EXHIBIT 99.1
Contacts: Arbor Realty Trust, Inc. Paul Elenio, Chief Financial Officer 516-506-4422 pelenio@arbor.com | Investors: Stephanie Carrington / Amy Glynn The Ruth Group 646-536-7023 scarrington@theruthgroup.com aglynn@theruthgroup.com |
Media:
Bonnie Habyan, EVP of Marketing
516-506-4615
bhabyan@arbor.com
Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend
Third Quarter Highlights:
| - | Declares a common dividend of $0.11 per share |
| - | FFO of $3.7 million, or $0.13 per diluted common share1 |
| - | Net income attributable to Arbor Realty Trust, Inc. of $2.1 million, or $0.07 per diluted common share |
| - | Closed a $125.0 million collateralized loan obligation |
| - | Raised $19.2 million of capital issuing 3.5 million common shares in October |
| - | Originated 12 new loans totaling $86.3 million |
| - | Purchased five residential mortgage-backed securities totaling $30.1 million |
| - | Generated gains of $4.1 million from the retirement of CDO debt |
| - | Adjusted book value per share $11.16, GAAP book value per share $7.581 |
| - | Recorded $4.9 million in loan loss reserves |
Uniondale, NY, November 2, 2012 -- Arbor Realty Trust, Inc. (NYSE: ABR), a real estate investment trust focused on the business of investing in real estate related bridge and mezzanine loans, preferred and direct equity investments, mortgage-related securities and other real estate related assets, today announced financial results for the third quarter ended September 30, 2012. Arbor reported net income attributable to Arbor Realty Trust, Inc. for the quarter of $2.1 million, or $0.07 per diluted common share, compared to net loss attributable to Arbor Realty Trust, Inc. for the quarter ended September 30, 2011 of $2.4 million, or $0.10 per diluted common share. Net income attributable to Arbor Realty Trust, Inc. for the nine months ended September 30, 2012 was $21.8 million, or $0.84 per diluted common share, compared to a net loss attributable to Arbor Realty Trust, Inc. for the nine months ended September 30, 2011 of $12.5 million, or $0.50 per diluted common share. Funds from operations (“FFO”) for the quarter ended September 30, 2012 was $3.7 million, or $0.13 per diluted common share, compared to a loss of $0.6 million, or $0.03 per diluted common share for the quarter ended September 30, 2011. FFO for the nine months ended September 30, 2012 was $22.7 million, or $0.87 per diluted common share, compared to a loss of $7.6 million, or $0.30 per diluted common share for the nine months ended September 30, 2011.1
| Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend | |
| November 2, 2012 | Page 2 |
The balance of the Company’s loan and investment portfolio, excluding loan loss reserves, at September 30, 2012 remained relatively unchanged compared to June 30, 2012 at approximately $1.6 billion. The average balance of the Company’s loan and investment portfolio during the third quarter of 2012, excluding loan loss reserves, was $1.6 billion and the average yield on these assets for the quarter was 5.03%, compared to $1.6 billion and 4.91% for the second quarter of 2012.
The balance of debt that finances the Company’s loan and investment portfolio at September 30, 2012 remained relatively unchanged compared to June 30, 2012 at approximately $1.2 billion. The average balance of debt that finances the Company’s loan and investment portfolio was approximately $1.2 billion for the third quarter of 2012, compared to $1.3 billion for the second quarter of 2012. The average cost of borrowings for the third quarter was 3.11%, compared to 3.10% for the second quarter of 2012. In addition, the third quarter of 2012 included a $0.4 million increase in interest expense for a change in the market value of certain interest rate swaps, compared to a $0.3 million increase in interest expense in the second quarter of 2012. Excluding the effect of these swaps, the average cost of borrowings for the third quarter was 2.97%, compared to 2.99% for the second quarter of 2012.
Financing Activity
As of September 30, 2012, Arbor’s outstanding borrowings for its loan and investment portfolio totaled approximately $1.2 billion.
In September 2012, Arbor completed its first collateralized loan obligation (“CLO”) totaling approximately $125.1 million of real estate related assets and cash. An aggregate of $87.5 million of investment grade-rated debt was issued, and Arbor retained an equity interest in the portfolio with a notional amount of $37.6 million. The notes have an initial weighted average spread of approximately 339 basis points over one-month LIBOR, excluding fees and transaction costs. The facility has a two-year replenishment period that allows the principal proceeds from repayments of the collateral assets to be reinvested in qualifying replacement assets, subject to certain conditions. The closing of this transaction provides Arbor with approximately $32 million of liquidity and approximately $42 million of capacity in short term credit facilities, due to the transfer of certain assets into the CLO. Arbor accounts for this transaction on its balance sheet as a financing.
| Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend | |
| November 2, 2012 | Page 3 |
The Company is subject to various financial covenants and restrictions under the terms of the Company’s CDO vehicles, CLO, credit facilities, and repurchase agreements. The Company believes that it was in compliance with all financial covenants and restrictions as of September 30, 2012.
The Company’s CDO vehicles contain interest coverage and asset over collateralization covenants that must be met as of the waterfall distribution date in order for the Company to receive such payments. If the Company fails these covenants in any of its CDOs, all cash flows from the applicable CDO would be diverted to repay principal and interest on the outstanding CDO bonds and the Company would not receive any residual payments until that CDO regained compliance with such covenants. As of the most recent determination dates in October 2012, the Company was in compliance with all CDO covenants. In the event of a breach of the CDO covenants that could not be cured in the near-term, the Company would be required to fund its non-CDO expenses, including management fees and employee costs, distributions required to maintain REIT status, debt costs, and other expenses with (i) cash on hand, (ii) income from any CDO not in breach of a CDO covenant test, (iii) income from real property and loan assets, (iv) sale of assets, (v) or accessing the equity or debt capital markets, if available.
The chart below is a summary of the Company’s CDO compliance tests as of the most recent determination dates in October 2012:
| Cash Flow Triggers | CDO I (3) | CDO II (3) | CDO III (3) | |||||||||
Overcollateralization (1) | ||||||||||||
| Current | 223.81 | % | 186.18 | % | 105.64 | % | ||||||
| Limit | 184.00 | % | 169.50 | % | 105.60 | % | ||||||
| Pass / Fail | Pass | Pass | Pass | |||||||||
Interest Coverage (2) | ||||||||||||
| Current | 428.27 | % | 460.60 | % | 533.00 | % | ||||||
| Limit | 160.00 | % | 147.30 | % | 105.60 | % | ||||||
| Pass / Fail | Pass | Pass | Pass | |||||||||
| Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend | |
| November 2, 2012 | Page 4 |
(1) The overcollateralization ratio divides the total principal balance of all collateral in the CDO 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.
(2) The interest coverage ratio divides interest income by interest expense for the classes senior to those retained by the Company.
(3) CDO I, CDO II, and CDO III have reached the end of their replenishment periods. As such, investor capital is repaid quarterly from proceeds received from loan repayments held as collateral in accordance with the terms of the respective CDO.
Portfolio Activity
During the third quarter of 2012, Arbor purchased five residential mortgage-backed securities with a total face value of $30.1 million, of which three residential mortgage-backed securities totaling $25.4 million were accounted for as derivatives net of financings of $23.7 million in other assets on the Consolidated Balance Sheets. These securities had paydowns totaling $1.1 million during the quarter, reducing their combined face value to $29.0 million as of September 30, 2012. Including this $1.1 million of paydowns, the securities portfolio had total paydowns of approximately $20.3 million during the quarter.
During the third quarter of 2012, Arbor originated nine bridge loans totaling approximately $67.9 million, two mezzanine loans totaling approximately $15.4 million, and one preferred equity investment totaling $3.0 million. In addition, eight loans paid off with an unpaid principal balance of $43.8 million during the quarter, of which $3.8 million was charged off against loan loss reserves related to two of these loans. Furthermore, two loans had paydowns totaling $5.5 million and another five loans totaling $118.2 million were modified, of which none were scheduled to repay during the quarter.
Additionally, seven loans totaling approximately $42.9 million were extended during the quarter, of which four loans totaling $10.9 million were in accordance with their existing extension options.
At September 30, 2012, the loan and investment portfolio’s unpaid principal balance, excluding loan loss reserves, was approximately $1.6 billion, with a weighted average current interest pay rate of 4.62%. Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average current interest rate was 4.91% at September 30, 2012. At the same date, advances on financing facilities pertaining to the loan and investment portfolio totaled approximately $1.2 billion, with a weighted average interest rate of 3.14% excluding changes in the market value of certain interest rate swaps.
As of September 30, 2012, Arbor’s loan portfolio consisted of 33% fixed-rate and 67% variable-rate loans.
| Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend | |
| November 2, 2012 | Page 5 |
During the third quarter of 2012, the Company recorded $4.9 million in loan loss reserves related to two loans with a carrying value of approximately $35.0 million, before loan loss reserves. The loan loss reserves were the result of the Company's regular quarterly risk rating review process, which is based on several factors including current market conditions, real estate values and the operating status of each property. The Company recorded $0.1 million of net recoveries of previously recorded loan loss reserves related to one of the Company’s assets during the third quarter of 2012. This recovery was recorded in provision for loan losses on the Consolidated Statement of Operations. The Company charged off $3.8 million of previously recorded loan loss reserves related to two loans during the third quarter. At September 30, 2012, the Company’s total loan loss reserves were approximately $189.3 million relating to 19 loans with an aggregate carrying value before loan loss reserves of approximately $266.8 million. The Company recognizes income on impaired loans on a cash basis to the extent it is received.
The Company had nine non-performing loans with a carrying value of approximately $9.8 million, net of related loan loss reserves of $75.1 million as of September 30, 2012, compared to eight non-performing loans with a carrying value of approximately $15.2 million, net of related loan loss reserves of $31.1 million as of June 30, 2012. Income recognition on non-performing loans has been suspended and will resume if and when the loans become contractually current and performance has recommenced.
Equity Offering
In October 2012, Arbor issued 3.5 million shares of common stock in a public offering receiving net proceeds of approximately $19.2 million. The Company also granted the underwriters a 30-day option to purchase up to an additional 525,000 shares of its common stock to cover over-allotments. The Company intends to use the net proceeds from the offering to make investments, to repurchase or pay liabilities and for general corporate purposes.
Dividend
The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.11 per share of common stock for the third quarter ended September 30, 2012. The dividend is payable on November 28, 2012 to common shareholders of record on November 20, 2012. The ex-dividend date is November 16, 2012.
| Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend | |
| November 2, 2012 | Page 6 |
Earnings Conference Call
Management will host a conference call today at 10:00 a.m. ET. A live webcast of the conference call will be available online at http://www.arborrealtytrust.com/ in the investor relations area of the Website. Those without Web access should access the call telephonically at least ten minutes prior to the conference call. The dial-in numbers are (800) 573-4840 for domestic callers and (617) 224-4326 for international callers. Please use participant passcode 99370485.
After the live webcast, the call will remain available on the Company's Website, www.arborrealtytrust.com, through December 2, 2012. In addition, a telephonic replay of the call will be available until November 9, 2012. The replay dial-in number is (888) 286-8010 for domestic callers and (617) 801-6888 for international callers. Please use passcode 84706089.
About Arbor Realty Trust, Inc.
Arbor Realty Trust, Inc. is a real estate investment trust, which invests in a diversified portfolio of multi-family and commercial real estate related bridge and mezzanine loans, preferred equity investments, mortgage related securities and other real estate related assets. Arbor commenced operations in July 2003 and conducts substantially all of its operations through its operating partnership, Arbor Realty Limited Partnership and its subsidiaries. Arbor is externally managed and advised by Arbor Commercial Mortgage, LLC, a national commercial real estate finance company operating through 14 offices in the US that specializes in debt and equity financing for multi-family and commercial real estate.
Safe Harbor Statement
Certain items in this press release may constitute forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s current expectations and beliefs and are subject to a number of trends and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. Arbor can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from Arbor’s expectations include, but are not limited to, continued ability to source new investments, changes in interest rates and/or credit spreads, changes in the real estate markets, and other risks detailed in Arbor’s Annual Report on Form 10-K for the year ended December 31, 2011 and its other reports filed with the SEC. Such forward-looking statements speak only as of the date of this press release. Arbor expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Arbor’s expectations with regard thereto or change in events, conditions, or circumstances on which any such statement is based.
| Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend | |
| November 2, 2012 | Page 7 |
Non-GAAP Financial Measures
During the quarterly earnings conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A supplemental schedule of each non-GAAP financial measure and the comparable GAAP financial measure can be found on page 10 and 11 of this release.
1. See attached supplemental schedule of non-GAAP financial measures.
| Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend | |
| November 2, 2012 | Page 8 |
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| Quarter Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
| Interest income | $ | 20,030,595 | $ | 18,524,388 | $ | 59,139,715 | $ | 55,104,727 | ||||||||
| Interest expense | 9,510,083 | 11,407,229 | 31,042,290 | 40,240,929 | ||||||||||||
| Net interest income | 10,520,512 | 7,117,159 | 28,097,425 | 14,863,798 | ||||||||||||
| Other revenues: | ||||||||||||||||
| Property operating income | 7,884,029 | 7,202,260 | 25,219,984 | 19,410,215 | ||||||||||||
| Other income | 334,415 | 27,003 | 736,054 | 90,435 | ||||||||||||
| Total other revenues | 8,218,444 | 7,229,263 | 25,956,038 | 19,500,650 | ||||||||||||
| Other expenses: | ||||||||||||||||
| Employee compensation and benefits | 2,301,442 | 2,323,734 | 7,168,037 | 6,697,221 | ||||||||||||
| Selling and administrative | 1,870,759 | 2,292,628 | 5,722,761 | 5,074,246 | ||||||||||||
| Property operating expenses | 7,172,803 | 6,681,562 | 22,072,532 | 15,829,574 | ||||||||||||
| Depreciation and amortization | 1,574,512 | 1,607,361 | 4,291,484 | 3,552,176 | ||||||||||||
| Provision for loan losses (net of recoveries) | 4,849,330 | 10,223,403 | 20,584,191 | 18,318,801 | ||||||||||||
| Loss on sale and restructuring of loans | - | - | - | 1,000,000 | ||||||||||||
| Management fee - related party | 2,500,000 | 2,050,000 | 7,500,000 | 6,050,000 | ||||||||||||
| Total other expenses | 20,268,846 | 25,178,688 | 67,339,005 | 56,522,018 | ||||||||||||
| Loss from continuing operations before gain on | ||||||||||||||||
| extinguishment of debt, (loss) income from equity | ||||||||||||||||
| affiliates and (provision) benefit for income taxes | (1,529,890 | ) | (10,832,266 | ) | (13,285,542 | ) | (22,157,570 | ) | ||||||||
| Gain on extinguishment of debt | 4,144,688 | 5,100,462 | 30,459,023 | 7,919,662 | ||||||||||||
| (Loss) income from equity affiliates | (225,493 | ) | 3,717,323 | (700,203 | ) | 3,766,134 | ||||||||||
| Income (loss) before (provision) benefit for income taxes | 2,389,305 | (2,014,481 | ) | 16,473,278 | (10,471,774 | ) | ||||||||||
| (Provision) benefit for income taxes | (275,000 | ) | - | 526,558 | - | |||||||||||
| Income (loss) from continuing operations | 2,114,305 | (2,014,481 | ) | 16,999,836 | (10,471,774 | ) | ||||||||||
| Loss on impairment of real estate held-for-sale | - | - | - | (750,000 | ) | |||||||||||
| Gain on sale of real estate held-for-sale | - | - | 3,487,145 | - | ||||||||||||
| Income (loss) from operations of real estate held-for-sale | - | (373,703 | ) | 1,442,744 | (1,146,422 | ) | ||||||||||
| Income (loss) from discontinued operations | - | (373,703 | ) | 4,929,889 | (1,896,422 | ) | ||||||||||
| Net income (loss) | 2,114,305 | (2,388,184 | ) | 21,929,725 | (12,368,196 | ) | ||||||||||
| Net income attributable to noncontrolling interest | 53,976 | 54,045 | 161,598 | 161,619 | ||||||||||||
| Net income (loss) attributable to Arbor Realty Trust, Inc. | $ | 2,060,329 | $ | (2,442,229 | ) | $ | 21,768,127 | $ | (12,529,815 | ) | ||||||
| Basic earnings (loss) per common share: | ||||||||||||||||
| Income (loss) from continuing operations, net of | ||||||||||||||||
| noncontrolling interest | $ | 0.07 | $ | (0.09 | ) | $ | 0.66 | $ | (0.42 | ) | ||||||
| Income (loss) from discontinued operations | - | (0.01 | ) | 0.19 | (0.08 | ) | ||||||||||
| Net income (loss) attributable to Arbor Realty Trust, Inc. | $ | 0.07 | $ | (0.10 | ) | $ | 0.85 | $ | (0.50 | ) | ||||||
| Diluted earnings (loss) per common share: | ||||||||||||||||
| Income (loss) from continuing operations, net of | ||||||||||||||||
| noncontrolling interest | $ | 0.07 | $ | (0.09 | ) | $ | 0.65 | $ | (0.42 | ) | ||||||
| Income (loss) from discontinued operations | - | (0.01 | ) | 0.19 | (0.08 | ) | ||||||||||
| Net income (loss) attributable to Arbor Realty Trust, Inc. | $ | 0.07 | $ | (0.10 | ) | $ | 0.84 | $ | (0.50 | ) | ||||||
| Dividends declared per common share | $ | 0.100 | $ | - | $ | 0.175 | $ | - | ||||||||
| Weighted average number of shares | ||||||||||||||||
| of common stock outstanding: | ||||||||||||||||
| Basic | 27,749,225 | 25,239,590 | 25,643,470 | 25,214,832 | ||||||||||||
| Diluted | 28,038,044 | 25,239,590 | 25,891,083 | 25,214,832 | ||||||||||||
| Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend | |
| November 2, 2012 | Page 9 |
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES |
| CONSOLIDATED BALANCE SHEETS |
| September 30, | December 31, | |||||||
| 2012 | 2011 | |||||||
| (Unaudited) | ||||||||
| Assets: | ||||||||
| Cash and cash equivalents | $ | 40,848,637 | $ | 55,236,479 | ||||
| Restricted cash (includes $45,657,164 and $65,357,993 from consolidated VIEs, respectively) | 47,756,889 | 67,326,530 | ||||||
| Loans and investments, net (includes $1,131,180,388 and $1,093,893,014 from consolidated VIEs, respectively) | 1,261,444,465 | 1,302,440,660 | ||||||
| Available-for-sale securities, at fair value (includes $1,100,000 and $2,000,000 from consolidated VIEs, respectively) | 3,552,736 | 4,276,368 | ||||||
| Securities held-to-maturity, net (includes $730,480 and $742,602 from consolidated VIEs, respectively) | 51,359,925 | 29,942,108 | ||||||
| Investment in equity affiliates | 59,881,490 | 60,450,064 | ||||||
| Real estate owned, net (includes $83,099,540 and $83,099,540 from consolidated VIEs, respectively) | 126,460,580 | 128,397,612 | ||||||
| Real estate held-for-sale, net (includes $0 and $2,550,000 from consolidated VIEs, respectively) | - | 62,084,412 | ||||||
| Due from related party (includes $267,158 and $1,217 from consolidated VIEs, respectively) | 3,916,544 | 656,290 | ||||||
| Prepaid management fee - related party | 19,047,949 | 19,047,949 | ||||||
| Other assets (includes $12,643,180 and $11,696,071 from consolidated VIEs, respectively) | 52,708,967 | 46,855,858 | ||||||
| Total assets | $ | 1,666,978,182 | $ | 1,776,714,330 | ||||
| Liabilities and Equity: | ||||||||
| Repurchase agreements and credit facilities | $ | 80,915,500 | $ | 76,105,000 | ||||
| Collateralized debt obligations (includes $841,460,154 and $1,002,615,393 from consolidated VIEs, respectively) | 841,460,154 | 1,002,615,393 | ||||||
| Collateralized loan obligations (includes $87,500,000 and $0 from consolidated VIEs, respectively) | 87,500,000 | - | ||||||
| Junior subordinated notes to subsidiary trust issuing preferred securities | 158,637,793 | 158,261,468 | ||||||
| Notes payable | 51,457,708 | 85,457,708 | ||||||
| Mortgage notes payable – real estate owned | 53,751,004 | 53,751,004 | ||||||
| Mortgage note payable – held-for-sale | - | 62,190,000 | ||||||
| Due to related party | 2,473,624 | 2,728,819 | ||||||
| Due to borrowers (includes $700,642 and $740,809 from consolidated VIEs, respectively) | 23,608,708 | 2,825,636 | ||||||
| Deferred revenue | 77,123,133 | 77,123,133 | ||||||
| Other liabilities (includes $24,314,438 and $27,839,757 from consolidated VIEs, respectively) | 77,726,425 | 82,595,636 | ||||||
| Total liabilities | 1,454,654,049 | 1,603,653,797 | ||||||
| Commitments and contingencies | - | - | ||||||
| Equity: | ||||||||
| Arbor Realty Trust, Inc. stockholders’ equity: | ||||||||
| Preferred stock, $0.01 par value: 100,000,000 shares authorized; no shares issued or outstanding | - | - | ||||||
| Common stock, $0.01 par value: 500,000,000 shares authorized; 30,399,992 shares issued, 27,749,225 shares | ||||||||
| outstanding at September 30, 2012 and 26,778,737 shares issued, 24,298,140 shares outstanding at December 31, 2011 | 304,000 | 267,787 | ||||||
| Additional paid-in capital | 474,091,222 | 455,994,695 | ||||||
| Treasury stock, at cost - 2,650,767 shares at September 30, 2012 and 2,480,597 shares at December 31, 2011 | (17,100,916 | ) | (16,416,152 | ) | ||||
| Accumulated deficit | (203,849,948 | ) | (221,015,880 | ) | ||||
| Accumulated other comprehensive loss | (43,052,006 | ) | (47,704,045 | ) | ||||
| Total Arbor Realty Trust, Inc. stockholders’ equity | 210,392,352 | 171,126,405 | ||||||
| Noncontrolling interest in consolidated entity | 1,931,781 | 1,934,128 | ||||||
| Total equity | 212,324,133 | 173,060,533 | ||||||
| Total liabilities and equity | $ | 1,666,978,182 | $ | 1,776,714,330 | ||||
| Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend | |
| November 2, 2012 | Page 10 |
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES |
| SUPPLEMENTAL SCHEDULE OF NON-GAAP FINANCIAL MEASURES |
| (Unaudited) |
September 30, 2012 | ||||
| GAAP Arbor Realty Trust, Inc. Stockholders' Equity | $ | 210,392,352 | ||
| Add: 450 West 33rd Street transaction - deferred revenue | 77,123,133 | |||
| Unrealized loss on derivative instruments | 41,081,043 | |||
| Subtract: 450 West 33rd Street transaction - prepaid management fee | (19,047,949 | ) | ||
| Adjusted Arbor Realty Trust, Inc. Stockholders' Equity | $ | 309,548,579 | ||
| Adjusted book value per share | $ | 11.16 | ||
| GAAP book value per share | $ | 7.58 | ||
| Common shares outstanding | 27,749,225 | |||
Given the magnitude and the deferral structure of the 450 West 33rd Street transaction combined with the change in the fair value of certain derivative instruments, Arbor has elected to report adjusted book value per share for the affected period to currently reflect the future impact of the 450 West 33rd Street transaction on the Company's financial condition as well as the evaluation of Arbor without the effects of unrealized losses from certain of the Company's derivative instruments. Management considers this non-GAAP financial measure to be an effective indicator, for both management and investors, of Arbor’s financial performance. Arbor’s management does not advocate that investors consider this non-GAAP financial measure in isolation from, or as a substitute for, financial measures prepared in accordance with GAAP.
GAAP book value per share and adjusted book value per share calculations do not take into account any dilution from the potential exercise of the warrants issued to Wachovia as part of the 2009 debt restructuring.
| Arbor Realty Trust Reports Third Quarter 2012 Results and Declares Third Quarter 2012 Dividend | |
| November 2, 2012 | Page 11 |
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES |
| SUPPLEMENTAL SCHEDULE OF NON-GAAP FINANCIAL MEASURES - Continued |
| (Unaudited) |
| Quarter Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| Net income (loss) attributable to Arbor Realty Trust, Inc., GAAP basis | $ | 2,060,329 | $ | (2,442,229 | ) | $ | 21,768,127 | $ | (12,529,815 | ) | ||||||
| Subtract: | ||||||||||||||||
| Gain on sale of real estate-held-for-sale | - | - | (3,487,145 | ) | - | |||||||||||
| Add: | ||||||||||||||||
| Loss on impairment of real estate-held-for-sale | - | - | - | 750,000 | ||||||||||||
| Depreciation - real estate owned and held-for-sale (1) | 1,574,512 | 1,800,461 | 4,291,484 | 4,130,960 | ||||||||||||
| Depreciation - investment in equity affiliate | 26,936 | - | 80,807 | - | ||||||||||||
| Funds from operations ("FFO") | $ | 3,661,777 | $ | (641,768 | ) | $ | 22,653,273 | $ | (7,648,855 | ) | ||||||
| Diluted FFO per common share | $ | 0.13 | $ | (0.03 | ) | $ | 0.87 | $ | (0.30 | ) | ||||||
| Diluted weighted average shares outstanding | 28,038,044 | 25,239,590 | 25,891,083 | 25,214,832 | ||||||||||||
(1) Includes discontinued operations
Arbor is presenting funds from operations, or FFO, because management believes it to be an important supplemental measure of the Company’s operating performance in that it is frequently used by analysts, investors and other parties in the evaluation of real estate investment trusts (REITs). The revised White Paper on FFO approved by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT, in April 2002 defines FFO as net income (loss) attributable to Arbor Realty Trust, Inc. (computed in accordance with generally accepted accounting principles (GAAP)), excluding gains (losses) from sales of depreciated real properties, plus impairments of depreciated real properties and real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. The Company considers gains and losses on the sales of undepreciated real estate investments to be a normal part of its recurring operating activities in accordance with GAAP and should not be excluded when calculating FFO. Losses from discontinued operations are not excluded when calculating FFO.
FFO is not intended to be an indication of our cash flow from operating activities (determined in accordance with GAAP) or a measure of our liquidity, nor is it entirely indicative of funding our cash needs, including our ability to make cash distributions. Arbor’s calculation of FFO may be different from the calculation used by other companies and, therefore, comparability may be limited.