bearing liabilities: | |
| CLO | |
CLO | |
CLO | CLO | $ | 6,881,648 | | | $ | 126,085 | | | 7.27 | % | | $ | 8,009,329 | | | $ | 79,640 | | | 3.94 | % | $ | 6,619,361 | | | $ | | $ | 121,861 | | | 7.38 | | 7.38 | % | | $ | 7,480,943 | | | $ | | $ | 119,051 | | | 6.45 | | 6.45 | % |
Credit and repurchase facilities | Credit and repurchase facilities | 3,108,670 | | | 63,831 | | | 8.15 | % | | 4,116,797 | | | 52,461 | | | 5.06 | % | Credit and repurchase facilities | 2,764,919 | | | 57,974 | | 57,974 | | | 8.41 | | 8.41 | % | | 3,438,091 | | | 62,730 | | 62,730 | | | 7.40 | | 7.40 | % |
Unsecured debt | Unsecured debt | 1,632,500 | | | 25,310 | | | 6.15 | % | | 1,615,268 | | | 23,166 | | | 5.69 | % | Unsecured debt | 1,632,500 | | | 25,330 | | 25,330 | | | 6.22 | | 6.22 | % | | 1,713,633 | | | 26,289 | | 26,289 | | | 6.22 | | 6.22 | % |
Q Series securitization | Q Series securitization | 225,930 | | | 4,453 | | | 7.82 | % | | — | | | — | | | — | | Q Series securitization | 202,744 | | | 4,091 | | 4,091 | | | 8.09 | | 8.09 | % | | 236,878 | | | 3,906 | | 3,906 | | | 6.69 | | 6.69 | % |
Trust preferred | Trust preferred | 154,336 | | | 3,317 | | | 8.53 | % | | 154,336 | | | 2,058 | | | 5.29 | % | Trust preferred | 154,336 | | | 3,344 | | 3,344 | | | 8.69 | | 8.69 | % | | 154,336 | | | 2,918 | | 2,918 | | | 7.67 | | 7.67 | % |
Total interest-bearing liabilities | Total interest-bearing liabilities | $ | 12,003,084 | | | 222,996 | | | 7.37 | % | | $ | 13,895,730 | | | 157,325 | | | 4.49 | % | Total interest-bearing liabilities | $ | 11,373,860 | | | 212,600 | | 212,600 | | | 7.50 | | 7.50 | % | | $ | 13,023,881 | | | 214,894 | | 214,894 | | | 6.69 | | 6.69 | % |
Net interest income | Net interest income | | | $ | 99,823 | | | | | | | $ | 92,214 | | | |
________________________
(1)Based on UPB for loans, amortized cost for securities and principal amount of debt.
(2)Weighted average yield calculated based on annualized interest income or expense divided by average carrying value.
Net Interest Income
The increasedecrease in interest income was mainly due to a $73.3$9.5 million decrease from our Structured Business, partially offset by a $2.8 million increase from our Agency Business. The decrease from the Structured Business was primarily due to a significant increasedecrease in the average yield on core interest-earning assets, as a result of increases in benchmark interest rates, partially offset by a decrease in our average balance of our core interest-earning assets, mainly from loan runoff exceeding loan originations.originations, partially offset by an increase in the average yield on core interest-earning assets, mainly from increases in SOFR. The increase from the Agency Business was primarily due to increases in both the average loans held-for-sale balance and SOFR.
The increasedecrease in interest expense was mainly due to a $65.7$2.3 million increasedecrease from our Structured Business, primarily due to a significant increase in the average cost of our interest-bearing liabilities, mainly from increases in benchmark index rates, partially offset by a decrease in the average balance of our interest-bearing liabilities, primarily due to loan runoff.runoff and note paydowns in our securitizations, substantially offset by an increase in the average cost of interest-bearing liabilities, mainly from increases in SOFR.
Agency Business Revenue
The increase in gain on sales, including fee-based services, net was primarily due to an 18%a 16% increase in loan sales volume ($193.3152.7 million) and a 10% increase in the sales margin from 1.33% to 1.46%. The increase in the sales margin was primarily driven by higher margins received on Fannie Mae loan sales.
The decrease in income from MSRs was primarily due to a 17%38% decrease in loan commitment volume ($252.9565.9 million) and a 12%an 11% decrease in the MSR rate from 1.33%1.23% to 1.16%1.09%. The decrease in the MSR rate was primarily due to a reductionhigher percentage of Fannie Mae loan commitments in the prior year period, which contain higher servicing rates on newer loans.fees.
The increase in servicing revenue, net was primarily due to an increase in earnings on escrow balances as a result of increases in benchmark index rates,SOFR, partially offset by less prepayment penalties received.
Other Income (Loss)
The lossesloss on derivative instruments in both2024 and gain in 2023 and 2022 were related to changes in the fair values of our forward sale commitments and Swaps held by our Agency Business as a result of changes in market interest rates as well as from the timing of GSE Agency loan sales.
Other income, (loss), net in 20222024 primarily reflects a $7.8 million unrealized impairment loss recorded on certain loans held-for sale in our Agency Business.
Other Expenses
The increase in employee compensationloan origination and benefits expense was primarily due to increases in headcount.
The decrease in selling and administrative expenses was primarily due to lower professional fees as a result of the settlement of the Extended Stay litigation.
The increases in our provisions for loss sharing and credit losses (“CECL provisions”) were primarily due to the impact of a continued decline in the macroeconomic outlook for commercial real estate including specifically identified impaired assets.
Loss on Extinguishment of Debt
The loss on extinguishment of debt in 2023 reflects deferred financing fees recognized in connection with the unwind of CLO 12. The loss on extinguishment of debt in 2022 represents deferred financing fees recognized in connection with the repurchase of our 4.75% convertible notes.
Income from Equity Affiliates
Income from equity affiliates in 2023 primarily reflects $3.5 million received from an equity participation interest on a property that was sold, partially offset by an aggregate loss of $2.7 million from our ongoing equity investments, while income in 2022 primarily reflects a $5.0 million distribution received from our Lexford joint venture.
(Provision for) Benefit from Income Taxes
In the three months ended September 30, 2023, we recorded a tax provision of $5.9 million, which consisted of a current tax provision of $8.3 million and a deferred tax benefit of $2.4 million. In the three months ended September 30, 2022, we recorded a tax benefit of $0.4 million, which consisted of a deferred tax benefit of $5.4 million and a current tax provision of $5.0 million.
Net Income Attributable to Noncontrolling Interest
The noncontrolling interest relates to the outstanding OP Units (see Note 15). There were 16,293,589 OP Units outstanding at both September 30, 2023 and 2022, which represented 8.0% and 8.7% of our outstanding stock at September 30, 2023 and 2022, respectively.
Comparison of Results of Operations for the Nine Months Ended September 30, 2023 and 2022
The following table provides our consolidated operating results ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, | | Increase / (Decrease) | |
| 2023 | | 2022 | | Amount | | Percent | |
| | | | | | | | |
Interest income | $ | 1,000,159 | | | $ | 627,804 | | | $ | 372,355 | | | 59 | % |
Interest expense | 675,749 | | | 350,079 | | | 325,670 | | | 93 | % |
Net interest income | 324,410 | | | 277,725 | | | 46,685 | | | 17 | % |
Other revenue: | | | | | | | | |
Gain on sales, including fee-based services, net | 55,795 | | | 32,526 | | | 23,269 | | | 72 | % |
Mortgage servicing rights | 48,769 | | | 52,287 | | | (3,518) | | | (7) | % |
Servicing revenue, net | 97,376 | | | 64,513 | | | 32,863 | | | 51 | % |
Property operating income | 4,261 | | | 1,031 | | | 3,230 | | | nm | |
Gain (loss) on derivative instruments, net | (3,582) | | | 10,083 | | | (13,665) | | | nm | |
Other income (loss), net | 5,099 | | | (16,061) | | | 21,160 | | | nm | |
Total other revenue | 207,718 | | | 144,379 | | | 63,339 | | | 44 | % |
Other expenses: | | | | | | | | |
Employee compensation and benefits | 123,518 | | | 119,736 | | | 3,782 | | | 3 | % |
Selling and administrative | 38,574 | | | 40,960 | | | (2,386) | | | (6) | % |
Property operating expenses | 4,227 | | | 1,443 | | | 2,784 | | | 193 | % |
Depreciation and amortization | 7,297 | | | 6,092 | | | 1,205 | | | 20 | % |
Provision for loss sharing (net of recoveries) | 12,528 | | | (2,199) | | | 14,727 | | | nm | |
Provision for credit losses (net of recoveries) | 55,047 | | | 9,700 | | | 45,347 | | | nm | |
Total other expenses | 241,191 | | | 175,732 | | | 65,459 | | | 37 | % |
Income before extinguishment of debt, income from equity affiliates and income taxes | 290,937 | | | 246,372 | | | 44,565 | | | 18 | % |
Loss on extinguishment of debt | (1,561) | | | (4,612) | | | 3,051 | | | (66) | % |
Income from equity affiliates | 20,694 | | | 18,507 | | | 2,187 | | | 12 | % |
Provision for income taxes | (19,436) | | | (13,166) | | | (6,270) | | | 48 | % |
Net income | 290,634 | | | 247,101 | | | 43,533 | | | 18 | % |
Preferred stock dividends | 31,027 | | | 30,612 | | | 415 | | | 1 | % |
Net income attributable to noncontrolling interest | 21,200 | | | 19,811 | | | 1,389 | | | 7 | % |
Net income attributable to common stockholders | $ | 238,407 | | | $ | 196,678 | | | $ | 41,729 | | | 21 | % |
________________________
nm — not meaningful
The following table presents the average balance of our Structured Business interest-earning assets and interest-bearing liabilities, associated interest income (expense) and the corresponding weighted average yields ($ in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2023 | | 2022 |
| Average Carrying Value (1) | | Interest Income / Expense | | W/A Yield / Financing Cost (2) | | Average Carrying Value (1) | | Interest Income / Expense | | W/A Yield / Financing Cost (2) |
Structured Business interest-earning assets: |
Bridge loans | $ | 13,393,723 | | | $ | 912,733 | | | 9.11 | % | | $ | 13,834,249 | | | $ | 568,667 | | | 5.50 | % |
Mezzanine / junior participation loans | 220,858 | | | 17,047 | | | 10.32 | % | | 205,684 | | | 14,781 | | | 9.61 | % |
Preferred equity investments | 91,542 | | | 4,349 | | | 6.35 | % | | 149,456 | | | 8,393 | | | 7.51 | % |
Other | 24,804 | | | 3,158 | | | 17.02 | % | | 36,354 | | | 4,654 | | | 17.12 | % |
Core interest-earning assets | 13,730,927 | | | 937,287 | | | 9.13 | % | | 14,225,743 | | | 596,495 | | | 5.61 | % |
Cash equivalents | 880,615 | | | 25,014 | | | 3.80 | % | | 848,115 | | | 1,352 | | | 0.21 | % |
Total interest-earning assets | $ | 14,611,542 | | | $ | 962,301 | | | 8.81 | % | | $ | 15,073,858 | | | $ | 597,847 | | | 5.30 | % |
| | | | | | | | | | | |
Structured Business interest-bearing liabilities: |
CLO | $ | 7,183,257 | | | $ | 370,096 | | | 6.89 | % | | $ | 7,373,412 | | | $ | 158,072 | | | 2.87 | % |
Credit and repurchase facilities | 3,254,448 | | | 189,400 | | | 7.78 | % | | 3,983,674 | | | 110,379 | | | 3.70 | % |
Unsecured debt | 1,667,912 | | | 77,309 | | | 6.20 | % | | 1,578,459 | | | 65,478 | | | 5.55 | % |
Q Series securitization | 233,188 | | | 12,683 | | | 7.27 | % | | — | | | — | | | — | |
Trust preferred | 154,336 | | | 9,368 | | | 8.12 | % | | 154,336 | | | 4,763 | | | 4.13 | % |
Total interest-bearing liabilities | $ | 12,493,141 | | | 658,856 | | | 7.05 | % | | $ | 13,089,881 | | | 338,692 | | | 3.46 | % |
Net interest income | | | $ | 303,445 | | | | | | | $ | 259,155 | | | |
________________________
(1)Based on UPB for loans, amortized cost for securities and principal amount of debt.
(2)Weighted average yield calculated based on annualized interest income or expense divided by average carrying value.
Net Interest Income
The increase in interest income was mainly due to a $364.5 million increase from our Structured Business, primarily due to a significant increase in the average yield on core interest-earning assets, as a result of increases in benchmark interest rates.
The increase in interest expense was mainly due to a $320.2 million increase from our Structured Business, primarily due to a significant increase in the average cost of our interest-bearing liabilities, mainly from increases in benchmark index rates.
Agency Business Revenue
The increase in gain on sales, including fee-based services, net was primarily due to an 15% increase in the sales margin from 1.34% (which includes gains recognized on Swaps) to 1.54%. The increase in the sales margin was primarily driven by higher margins received on Fannie Mae and Private Label loan sales.
The decrease in income from MSRs was primarily due to a 12% decrease in the MSR rate from 1.44% to 1.27%, partially offset by a 6% increase in loan commitment volume ($221.1 million). The decrease in the MSR rate was primarily due to a reduction in servicing rates on newer loans.
The increase in servicing revenue, net was primarily due to an increase in earnings on escrow balances as a result of increases in benchmark index rates, partially offset by less prepayment penalties received.
Other Income (Loss)
The gain (loss) on derivative instruments in both 2023 and 2022 were related to changes in the fair values of our forward sale commitments and Swaps held by our Agency Business.
Other income (loss), net in 2023 primarily reflects $3.4 million of loan originationmodification fees from our Structured Business, andwhile 2023 primarily reflects a $1.7$2.9 million mark-to-market recovery from the sale ofon Private Label and SFR loans in our Agency Business while 2022 primarily reflects an $12.2 million
unrealized impairment loss recorded on certain loans held-for-sale in our Agency Business and $11.2 million of losses recognized in the second quarter of 2022 related to sales of bridge loans inloan origination fees from our Structured Business.
Other Expenses
The increase in employee compensation and benefits expense was primarily due to increases in headcount.incentive compensation, including commissions, from increases in headcount, annual merit increases and higher GSE/Agency loan sales volume.
The decreaseprovision for loss sharing (net of recoveries) reflects a net recovery in selling and administrative expenses was primarily due2024 compared to lower professional fees as a result of the settlement of the Extended Stay litigation.
The increasesnet CECL provision recorded in our CECL provisions were2023 primarily due to the impactrecovery of a continuedFannie Mae DUS loan in 2024 that exceeded the CECL reserve recorded in the current quarter.
The provision for credit losses (net of recoveries) in 2024 primarily reflects specifically identified CECL reserves, whereas the CECL reserves in 2023 primarily reflected a greater decline in the macroeconomic outlook for commercial real estate including specifically identified impaired assets.
Loss on Extinguishment of Debt
The loss on extinguishment of debt in both 2023economic and 2022 reflects deferred financing fees recognized in connection with the unwind of CLOs, along with the 2022 repurchase of our 4.75% convertible notes.market conditions at that time, and to a lesser extent, specific reserves.
Income from Equity Affiliates
Income from equity affiliates in 20232024 primarily reflects $14.5$1.6 million received from equity participation interests on properties that were sold and $7.2 million in distributions received from our Lexford joint venture, while income in 2022 primarily reflects an $11.0 million distribution received from our Lexford joint venture,of income from our investment in a residential mortgage banking business, of $6.4while income in 2023 primarily reflects $11.0 million and a $2.6 millionreceived from an equity participation interest on a property that was sold.sold and a $4.7 million distribution received from our Lexford joint venture.
Provision for Income Taxes
In the ninethree months ended September 30, 2023,March 31, 2024, we recorded a tax provision of $19.4$3.6 million, which consisted of a current tax provision of $26.0$7.6 million and a deferred tax benefit of $6.6$4.0 million. In the ninethree months ended September 30, 2022,March 31, 2023, we recorded a tax provision of $13.2$8.0 million, which consisted of a current and deferred tax provision of $21.0$4.8 million and a deferred tax benefit of $7.8 million.$3.2 million, respectively.
Net Income Attributable to Noncontrolling Interest
The noncontrolling interest relates to the outstanding OP Units (see Note 15). There were 16,293,589 OP Units outstanding at both September 30,March 31, 2024 and 2023, and 2022, which represented 8.0%7.9% and 8.7%8.1% of our outstanding stock at September 30,March 31, 2024 and 2023, and 2022, respectively.
Liquidity and Capital Resources
Sources of Liquidity. Liquidity is a measure of our ability to meet our potential cash requirements, including ongoing commitments to repay borrowings, satisfaction of collateral requirements under the Fannie Mae DUS risk-sharing agreement and, as an approved designated seller/servicer of Freddie Mac’s SBL program, operational liquidity requirements of the GSE agencies, fund new loans and investments, fund operating costs and distributions to our stockholders, as well as other general business needs. Our primary sources of funds for liquidity consist of proceeds from equity and debt offerings, proceeds from CLOs and securitizations, debt facilities and cash flows from operations. We closely monitor our liquidity position and believe our existing sources of funds and access to additional liquidity will be adequate to meet our liquidity needs.
The ongoing adverse economic and market conditions, including inflation, rising interest rates, bank failures and geopolitical uncertainty, continues to cause significant disruptions and liquidity constraints in many market segments, including the financial services, real estate and credit markets. These conditions have created, and may continue to create, a dislocation in capital markets and a continual reduction of available liquidity. Instability in the banking sector, such as the recent bank failures and consolidations, further contributed to the tightening liquidity conditions in the equity and capital markets and has affected the availability and increased the cost of capital. The increased cost of credit, or degradation in debt financing terms, may impact our ability to identify and execute investments on attractive terms, or at all. If our financing sources, borrowers and their tenants continue to be impacted by these adverse economic and market conditions, or by the other risks disclosed in our filings with the SEC, it would have a material adverse effect on our liquidity and capital resources.
As described in Note 9, certain of our repurchase facilities include margin call provisions associated with changes in interest spreads which are designed to limit the lenders credit exposure. If we experience significant decreases in the value of the properties serving as collateral under these repurchase agreements, which is set by the lenders based on current market conditions, the lenders have the right to require us to repay all, or a portion, of the funds advanced, or provide additional collateral. While we expect to extend or renew all of our facilities as they mature, we cannot provide assurance that they will be extended or renewed on as favorable terms.
We had $11.86$11.11 billion in total structured debt outstanding at September 30, 2023.March 31, 2024. Of this total, $8.82$8.50 billion, or 74%77%, does not contain mark-to-market provisions and is comprised of non-recourse securitized debt, senior unsecured debt and junior subordinated notes, all of
which have maturity dates in 2024, or later.notes. The remaining $3.04$2.61 billion of debt is in credit and repurchase facilities with several different banks that we have long-standing relationships with. At September 30, 2023,March 31, 2024, we had $1.72$1.56 billion of debt from credit and repurchase facilities that were subject to margin calls related to changes in interest spreads.
At October 24, 2023,April 30, 2024, we had approximately $1.00 billion$800 million in cash and approximately $500.0$600 million of replenishable cash available under our CLO vehicles, as well as other liquidity sources. In addition to our ability to extend our credit and repurchase facilities and raise funds from equity and debt offerings, we also have a $29.94$31.38 billion agency servicing portfolio at September 30, 2023,March 31, 2024, which is mostly prepayment protected and generates approximately $119$122 million per year in recurring gross cash flow.
To maintain our status as a REIT under the Internal Revenue Code, we must distribute annually at least 90% of our REIT-taxable income. These distribution requirements limit our ability to retain earnings and thereby replenish or increase capital for operations. However, we believe that our capital resources and access to financing will provide us with financial flexibility and market responsiveness at levels sufficient to meet current and anticipated capital and liquidity requirements.
Cash Flows. Cash flows provided by operating activities totaled $158.5$260.0 million during the ninethree months ended September 30, 2023March 31, 2024 and consisted primarily of net cash inflows of $227.6 million from loan sales exceeding loan originations in our Agency Business and net income (adjusted for the increase in CECL reserves of $67.6$19.4 million) of $358.2$92.6 million, partially offset by a $134.2$39.9 million increase in funds from payoffs due from our affiliated servicing operations and a $45.3 million increase in other assets, primarily due to an increase in unsecured loan fundings.
Cash flows provided by investing activities totaled $1.42 billion$331.6 million during the ninethree months ended September 30, 2023.March 31, 2024. Loan and investment activity (originations and payoffs/paydowns) comprise the majority of our investing activities. Loan payoffs and paydowns from our Structured Business totaling $2.54 billion,$670.4 million, net of originations of $1.06 billion,$313.6 million, resulted in net cash inflows of $1.48 billion.$356.8 million.
Cash flows used in financing activities totaled $1.51 billion$674.1 million during the ninethree months ended September 30, 2023March 31, 2024 and consisted primarily of $856.9 million of redemptions of CLO 13 and 12, net cash outflows of $457.7$321.8 million from debt facility activities (facility paydowns were greater than loan originations), $246.1 million of pay downs on existing securitizations and $282.0$98.7 million of distributions to our stockholders and OP Unit holders, partially offset by $193.7 million of proceeds from the issuance of common stock.holders.
Agency Business Requirements. The Agency Business is subject to supervision by certain regulatory agencies. Among other things, these agencies require us to meet certain minimum net worth, operational liquidity and restricted liquidity collateral requirements, purchase and loss obligations and compliance with reporting requirements. Our adjusted net worth and operational liquidity exceeded the agencies’ requirements at September 30, 2023.March 31, 2024. Our restricted liquidity and purchase and loss obligations were satisfied with letters of credit totaling $69.0 million and cash. See Note 13 for details about our performance regarding these requirements.
We also enter into contractual commitments with borrowers providing rate lock commitments while simultaneously entering into forward sale commitments with investors. These commitments are outstanding for short periods of time (generally less than 60 days) and are described in Note 11.
Debt Facilities. We maintain various forms of short-term and long-term financing arrangements. Borrowings underlying these arrangements are primarily secured by a significant amount of our loans and investments and substantially all our loans held-for-sale. The following is a summary of our debt facilities ($ in thousands):
| Debt Instruments | Debt Instruments | | September 30, 2023 | Debt Instruments | | March 31, 2024 |
| Commitment | | UPB (1) | | Available | | Maturity Dates (2) | | Commitment | | UPB (1) | | Available | | Maturity Dates (2) |
Structured Business | Structured Business | | | | | | | | |
Credit and repurchase facilities | |
Credit and repurchase facilities | |
Credit and repurchase facilities | Credit and repurchase facilities | | $ | 6,629,612 | | | $ | 3,043,406 | | | $ | 3,586,206 | | | 2023 - 2026 | | $ | 6,530,603 | | | $ | | $ | 2,608,942 | | | $ | | $ | 3,921,661 | | | 2024 - 2027 | | 2024 - 2027 |
Securitized debt (3) | Securitized debt (3) | | 7,029,202 | | | 7,029,202 | | | — | | | 2023 - 2027 | Securitized debt (3) | | 6,710,119 | | | 6,710,119 | | 6,710,119 | | | — | | — | | | 2024 - 2027 | | 2024 - 2027 |
Senior unsecured notes | Senior unsecured notes | | 1,345,000 | | | 1,345,000 | | | — | | | 2024 - 2028 | Senior unsecured notes | | 1,345,000 | | | 1,345,000 | | 1,345,000 | | | — | | — | | | 2024 - 2028 | | 2024 - 2028 |
Convertible senior unsecured notes | Convertible senior unsecured notes | | 287,500 | | | 287,500 | | | — | | | 2025 | Convertible senior unsecured notes | | 287,500 | | | 287,500 | | 287,500 | | | — | | — | | | 2025 | | 2025 |
Junior subordinated notes | Junior subordinated notes | | 154,336 | | | 154,336 | | | — | | | 2034 - 2037 | Junior subordinated notes | | 154,336 | | | 154,336 | | 154,336 | | | — | | — | | | 2034 - 2037 | | 2034 - 2037 |
Structured Business total | Structured Business total | | 15,445,650 | | | 11,859,444 | | | 3,586,206 | | |
| Agency Business | Agency Business | |
| Agency Business | |
| Agency Business | |
Credit and repurchase facilities (4) | |
Credit and repurchase facilities (4) | |
Credit and repurchase facilities (4) | Credit and repurchase facilities (4) | | 2,100,531 | | | 355,045 | | | 1,745,486 | | | 2023 - 2025 | | 1,700,531 | | | 312,264 | | 312,264 | | | 1,388,267 | | 1,388,267 | | | 2024 - 2026 | | 2024 - 2026 |
Consolidated total | Consolidated total | | $ | 17,546,181 | | | $ | 12,214,489 | | | $ | 5,331,692 | | |
________________________
(1)Excludes the impact of deferred financing costs.
(2)See Note 13 for a breakdown of debt maturities by year.
(3)Maturity dates represent the weighted average remaining maturity based on the underlying collateral at September 30, 2023.March 31, 2024.
(4)The ASAP agreement we have with Fannie Mae has no expiration date.
We utilize our credit and repurchase facilities primarily to finance our loan originations on a short-term basis prior to loan securitizations, including through CLOs. The timing, size and frequency of our securitizations impact the balances of these borrowings and produce some fluctuations. The following table provides additional information regarding the balances of our borrowings (in thousands):
| Quarter Ended | Quarter Ended | | Quarterly Average UPB | | End of Period UPB | | Maximum UPB at Any Month-End | Quarter Ended | | Quarterly Average UPB | | End of Period UPB | | Maximum UPB at Any Month End |
March 31, 2024 | |
December 31, 2023 | |
September 30, 2023 | September 30, 2023 | | $ | 3,432,725 | | | $ | 3,398,451 | | | $ | 3,463,825 | |
June 30, 2023 | June 30, 2023 | | 3,565,377 | | | 3,588,538 | | | 3,677,755 | |
March 31, 2023 | March 31, 2023 | | 3,691,191 | | | 3,662,756 | | | 3,696,760 | |
December 31, 2022 | | 4,441,774 | | | 3,856,009 | | | 4,403,368 | |
September 30, 2022 | | 4,534,744 | | | 4,642,911 | | | 4,642,911 | |
Our debt facilities, including their restrictive covenants, are described in Note 9.
Off-Balance Sheet Arrangements. At September 30, 2023,March 31, 2024, we had no off-balance sheet arrangements.
Inflation. TheWe are currently in a high interest rate environment, as the Federal Reserve has raised interest rates throughout 2022 and duringseveral times over the first nine months of 2023past two years to combat inflation and restore price stability. As inflation begins to cool, it is possible thatBased on the rate hikeslatest comments from the Federal Reserve will slow, or pausein March 2024, we expect they may begin to lower interest rates at some point during 2024. Interest rates could remain higher for longer than expected if inflation and other economic indicators do not meet the remainder of 2023.Federal Reserve's expectations. Currently, rising interest rates will positively impact our net interest income since our structured loan portfolio exceeds our corresponding debt balances and the vast majority of our loan portfolio is floating-rate based on SOFR. In addition, a greater portion of our debt is fixed-rate (convertible and senior unsecured notes), as compared to our structured loan portfolio, and will not reset as interest rates rise. Therefore, increases in interest income due to rising interest rates is likely to be greater than the corresponding increase in interest expense on our variable rate debt. See “Quantitative and Qualitative Disclosures about Market Risk” below for additional details. Conversely, such rising interest rates have negatively impacted real estate values and have limited certain borrowers abilities to make debt service payments, which may limit new mortgage loan originations and increase the likelihood of additional delinquencies and losses incurred on defaulted loans if the reduction in the collateral value is insufficient to repay their loans in full.
Contractual Obligations. During the ninethree months ended September 30, 2023,March 31, 2024, the following significant changes were made to our contractual obligations disclosed in our 20222023 Annual Report:
•unwound CLO 13 and 12 repaying $842.1Modified existing debt facilities, resulting in a net $700.0 million decrease in the committed amount of outstanding notes;these facilities;
•issued $95.0Entered into a new $250.0 million of 7.75% senior unsecured notes and used $70.8 million of the proceeds to repurchase our 8.00% senior unsecured notes;
•redeemed the remaining $78.9 million of our 5.625% senior unsecured notes;debt facility; and
•modified existing debt facilities.Paid down outstanding notes of CLOs 14 and 15 and Q Series securitization totaling $246.1 million.
Refer to Note 13 for a description of our debt maturities by year and unfunded commitments at September 30, 2023.March 31, 2024.
Derivative Financial Instruments
We enter into derivative financial instruments in the normal course of business to manage the potential loss exposure caused by fluctuations of interest rates. See Note 11 for details.
Critical Accounting Policies
Please refer to Note 2 of the Notes to Consolidated Financial Statements in our 20222023 Annual Report for a discussion of our critical accounting policies. During the ninethree months ended September 30, 2023,March 31, 2024, there were no material changes to these policies.
Non-GAAP Financial Measures
Distributable Earnings. We are presenting distributable earnings because we believe it is an important supplemental measure of our 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. We consider distributable earnings in determining our quarterly dividend and believe that, over time, distributable earnings is a useful indicator of our dividends per share.
We define 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, changes in fair value of GSE-related derivatives that temporarily flow
through earnings, (net of any tax impact), deferred tax provision (benefit), CECL provisions for credit losses (adjusted for realized losses as described below), and gains/losses on the receipt of real estate from the settlement of loans (prior to the sale of the real estate). We also
add back one-time charges such as acquisition costs and one-time gains/losses on the early extinguishment of debt and redemption of preferred stock.
We reduce distributable earnings for realized losses in the period we determine 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 we determine 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 our cash flows 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. Our calculation of distributable earnings may be different from the calculations used by other companies and, therefore, comparability may be limited.
Distributable earnings are as follows ($ in thousands, except share and per share data):
| | Three Months Ended March 31, | |
| Three Months Ended March 31, | |
| Three Months Ended March 31, | |
| 2024 | |
| 2024 | |
| 2024 | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
Net income attributable to common stockholders | |
| | 2023 | | 2022 | | 2023 | | 2022 |
Net income attributable to common stockholders | |
| Net income attributable to common stockholders | Net income attributable to common stockholders | $ | 77,924 | | | $ | 62,710 | | | $ | 238,407 | | | $ | 196,678 | |
Adjustments: | Adjustments: | | | | |
Adjustments: | |
Adjustments: | |
Net income attributable to noncontrolling interest | |
Net income attributable to noncontrolling interest | |
Net income attributable to noncontrolling interest | Net income attributable to noncontrolling interest | 6,789 | | | 6,002 | | | 21,200 | | | 19,811 | |
Income from mortgage servicing rights | Income from mortgage servicing rights | (14,109) | | | (19,408) | | | (48,769) | | | (52,287) | |
Deferred tax benefit | (2,433) | | | (5,407) | | | (6,630) | | | (7,833) | |
Income from mortgage servicing rights | |
Income from mortgage servicing rights | |
Deferred tax (benefit) provision | |
Deferred tax (benefit) provision | |
Deferred tax (benefit) provision | |
Amortization and write-offs of MSRs | |
Amortization and write-offs of MSRs | |
Amortization and write-offs of MSRs | Amortization and write-offs of MSRs | 18,757 | | | 26,555 | | | 58,684 | | | 81,850 | |
Depreciation and amortization | Depreciation and amortization | 3,957 | | | 2,666 | | | 12,310 | | | 7,846 | |
Loss on extinguishment of debt | 314 | | | 3,262 | | | 1,561 | | | 4,612 | |
Depreciation and amortization | |
Depreciation and amortization | |
| Provision for credit losses, net | Provision for credit losses, net | 16,922 | | | 2,708 | | | 57,437 | | | 10,254 | |
Gain on derivative instruments, net | 1,002 | | | 22,925 | | | 2,036 | | | 18,472 | |
| Provision for credit losses, net | |
| Provision for credit losses, net | |
Loss (gain) on derivative instruments, net | |
Loss (gain) on derivative instruments, net | |
Loss (gain) on derivative instruments, net | |
Stock-based compensation | Stock-based compensation | 3,047 | | | 3,085 | | | 12,141 | | | 12,327 | |
Stock-based compensation | |
Stock-based compensation | |
Distributable earnings (1) | |
Distributable earnings (1) | |
Distributable earnings (1) | Distributable earnings (1) | $ | 112,170 | | | $ | 105,098 | | | $ | 348,377 | | | $ | 291,730 | |
| Diluted weighted average shares outstanding - GAAP (1) | Diluted weighted average shares outstanding - GAAP (1) | 221,328,818 | | 205,865,016 | | 217,457,399 | | 195,529,340 |
| Diluted weighted average shares outstanding - GAAP (1) | |
| Diluted weighted average shares outstanding - GAAP (1) | |
Less: Convertible notes dilution | Less: Convertible notes dilution | (17,312,382) | | (18,815,399) | | (17,271,419) | | (16,355,146) |
Less: Convertible notes dilution | |
Less: Convertible notes dilution | |
Diluted weighted average shares outstanding - distributable earnings (1) | |
Diluted weighted average shares outstanding - distributable earnings (1) | |
Diluted weighted average shares outstanding - distributable earnings (1) | Diluted weighted average shares outstanding - distributable earnings (1) | 204,016,436 | | 187,049,617 | | 200,185,980 | | 179,174,194 |
| Diluted distributable earnings per share (1) | Diluted distributable earnings per share (1) | $ | 0.55 | | | $ | 0.56 | | | $ | 1.74 | | | $ | 1.63 | |
| Diluted distributable earnings per share (1) | |
| Diluted distributable earnings per share (1) | |
________________________
(1)Amounts are attributable to common stockholders and OP Unit holders. The OP Units are redeemable for cash, or at our option for shares of our common stock on a one-for-one basis.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We disclosed a quantitative and qualitative analysis regarding market risk in Item 7A of our 20222023 Annual Report. That information is supplemented by the information included above in Item 2 of this report. Other than the developments described thereunder, there have been no material changes in our exposure to market risk since December 31, 2022.
The following table projects the potential impact on interest (in thousands) for a 12-month period, assuming a hypothetical instantaneous increase or decrease of both 50 basis points and a decrease of 100 basis points in SOFR or other applicable indexcorresponding interest rates. Since it is unlikely that interest
rates will significantly increase in the near future as a result of the current high interest rate (collectively referred to asenvironment, we have excluded the “Index Rates” below).impact of a 100 basis point increase in corresponding interest rates.
| | Assets (Liabilities) Subject to Interest Rate Sensitivity (1) | | 50 Basis Point Increase | | 100 Basis Point Increase | | 50 Basis Point Decrease | | 100 Basis Point Decrease |
| Assets (Liabilities) Subject to Interest Rate Sensitivity (1) | | | Assets (Liabilities) Subject to Interest Rate Sensitivity (1) | | 50 Basis Point Increase | | 50 Basis Point Decrease | | 100 Basis Point Decrease |
| Interest income from loans and investments | Interest income from loans and investments | $ | 13,122,395 | | | $ | 60,974 | | | $ | 121,949 | | | $ | (60,292) | | | $ | (119,845) | |
Interest income from loans and investments | |
Interest income from loans and investments | |
Interest expense from debt obligations | Interest expense from debt obligations | (11,859,444) | | | 51,161 | | | 102,322 | | | (51,161) | | | (102,322) | |
Impact to net interest income (2) | | $ | 9,813 | | | $ | 19,627 | | | $ | (9,131) | | | $ | (17,523) | |
Impact to net interest income from loans and investments | |
Interest income from cash, restricted cash and escrow balances (2) | |
Total impact from hypothetical changes in interest rates | |
________________________
(1)Represents the UPB of our structured loan portfolio, and the principal balance of our debt.
(2)The impactdebt and the account balances of hypothetical rate changes to net interest income are further benefited by interest income earned on our cash, restricted cash and escrow balances. At September 30, 2023, we had approximately $2.9 billion ofescrows at March 31, 2024.
(2)Our cash, restricted cash and escrows which isare currently earning interest at a weighted average blended rate of approximately 5.0%, or approximately $145.0$140.0 million annually. Interest income earned on escrows is included as a component of servicing revenue, net and interest income earned on our cash and restricted cash is included as a component of interest income and interest income earned on escrows is included as a component of servicing revenue, net in the consolidated statements of income. The interest earned on our cash, restricted cash and escrows is based on an average daily balance and may be different from the end of period balance. Additionally, the interest rates on these balances are not indexed to an Index Rate and are negotiated periodically with each corresponding bank, therefore, the interest rates may change frequently and may not necessarily change in conjunction with changes in Index Rates.
We enterentered into interest rate swapstreasury futures to hedge our exposure to changes in interest rates inherent in (1) our held-for-sale Agency Business Private Label loans from the time the loans are rate locked until sale and securitization, and (2) our Agency Business SFR – fixed rate loans from the time the loans are originated until the time they can be financed with match term fixed rate securitized debt. Our interest rate swapstreasury futures are tied to the five-year and ten-year swaptreasury rates and hedge our exposure to Private Label loans, until the time they are securitized, and changes in the fair value of our held-for-sale Agency Business SFR – fixed rate loans. A 50 basis point and a 100 basis point increase to the five-year and ten-year swaptreasury rates on our interest rate swapstreasury futures held at September 30, 2023March 31, 2024 would have resulted in a gain of $0.8$0.3 million and $1.2$0.7 million, respectively, in the ninethree months ended September 30, 2023,March 31, 2024, while a 50 basis point and a 100 basis point decrease in the rates would have resulted in a gainloss of $0.1$0.4 million and a loss of $0.2$0.7 million, respectively.
Our Agency Business originates, sells and services a range of multifamily finance products with Fannie Mae, Freddie Mac and HUD. Our loans held-for-sale to these agencies are not currently exposed to interest rate risk during the loan commitment, closing and delivery process. The sale or placement of each loan to an investor is negotiated prior to closing on the loan with the borrower, and the sale or placement is generally effectuated within 60 days of closing. The coupon rate for the loan is set after we establish the interest rate with the investor.
In addition, the fair value of our MSRs is subject to market risk since a significant driver of the fair value of these assets is the discount rates. A 100 basis point increase in the weighted average discount rate would decrease the fair value of our MSRs by $17.6$16.2 million at September 30, 2023,March 31, 2024, while a 100 basis point decrease would increase the fair value by $18.6$17.1 million.
Item 4. Controls and Procedures
Management, with the participation of our chief executive officer and chief financial officer, has evaluated the effectiveness of our disclosure controls and procedures at September 30, 2023.March 31, 2024. Based on this evaluation, our chief executive officer and chief financial officer have concluded that our disclosure controls and procedures were effective at September 30, 2023.March 31, 2024.
There were no changes in our internal control over financial reporting during the quarter ended September 30, 2023March 31, 2024 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
We are not involved in any material litigation nor, to our knowledge, is any material litigation threatened against us.
Item 1A. Risk Factors
There have been no material changes to the risk factors set forth in Item 1A of our 20222023 Annual Report.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds and Issuer Purchases of Equity Securities
In March 2023, the Board of Directors authorized a share repurchase program providing for the repurchase of up to $50.0 million of our outstanding common stock. The repurchase of our common stock may be made from time to time in the open market, through privately negotiated transactions, or otherwise in compliance with Rule 10b-18 and Rule 10b5-1 under the Securities Exchange Act, of 1934, based on our stock price, general market conditions, applicable legal requirements and other factors. In December 2023, the Board of Directors authorized an increase to the remaining availability under the share repurchase program to $150.0 million. At March 31, 2024, there was $150.0 million available for repurchase under this program. The program may be discontinued or modified at any time.
We madeThere were no purchases made by, or on behalf of us, under this plan or by any "affiliated purchaser," as defined in Rule 10b-18(a)(3) under the Exchange Act, during the three months ended September 30, 2023.March 31, 2024.
Item 6. Exhibits
| | Incorporated by Reference |
| | | | Incorporated by Reference | | | | | | Incorporated by Reference |
Exhibit # | Exhibit # | | Description | | Form | | Exhibit # | | Filing Date | Exhibit # | | Description | | Form | | Exhibit # | | Filing Date |
3.1 | 3.1 | | | | S-11 | | 3.1 | | 11/13/03 | 3.1 | | | | S-11 | | 3.1 | | 11/13/03 |
| 3.2 | 3.2 | | | | 10-Q | | 3.2 | | 08/07/07 |
3.2 | |
3.2 | | | | | 10-Q | | 3.2 | | 08/07/07 |
| 3.3 | 3.3 | | | | 8-K | | 3.1 | | 12/01/20 |
3.3 | |
3.3 | | | | | 8-K | | 3.1 | | 12/01/20 |
| 10.1 | |
10.1 | |
10.1 | |
| 31.1 | |
| 31.1 | |
| 31.1 | 31.1 | | | |
| 31.2 | 31.2 | | | |
| 31.2 | |
| 31.2 | |
| 32 | |
| 32 | |
| 32 | 32 | | | |
| 101 | 101 | | Financial statements from the Quarterly Report on Form 10-Q of Arbor Realty Trust, Inc. for the quarter ended September 30, 2023, filed on October 27, 2023, formatted in Inline Extensible Business Reporting Language (“XBRL”): (1) the Consolidated Balance Sheets, (2) the Consolidated Statements of Income, (3) the Consolidated Statements of Changes in Equity, (4) the Consolidated Statements of Cash Flows and (5) the Notes to Consolidated Financial Statements. | |
| 101 | |
| 101 | |
| 104 | 104 | | Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101) | |
| 104 | |
| 104 | |
SIGNATURES
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 thereunto duly authorized.
| | | | | | | | |
| ARBOR REALTY TRUST, INC. |
| |
Date: October 27, 2023May 3, 2024 | By: | /s/ Ivan Kaufman |
| | Ivan Kaufman |
| | Chief Executive Officer |
| | |
Date: October 27, 2023May 3, 2024 | By: | /s/ Paul Elenio |
| | Paul Elenio |
| | Chief Financial Officer |