share_log

Arbor Realty Trust Reports Second Quarter 2024 Results and Declares Dividend of $0.43 per Share

Arbor Realty Trust Reports Second Quarter 2024 Results and Declares Dividend of $0.43 per Share

Arbor Realty Trust报告2024年第二季度业绩,并宣布每股股息为0.43美元。
阿伯房地产信托 ·  08/02 00:00

Company Highlights:

公司亮点:

  • GAAP net income of $0.25 and distributable earnings of $0.45, per diluted common share1
  • Declares cash dividend on common stock of $0.43 per share
  • Strong liquidity position with ~$725 million in cash and liquidity and ~$215 million of CLO restricted cash2
  • Agency loan originations of $1.15 billion; a servicing portfolio of ~$32.28 billion, up 3%
  • Structured loan originations of $227.2 million, runoff of $629.6 million and a portfolio of ~$11.87 billion
  • Redeemed our 5.75% senior notes at maturity for ~$90.0 million
  • Repurchased $11.4 million of common stock at an average price of $12.19 per share
  • 每股稀释后普通股净利润为0.25美元和可分配收益为0.45美元
  • 宣布每股普通股现金股利为0.43美元
  • 强大的流动性,现金和流动性约为72500万美元,CLO限制性现金约21500万美元
  • 机构贷款发放额为11.5亿美元;服务组合约为322.8亿美元,增长了3%
  • 结构化贷款发放额为22720万美元,回笼为62960万美元,组合约为118.7亿美元
  • 在到期日以约9000万美元赎回了5.75%的优先票据
  • 以每股12.19美元的平均价格回购了1140万美元普通股

UNIONDALE, N.Y., Aug. 02, 2024 (GLOBE NEWSWIRE) -- Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the second quarter ended June 30, 2024. Arbor reported net income for the quarter of $47.4 million, or $0.25 per diluted common share, compared to net income of $76.2 million, or $0.41 per diluted common share for the quarter ended June 30, 2023. Distributable earnings for the quarter was $91.6 million, or $0.45 per diluted common share, compared to $114.0 million, or $0.57 per diluted common share for the quarter ended June 30, 2023.

纽交所ABR股份的阿伯房地产信托于2024年8月2日公布了截至2024年6月30日的第二季度财务业绩,净利润为4740万美元,每股稀释后普通股为0.25美元,而2023年6月30日的季度净利润为7620万美元,每股稀释后普通股为0.41美元。第二季度的可分配收益为9160万美元,每股稀释后普通股为0.45美元,而2023年6月30日的可分配收益为11400万美元,每股稀释后普通股为0.57美元。

Agency Business

代理业务

Loan Origination Platform

贷款起始平台

Agency Loan Volume (in thousands)
Quarter Ended
June 30, 2024 March 31, 2024
Fannie Mae $ 742,724 $ 458,429
Freddie Mac 346,821 370,102
Private Label 34,714 15,410
SFR-Fixed Rate 24,996 2,318
Total Originations $ 1,149,255 $ 846,259
Total Loan Sales $ 1,135,287 $ 1,085,374
Total Loan Commitments $ 1,099,713 $ 934,243
代理贷款成交量(千美元)
季度结束
2024年6月30日 酒精饮料销售 $ 32,907 45.5% $ 30,136 42.1% $ 66,223
房地产业美国房利美公司 $ 742,724 $ 458,429
房利美公司 346,821 370,102
自有品牌 34,714 15,410
SFR-固定利率 24,996 2,318
总发起 $ 1,149,255 $ 846,259
贷款总销售额 $ 1,135,287 $ 1,085,374
贷款总承诺额 $ 1,099,713 $ 934,243

For the quarter ended June 30, 2024, the Agency Business generated revenues of $76.8 million, compared to $66.6 million for the first quarter of 2024. Gain on sales, including fee-based services, net was $17.4 million for the quarter, reflecting a margin of 1.54%, compared to $16.7 million and 1.54% for the first quarter of 2024. Income from mortgage servicing rights was $14.5 million for the quarter, reflecting a rate of 1.32% as a percentage of loan commitments, compared to $10.2 million and 1.32% (excluding $160.2 million of loan commitments not serviced for a fee) for the first quarter of 2024.

截至2024年6月30日,业务产生的收入为7680万美元,相比2024年第一季度的6660万美元有所增长。销售收入净增加1740万美元,反映出季度边际为1.54%,而2024年第一季度的边际为1.54%。抵押贷款服务权的收入为1450万美元,反映出作为贷款承诺的1.32%的费率,而2024年第一季度的费率为1.32%(不包括16020万美元的不受服务费用的贷款承诺)。

At June 30, 2024, loans held-for-sale was $342.9 million, with financing associated with these loans totaling $335.2 million.

截至2024年6月30日,待售贷款总额为34290万美元,与这些贷款相关联的融资总额为33520万美元。

Fee-Based Servicing Portfolio

收费服务组合

The Company's fee-based servicing portfolio totaled $32.28 billion at June 30, 2024. Servicing revenue, net was $29.9 million for the quarter and consisted of servicing revenue of $46.8 million, net of amortization of mortgage servicing rights totaling $16.9 million.

截至2024年6月30日,公司的基于费用的服务组合总额为322.8亿美元。第二季度净服务收入为2990万美元,其中包括4680万美元的服务收入,减去抵押服务权摊销费用的1690万美元。营业收入为2990万美元。

Fee-Based Servicing Portfolio ($ in thousands)
June 30, 2024 March 31, 2024
UPB Wtd. Avg. Fee
(bps)
Wtd. Avg.
Life (years)
UPB Wtd. Avg. Fee
(bps)
Wtd. Avg.
Life (years)
Fannie Mae $ 22,114,193 46.7 7.0 $ 21,548,221 47.1 7.2
Freddie Mac 5,587,178 22.7 7.4 5,301,291 23.4 7.7
Private Label 2,547,308 18.9 6.0 2,524,013 18.9 6.3
FHA 1,369,507 14.4 18.9 1,365,329 14.4 19.0
Bridge 380,547 10.9 3.4 380,712 10.9 3.6
SFR-Fixed Rate 279,962 20.1 4.9 265,429 20.1 5.0
Total $ 32,278,695 38.4 7.5 $ 31,384,995 38.8 7.7
收费服务组合(千美元)
2024年6月30日 酒精饮料销售 $ 32,907 45.5% $ 30,136 42.1% $ 66,223
未偿本金余额(UPB) 加权平均费用
(基点)
加权平均
期限(年)
未偿本金余额(UPB) 加权平均费用
(基点)
加权平均
期限(年)
房地产业美国房利美公司 $ 22,114,193 46.7 7.0 $ 21,548,221 47.1 7.2
房利美公司 5,587,178 22.7 7.4 5,301,291 23.4 7.7美元
自有品牌 2,547,308 18.9 6.0 2,524,013 18.9 6.3
FHA 1,369,507 14.4 18.9 1,365,329 14.4 19.0
Bridge 380,547 10.9 3.4 380,712 10.9 3.6
SFR-固定利率 279,962 20.1 4.9 265,429 20.1 5.0
总费用 $ 截至2024年6月30日,担保贷款下的房地产公司计划包含部分保证贷款的表现(“分担损失责任”),其中包括截至2024年6月30日承担的3480万美元保证责任的公允价值。公司记录了第二季度与CECL相关的净损失分担拨备440万美元。截至2024年6月30日,公司的Fannie Mae服务组合的分担损失责任总CECL拨备为4180万美元,占Fannie Mae服务组合总额的0.19%。 38.4 7.5 $ 31,384,995 38.8 7.7美元

Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan ("loss-sharing obligations") and includes $34.8 million for the fair value of the guarantee obligation undertaken at June 30, 2024. The Company recorded a $4.4 million net provision for loss sharing associated with CECL for the second quarter of 2024. At June 30, 2024, the Company's total CECL allowance for loss-sharing obligations was $41.8 million, representing 0.19% of the Fannie Mae servicing portfolio.

Structured Business

结构化业务

Portfolio and Investment Activity

投资组合和业务活动

Structured Portfolio Activity ($ in thousands)
Quarter Ended
June 30, 2024 March 31, 2024
UPB % UPB %
Bridge:
Multifamily $ 19,650 9% $ 39,235 15%
SFR 185,500 82% 171,490 67%
Land 10,350 4% —%
215,500 95% 210,725 82%
.
Mezzanine/Preferred Equity 11,684 5% 45,129 18%
Total Originations $ 227,184 100% $ 255,854 100%
Number of Loans Originated 45 59
SFR Commitments $ 277,260 $ 411,617
Loan Runoff $ 629,641 $ 640,018
结构化组合活动(千美元)
截至2023年10月1日的季度
2024年6月30日 酒精饮料销售 $ 32,907 45.5% $ 30,136 42.1% $ 66,223
未偿本金余额(UPB) % 未偿本金余额(UPB) %
桥梁资产:
多户住宅 $ 19,650 9% $ 39,235 15%
住宅房地产开发公司 185,500 82% 171,490 67%
土地 10,350 4% —%
215,500 95% 210,725 82%
.
次级股权/优先股权 11,684 5% 45,129 18%
总发起 $ 227,184 100% $ 255,854 100%
起始贷款数 45 59
单户住宅开发承诺额 $ 277,260 $ 411,617
贷款回笼 $ 629,641 $ 640,018
Structured Portfolio ($ in thousands)
June 30, 2024 March 31, 2024
UPB % UPB %
Bridge:
Multifamily $ 9,679,128 82% $ 10,254,756 84%
SFR 1,622,269 14% 1,445,028 12%
Other 176,855 1% 166,505 1%
11,478,252 97% 11,866,289 97%
Mezzanine/Preferred Equity 389,981 3% 377,845 3%
SFR Permanent 4,975 <1% 5,728 <1%
Total Portfolio $ 11,873,208 100% $ 12,249,862 100%
结构化资产组合(单位:千美元)
2024年6月30日 酒精饮料销售 $ 32,907 45.5% $ 30,136 42.1% $ 66,223
未偿本金余额(UPB) % 未偿本金余额(UPB) %
桥梁资产:
多户住宅 $ 9,679,128 82% $ 10,254,756 84%
住宅房地产开发公司 1,622,269 14% 1,445,028 12%
其他 176,855 1% 166,505 1%
11,478,252 97% 11,866,289 97%
次级股权/优先股权 389,981 3% 377,845 3%
SFR 永久 4,975 5,728
总投资组合 $ 11,873,208 100% $ 12,249,862 100%

At June 30, 2024, the loan and investment portfolio's unpaid principal balance ("UPB"), excluding loan loss reserves, was $11.87 billion, with a weighted average interest rate of 7.79%, compared to $12.25 billion and 8.07% at March 31, 2024. Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average interest rate was 8.60% at June 30, 2024, compared to 8.81% at March 31, 2024. The decrease in rate was primarily due to an increase in non-performing loans and new non-accrual loans in the second quarter of 2024.

截至2024年6月30日,贷款和投资组合的未偿本金余额(“UPB”),不包括贷款损失准备金,为118.7亿美元,加权平均利率为7.79%,而2024年3月31日则为122.5亿美元和8.07%。考虑到贷款和投资组合的某些费用和成本,截至2024年6月30日的加权平均利率为8.60%,而2024年3月31日为8.81%。利率下降主要是由于2024年第二季度不良贷款和新的非应计贷款增加导致的。

The average balance of the Company's loan and investment portfolio during the second quarter of 2024, excluding loan loss reserves, was $12.15 billion with a weighted average yield of 8.99%, compared to $12.52 billion and 9.44% for the first quarter of 2024.

公司贷款和投资组合在2024年第二季度的平均余额,不包括贷款损失准备金,为121.5亿美元,加权平均收益率为8.99%,与2024年第一季度的125.2亿美元和9.44%相比。

During the second quarter of 2024, the Company recorded a $28.9 million provision for loan losses associated with CECL. At June 30, 2024, the Company's total allowance for loan losses was $238.9 million. The Company had 24 non-performing loans with a UPB of $676.2 million, before related loan loss reserves of $28.1 million, compared to twenty-one loans with a UPB of $464.8 million, before loan loss reserves of $32.9 million at March 31, 2024.

在2024年第二季度,公司根据CECL录入了2890万美元的贷款损失准备金。截至2024年6月30日,公司的贷款损失准备总额为2.389亿美元。公司有24个不良贷款,未偿本金676.2亿美元,减去相关的贷款损失准备金2810万美元,而2024年3月31日则有21个贷款,未偿本金为4648亿美元,减去贷款损失准备金3290万美元。

In addition, at June 30, 2024, the Company had fourteen loans with a total UPB of $367.9 million (before related loan loss reserves of $15.0 million) that were less than 60 days past due, compared to twelve loans with a total UPB of $489.4 million at March 31, 2024. Interest income on these loans is only being recorded to the extent cash is received.

此外,截至2024年6月30日,公司有14笔贷款的未偿本金总额为3679万美元(扣除相关的贷款损失准备金1500万美元),逾期不足60天,而2024年3月31日则有12笔贷款,未偿本金总额为4894万美元。只有收到现金才会记入这些贷款的利息收入。

During the second quarter of 2024, the Company modified twenty-eight loans with a total UPB of $733.3 million. Fifteen of these loans with a total UPB of $398.1 million, contained interest rates based on pricing over SOFR ranging from 3.25% to 5.25%. Under the loan modification terms, borrowers invested additional capital to recapitalize their deals in exchange for temporary rate relief, which we provided through a pay and accrual feature. At June 30, 2024, these modified loans had a weighted average pay rate of 7.18% and a weighted average accrual rate of 2.14%. A portion of these loans totaling $92.7 million were less than 60 days past due and $62.0 million were non-performing at March 31, 2024, and are now current in accordance with their modified terms.

在2024年第二季度,公司修改了总额为733.3亿美元的28笔贷款。其中15笔贷款的利率是基于SOFR的定价,利率范围为3.25%至5.25%。根据贷款修改条款,借款人投资了额外的资本,以换取我们提供的暂时性利率减免和应计利率特征。截至2024年6月30日,这些修改后的贷款的加权平均付息率为7.18%,加权平均应计利率为2.14%。其中一部分贷款总额为9270万美元,未偿本金逾期不足60天,而6200万美元则是非表现贷款,截至2024年3月31日,根据修改后的条款,这些贷款现在应为现行贷款。

Financing Activity

融资活动

The balance of debt that finances the Company's loan and investment portfolio at June 30, 2024 was $10.26 billion with a weighted average interest rate including fees of 7.53%, as compared to $11.11 billion and a rate of 7.44% at March 31, 2024.

截至2024年6月30日,用于公司贷款和投资组合的债务余额为102.6亿美元,包括费用在内的加权平均利率为7.53%,而2024年3月31日为111.1亿美元,利率为7.44%。

The average balance of debt that finances the Company's loan and investment portfolio for the second quarter of 2024 was $10.81 billion, as compared to $11.37 billion for the first quarter of 2024. The average cost of borrowings for the second quarter of 2024 was 7.54%, compared to 7.50% for the first quarter of 2024.

用于公司贷款和投资组合的债务在2024年第二季度平均余额为108.1亿美元,而2024年第一季度为113.7亿美元。2024年第二季度的平均借款成本为7.54%,与2024年第一季度的7.50%相比。

Dividend

分红

The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.43 per share of common stock for the quarter ended June 30, 2024. The dividend is payable on August 30, 2024 to common stockholders of record on August 16, 2024.

公司今天宣布,其董事会已宣布截至2024年6月30日结束的季度股息为每股普通股0.43美元。股息将于2024年8月30日支付给截至2024年8月16日的普通股股东。

Earnings Conference Call

业绩会议电话

The Company will host a conference call today at 10:00 a.m. Eastern Time. A live webcast and replay of the conference call will be available at in the investor relations section of the Company's website, or you can access the call telephonically at least ten minutes prior to the conference call. The dial-in numbers are (800) 274-8461 for domestic callers and (203) 518-9843 for international callers. Please use participant passcode ABRQ224 when prompted by the operator.

公司将在东部时间上午10:00举行电话会议。电话会议的现场网络广播和重播将在公司网站的投资者关系部分提供,你还可以在电话会议开始前至少10分钟的时间段内通过电话接入。拨号号码为(800)274-8461(美国国内调用者)和(203)518-9843(国际调用者)。当运营商提示时,请使用参与者密码ABRQ224。

A telephonic replay of the call will be available until August 9, 2024. The replay dial-in numbers are (800) 938-2487 for domestic callers and (402) 220-9026 for international callers.

电话会议的重播将在2024年8月9日之前提供。重播拨打电话号码为国内的(800) 938-2487,国际的(402) 220-9026。

About Arbor Realty Trust, Inc.

关于Arbor Realty Trust,Inc.

Arbor Realty Trust, Inc. (NYSE: ABR) is a nationwide real estate investment trust and direct lender, providing loan origination and servicing for multifamily, single-family rental (SFR) portfolios, and other diverse commercial real estate assets. Headquartered in New York, Arbor manages a multibillion-dollar servicing portfolio, specializing in government-sponsored enterprise products. Arbor is a leading Fannie Mae DUS lender and Freddie Mac Optigo Seller/Servicer, and an approved FHA Multifamily Accelerated Processing (MAP) lender. Arbor's product platform also includes bridge, CMBS, mezzanine and preferred equity loans. Rated by Standard and Poor's and Fitch Ratings, Arbor is committed to building on its reputation for service, quality, and customized solutions with an unparalleled dedication to providing our clients excellence over the entire life of a loan.

Arbor Realty Trust, Inc.(纽约证券交易所:ABR)是一家跨国房地产投资信托和直接贷款人,为多家公寓、单家庭租赁(SFR)组合和其他多元化商业房地产资产提供贷款发放和服务。公司总部位于纽约,管理着一个数十亿美元的服务组合,专门从事政府支持的企业产品。Arbor是富国房贷DUS的主要放贷人,弗雷迪·马克Optigo的卖方/服务商,以及获批的FHA多家庭快速处理(MAP)放贷人。Arbor的产品平台还包括桥梁、商业抵押贷款支持证券(CMBS)、夹层和优先股权贷款。根据标准普尔和惠誉评级,Arbor致力于建立其服务、质量和定制解决方案的声誉,并致力于提供卓越的客户服务。

Safe Harbor Statement

Safe Harbor声明

Certain items in this press release may constitute forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on management's current expectations and beliefs and are subject to a number of trends and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. Arbor can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from Arbor's expectations include, but are not limited to, changes in economic conditions generally, and the real estate markets specifically, continued ability to source new investments, changes in interest rates and/or credit spreads, and other risks detailed in Arbor's Annual Report on Form 10-K for the year ended December 31, 2023 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.

本新闻稿中的某些内容可能构成《1995年证券诉讼改革法》"safe harbor"条款下的前瞻性陈述。这些陈述基于管理层目前的预期和信念,并受到一系列趋势和不确定性的影响,这些趋势和不确定性可能导致实际结果与在前瞻性陈述中描述的结果有所不同。Arbor不能保证其预期会得到实现。导致Arbor预期获得的结果有所不同的因素包括(但不限于)一般经济条件和特定的房地产市场条件的变化,继续能够找到新的投资、利率和/或信贷利差的变化以及Arbor为期至2023年12月31日的年度报告提交的报告中详细说明的其他风险。这些前瞻性陈述仅作为本新闻稿发表之日的陈述。Arbor明确否认在此之后公开发布任何更新或修订以反映与此相关的任何预期变化,或根据任何此类声明所依据的任何事件、情况或情形的变化。

Notes

票据

  1. During the quarterly earnings conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A supplemental schedule of non-GAAP financial measures and the comparable GAAP financial measure can be found on the last page of this release.
  2. Amounts reflect approximate balances as of July 31, 2024.
  1. 在季度业绩电话会议上,公司可能会讨论SEC G条例定义的非GAAP财务指标。另外,公司已在本新闻稿中使用非GAAP财务指标。非GAAP财务指标及其可比的GAAP财务指标的补充清单可以在本报告的最后一页找到。
  2. 金额反映了截至2024年7月31日的近似余额。
Contact: Arbor Realty Trust, Inc.
Paul Elenio, Chief Financial Officer
516-506-4422
pelenio@arbor.com
联系方式: Arbor Realty Trust, Inc.
Paul Elenio,致富金融(临时代码)的首席财务官
516-506-4422
pelenio@arbor.com
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
Consolidated Statements of Income - (Unaudited)
($ in thousands—except share and per share data)
Quarter Ended June 30, Six Months Ended June 30,
2024 2023 2024 2023
Interest income $ 297,188 $ 335,737 $ 618,480 $ 663,685
Interest expense 209,227 227,195 426,903 446,569
Net interest income 87,961 108,542 191,577 217,116
Other revenue:
Gain on sales, including fee-based services, net 17,448 22,587 34,114 37,176
Mortgage servicing rights 14,534 16,201 24,733 34,659
Servicing revenue, net 29,910 32,347 61,436 61,913
Property operating income 1,444 1,430 3,014 2,811
Loss on derivative instruments, net (275) (7,384) (5,533) (3,161)
Other income, net 2,081 45 4,414 4,923
Total other revenue 65,142 65,226 122,178 138,321
Other expenses:
Employee compensation and benefits 42,836 41,310 90,529 83,708
Selling and administrative 12,823 12,584 26,756 26,207
Property operating expenses 1,584 1,365 3,262 2,747
Depreciation and amortization 2,423 2,387 4,994 5,011
Provision for loss sharing (net of recoveries) 4,333 7,672 4,607 10,848
Provision for credit losses (net of recoveries) 29,564 13,878 48,682 36,395
Total other expenses 93,563 79,196 178,830 164,916
Income before extinguishment of debt, sale of real estate, income from equity affiliates and income taxes 59,540 94,572 134,925 190,521
Loss on extinguishment of debt (412) (1,247) (412) (1,247)
Gain on sale of real estate 3,813 3,813
Income from equity affiliates 2,793 5,560 4,211 19,886
Provision for income taxes (3,901) (5,553) (7,493) (13,582)
Net income 61,833 93,332 135,044 195,578
Preferred stock dividends 10,342 10,342 20,684 20,684
Net income attributable to noncontrolling interest 4,094 6,826 9,090 14,411
Net income attributable to common stockholders $ 47,397 $ 76,164 $ 105,270 $ 160,483
Basic earnings per common share $ 0.25 $ 0.42 $ 0.56 $ 0.88
Diluted earnings per common share $ 0.25 $ 0.41 $ 0.56 $ 0.87
Weighted average shares outstanding:
Basic 188,655,801 181,815,469 188,683,095 181,468,002
Diluted 205,487,711 216,061,876 205,499,619 215,489,604
Dividends declared per common share $ 0.43 $ 0.42 $ 0.86 $ 0.82
阿伯房地产信托和附属公司
综合利润表 - (未经审计)
(以千为单位,股数和每股数据除外)
截至6月30日的季度 截至6月30日的六个月
2024 2023 2024 2023
利息收入 $ 297,188 $ 335,737 $ 618,480 $ 663,685
利息费用 209,227 227,195 426,903 446,569
净利息收入 87,961 108,542 191,577 217,116
其他营业收入:
销售收益,包括基于费用的服务,净增收益 17,448 22,587 34,114 37,176
按揭服务权 14,534 16,201 24,733 34,659
服务费净收入 29,910 32,347 61,436 61,913
资产运营收入 1,444 1,430 3,014 2,811
衍生工具亏损,净额 (275) (7,384) (5,533) (3,161)
其他收入,净额 2,081 45 4,414 4,923
其他总收入 65,142 65,226 122,178 138,321
其他费用:
员工薪酬福利 42,836 41,310 90,529 83,708
销售和行政 12,823 12,584 26,756 26,207
房地产经营费用 1,584 1,365 3,262 2,747
折旧和摊销 2,423 2,387 4,994 5,011
净损失分担准备金(扣除恢复) 4,333 7,672 4,607 10,848
净信贷损失拨备(扣除恢复) 29,564 13,878 48,682 36,395
其他支出总额 93,563 79,196 178830 164,916
房地产业、贷款业务及托管业务等营收净额 59,540 94,572 134,925 190,521
债务清偿损失 (412) (1,247) (412) (1,247)
房地产业出售收益 3,813 3,813
股权投资收益 2,793 5,560 4,211 19,886
所得税费用 (3,901) (5,553) (7,493) (13,582)
净收入 61,833 93,332 135,044 195,578
优先股股息 10,342 10,342 20,684 20,684
非控制权益净收益 4,094 6,826 9,090 14,411
归属于普通股股东的净收益 $ 47,397 $ 76,164 $ 105,270 $ 160,483
基本每股收益 $ 0.25 $ 0.42 $ 0.56 $ 0.88
稀释每股收益 $ 0.25 $ 0.41 $ 0.56 $ 0.87
加权平均股数:
基本 1.88655801亿 1.81815469亿 1.88683095亿 1.81468002亿
摊薄 205,487,711 2.16061876亿 205,499,619 2.15489604亿
每股普通股宣布的分红派息 $ 0.43 $ 0.42 $ 0.86 $ 0.82
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
($ in thousands—except share and per share data)
June 30, 2024 December 31, 2023
(Unaudited)
Assets:
Cash and cash equivalents $ 737,485 $ 928,974
Restricted cash 218,228 608,233
Loans and investments, net (allowance credit losses of $238,923 and $195,664) 11,603,944 12,377,806
Loans held-for-sale, net 342,870 551,707
Capitalized mortgage servicing rights, net 380,719 391,254
Securities held-to-maturity, net (allowance credit losses of $9,132 and $6,256) 156,080 155,279
Investments in equity affiliates 72,872 79,303
Due from related party 105,097 64,421
Goodwill and other intangible assets 89,032 91,378
Other assets 490,885 490,281
Total assets $ 14,197,212 $ 15,738,636
Liabilities and Equity:
Credit and repurchase facilities $ 3,160,384 $ 3,237,827
Securitized debt 5,716,513 6,935,010
Senior unsecured notes 1,245,956 1,333,968
Convertible senior unsecured notes 284,473 283,118
Junior subordinated notes to subsidiary trust issuing preferred securities 144,275 143,896
Due to related party 2,709 13,799
Due to borrowers 75,837 121,707
Allowance for loss-sharing obligations 76,561 71,634
Other liabilities 303,865 343,072
Total liabilities 11,010,573 12,484,031
Equity:
Arbor Realty Trust, Inc. stockholders' equity:
Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares authorized, shares issued and outstanding by period: 633,684 633,684
Special voting preferred shares - 16,293,589 shares
6.375% Series D - 9,200,000 shares
6.25% Series E - 5,750,000 shares
6.25% Series F - 11,342,000 shares
Common stock, $0.01 par value: 500,000,000 shares authorized - 188,548,879 and 188,505,264 shares issued and outstanding 1,885 1,885
Additional paid-in capital 2,361,466 2,367,188
Retained earnings 57,894 115,216
Total Arbor Realty Trust, Inc. stockholders' equity 3,054,929 3,117,973
Noncontrolling interest 131,710 136,632
Total equity 3,186,639 3,254,605
Total liabilities and equity $ 14,197,212 $ 15,738,636
阿伯房地产信托和附属公司
合并资产负债表
(以千为单位,股数和每股数据除外)
2024年6月30日 2023年12月31日
(未经审计)
资产:
现金及现金等价物 $ 737,485 $ 928,974
受限现金 作为2024年5月31日和2023年11月30日的资产负债表中与客户持有的基金相关的其他应计负债的相应流动负债约为$218,228。 608,233
贷款和投资净额(拨备减值238,923美元和195,664美元,分别) 11,603,944 12,377,806
待售贷款,净额 342,870 551,707
资本化的抵押贷款服务权利,净值 380,719 391,254
持有至到期投资证券、净值(包括$9,132 和 $6,256 的信用减值) 156,080 155,279
股权投资 72,872 79,303
应收关联方款项 105,097 64,421
商誉及其他无形资产 89,032 91,378
其他 490,885 490,281
总资产 $ 14,197,212 $ 15,738,636
负债和权益:
信贷与回购设施 $ 3,160,384 $ 3,237,827
证券化债务 5,716,513 6,935,010
高级无担保票据 1,245,956 1,333,968
可转换普通无抵押债券 284,473 283,118
向子公司信托发行优先证券的次级下属票据 144,275 143,896
应相关方付款 2,709 股权补偿奖励
到借款人的款项 75,837 121,707
损失分担义务的津贴 76,561 71,634
其他负债 303,865 343,072
负债合计 11,010,573 12,484,031
股东权益:
Arbor Realty Trust, Inc. 股东权益:
优先股,累积,可赎回,面值 $0.01:核准发行100,000,000股,根据时间发行和流通的股票数: 633,684 633,684
特殊投票优先股 - 16,293,589股
6.375% D股系列-920万股
6.25% E股系列-575万股
6.25% F股系列-1134.2万股
普通股,面值 $0.01:核准发行500,000,000股,已发行和流通188,548,879股和188,505,264股 1,885 1,885
额外实收资本 2,361,466 2,367,188
保留盈余 57,894 115,216
Arbor Realty Trust, Inc.总股东权益 3,054,929 3,117,973
非控股权益 131,710 136,632
股东权益总计 3,186,639 3,254,605
负债和股东权益总额 $ 14,197,212 $ 15,738,636
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
Statement of Income Segment Information - (Unaudited)
(in thousands)
Quarter Ended June 30, 2024
Structured
Business
Agency
Business
Other (1) Consolidated
Interest income $ 282,077 $ 15,111 $ $ 297,188
Interest expense 203,062 6,165 209,227
Net interest income 79,015 8,946 87,961
Other revenue:
Gain on sales, including fee-based services, net 17,448 17,448
Mortgage servicing rights 14,534 14,534
Servicing revenue 46,797 46,797
Amortization of MSRs (16,887) (16,887)
Property operating income 1,444 1,444
Loss on derivative instruments, net (275) (275)
Other income, net 1,975 106 2,081
Total other revenue 3,419 61,723 65,142
Other expenses:
Employee compensation and benefits 15,805 27,031 42,836
Selling and administrative 5,828 6,995 12,823
Property operating expenses 1,584 1,584
Depreciation and amortization 1,250 1,173 2,423
Provision for loss sharing (net of recoveries) 4,333 4,333
Provision for credit losses (net of recoveries) 28,030 1,534 29,564
Total other expenses 52,497 41,066 93,563
Income before extinguishment of debt, sale of real estate, income from equity affiliates and income taxes 29,937 29,603 59,540
Loss on extinguishment of debt (412) (412)
Gain on sale of real estate 3,813 3,813
Income from equity affiliates 2,793 2,793
Benefit from (provision for) income taxes 865 (4,766) (3,901)
Net income 36,996 24,837 61,833
Preferred stock dividends 10,342 10,342
Net income attributable to noncontrolling interest 4,094 4,094
Net income attributable to common stockholders $ 26,654 $ 24,837 $ (4,094) $ 47,397
阿伯房地产信托和附属公司
分部信息的损益表 - (未经审计)
(以千为单位)
2024年6月30日季度结束
结构化的
按照我们所处的风险和不确定性的假设,结果和在本招股书或在任何文档中引用的前瞻性陈述中讨论的事件可能不会发生。投资者应谨慎对待这些前瞻性陈述,它们仅在本招股书或在文档中通过引用作为参考,其仅在本招股书或在文档中通过引用作为参考的文件的日期发表时存在。我们没有任何义务,并明确声明不承担任何义务,更新或更改任何前瞻性陈述,无论是基于新信息、未来事件或其他原因。我们或代表我们行事的任何人作出的所有后续前瞻性陈述,都受到本节中所包含或所提到的警示性声明的明确限制。
代理
按照我们所处的风险和不确定性的假设,结果和在本招股书或在任何文档中引用的前瞻性陈述中讨论的事件可能不会发生。投资者应谨慎对待这些前瞻性陈述,它们仅在本招股书或在文档中通过引用作为参考,其仅在本招股书或在文档中通过引用作为参考的文件的日期发表时存在。我们没有任何义务,并明确声明不承担任何义务,更新或更改任何前瞻性陈述,无论是基于新信息、未来事件或其他原因。我们或代表我们行事的任何人作出的所有后续前瞻性陈述,都受到本节中所包含或所提到的警示性声明的明确限制。
其他(1) 合并后的
利息收入 $ 282,077 $ 15,111 $ $ 297,188
利息费用 203,062 6,165 209,227
净利息收入 79,015 8,946 87,961
其他营业收入:
销售收益,包括基于费用的服务,净增收益 17,448 17,448
按揭服务权 14,534 14,534
营业收入 46,797 46,797
抵押贷款服务收入摊销 (16,887) (16,887)
资产运营收入 1,444 1,444
衍生工具亏损,净额 (275) (275)
其他收入,净额 1,975 106 2,081
其他总收入 3,419 61,723 65,142
其他费用:
员工薪酬福利 15,805 27,031 42,836
销售和行政 5,828 6,995 12,823
房地产经营费用 1,584 1,584
折旧和摊销 1,250 1,173 2,423
净损失分担准备金(扣除恢复) 4,333 4,333
净信贷损失拨备(扣除恢复) 28,030 1,534 29,564
其他支出总额 52,497 41,066 93,563
房地产业、贷款业务及托管业务等营收净额 29,937 29,603 59,540
债务清偿损失 (412) (412)
房地产业出售收益 3,813 3,813
股权投资收益 2,793 2,793
因(预提)所得税受益 865 (4,766) (3,901)
净收入 36,996 24,837 61,833
优先股股息 10,342 10,342
非控制权益净收益 4,094 4,094
归属于普通股股东的净收益 $ 26,654 $ 24,837 $ (4,094) $ 47,397

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

(1) 包含分配给非控股权益持有人而未分配给两个报告段的收入。

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
Balance Sheet Segment Information - (Unaudited)
(in thousands)
June 30, 2024
Structured
Business
Agency
Business
Consolidated
Assets:
Cash and cash equivalents $ 272,614 $ 464,871 $ 737,485
Restricted cash 203,223 15,005 218,228
Loans and investments, net 11,603,944 11,603,944
Loans held-for-sale, net 342,870 342,870
Capitalized mortgage servicing rights, net 380,719 380,719
Securities held-to-maturity, net 156,080 156,080
Investments in equity affiliates 72,872 72,872
Goodwill and other intangible assets 12,500 76,532 89,032
Other assets and due from related party 521,039 74,943 595,982
Total assets $ 12,686,192 $ 1,511,020 $ 14,197,212
Liabilities:
Debt obligations $ 10,216,430 $ 335,171 $ 10,551,601
Allowance for loss-sharing obligations 76,561 76,561
Other liabilities and due to related party 305,813 76,598 382,411
Total liabilities $ 10,522,243 $ 488,330 $ 11,010,573
阿伯房地产信托和附属公司
资产负债表分部信息 - (未经审计)
(以千为单位)
2024年6月30日
结构化的
按照我们所处的风险和不确定性的假设,结果和在本招股书或在任何文档中引用的前瞻性陈述中讨论的事件可能不会发生。投资者应谨慎对待这些前瞻性陈述,它们仅在本招股书或在文档中通过引用作为参考,其仅在本招股书或在文档中通过引用作为参考的文件的日期发表时存在。我们没有任何义务,并明确声明不承担任何义务,更新或更改任何前瞻性陈述,无论是基于新信息、未来事件或其他原因。我们或代表我们行事的任何人作出的所有后续前瞻性陈述,都受到本节中所包含或所提到的警示性声明的明确限制。
代理
按照我们所处的风险和不确定性的假设,结果和在本招股书或在任何文档中引用的前瞻性陈述中讨论的事件可能不会发生。投资者应谨慎对待这些前瞻性陈述,它们仅在本招股书或在文档中通过引用作为参考,其仅在本招股书或在文档中通过引用作为参考的文件的日期发表时存在。我们没有任何义务,并明确声明不承担任何义务,更新或更改任何前瞻性陈述,无论是基于新信息、未来事件或其他原因。我们或代表我们行事的任何人作出的所有后续前瞻性陈述,都受到本节中所包含或所提到的警示性声明的明确限制。
合并后的
资产:
现金及现金等价物 $ 272,614 $ 464,871 $ 737,485
受限现金 203,223 15,005 作为2024年5月31日和2023年11月30日的资产负债表中与客户持有的基金相关的其他应计负债的相应流动负债约为$218,228。
贷款和投资,净额 11,603,944 11,603,944
待售贷款,净额 342,870 342,870
资本化的抵押贷款服务权利,净值 380,719 380,719
持有至到期日的证券,净值 156,080 156,080
股权投资 72,872 72,872
商誉及其他无形资产 12,500 76,532 89,032
其他资产和来自关联方的应收款项 521,039 74,943 595,982
总资产 $ 12,686,192 $ 1,511,020 $ 14,197,212
负债:
债务 $ 10,216,430 $ 335,171 $ 10,551,601
损失分担义务的津贴 76,561 76,561
其他负债和相关方应付款项 305,813 76,598 382,411
负债合计 $ 10,522,243 $ 488,330 $ 11,010,573
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
Reconciliation of Distributable Earnings to GAAP Net Income - (Unaudited)
($ in thousands—except share and per share data)
Quarter Ended June 30, Six Months Ended June 30,
2024 2023 2024 2023
Net income attributable to common stockholders $ 47,397 $ 76,164 $ 105,270 $ 160,483
Adjustments:
Net income attributable to noncontrolling interest 4,094 6,826 9,090 14,411
Income from mortgage servicing rights (14,534) (16,201) (24,733) (34,659)
Deferred tax benefit (2,944) (7,360) (6,896) (4,197)
Amortization and write-offs of MSRs 19,518 21,204 37,936 39,927
Depreciation and amortization 3,044 4,058 6,239 8,353
Loss on extinguishment of debt 412 1,247 412 1,247
Provision for credit losses, net 31,457 16,810 46,260 40,515
Loss on derivative instruments, net 371 8,085 5,894 1,034
Stock-based compensation 2,750 3,193 8,772 9,094
Distributable earnings (1) $ 91,565 $ 114,026 $ 188,244 $ 236,208
Diluted distributable earnings per share (1) $ 0.45 $ 0.57 $ 0.92 $ 1.19
Diluted weighted average shares outstanding (1) (2) 205,487,711 198,791,261 205,499,619 198,239,006
阿伯房地产信托和附属公司
可分配收益与GAAP净收益的调节-(未经审计)
(以千为单位,股数和每股数据除外)
截至6月30日的季度 截至6月30日的六个月
2024 2023 2024 2023
归属于普通股股东的净收益 $ 47,397 $ 76,164 $ 105,270 $ 160,483
调整:
非控制权益净收益 4,094 6,826 9,090 14,411
按揭服务权益收入 (14,534) (16,201) (24,733) (34,659)
递延所得税收益 (2,944) (7,360) (6,896) (4,197)
MSRs的摊销和核销 19,518 21,204 37,936 39,927
折旧和摊销 3,044 4,058 6,239 8,353
债务清偿损失 412 1,247 412 1,247
2021年12月31日截止的三个月内的亏损主要包括其他应收账款的小额预备。 31,457 16,810 46,260 40,515
衍生工具亏损,净额 371 8,085 5,894 1,034
以股票为基础的报酬计划 2,750 3,193 8,772 9,094
可分配收益(1) $ 91,565 $ 114,026 $ 188,244 $ 236,208
每股摊薄可分配收益(1) $ 0.45 $ 0.57 $ 0.92 $ 1.19
摊薄加权平均股份(1)(2) 205,487,711 198,791,261 205,499,619 198,239,006


(1) Amounts are attributable to common stockholders and OP Unit holders. The OP Units are redeemable for cash, or at the Company's option for shares of the Company's common stock on a one-for-one basis.


(1)金额可归属于普通股股东和OP单位持有人。OP单位可在公司的选择下以一比一的比例兑换现金或公司普通股股份。

(2) The diluted weighted average shares outstanding exclude the potential shares issuable upon conversion and settlement of the Company's convertible senior notes principal balance.

(2)已稀释加权平均流通股不包括公司可转换的优先股本金余额的潜在股份。

The Company is presenting distributable earnings because management believes it is an important supplemental measure of the Company's operating performance and is useful to investors, analysts and other parties in the evaluation of REITs and their ability to provide dividends to stockholders. Dividends are one of the principal reasons investors invest in REITs. To maintain REIT status, REITs are required to distribute at least 90% of their REIT-taxable income. The Company considers distributable earnings in determining its quarterly dividend and believes that, over time, distributable earnings is a useful indicator of the Company's dividends per share.

公司公布可分配收益,因为管理层认为这是衡量公司运营绩效重要的补充指标,对投资者、分析师和其他各方在评估信托和它们向股东分红的能力方面是有用的。分红是投资者投资信托的主要原因之一。为保持信托资格,需要把至少90%的信托应税收入分配出去。公司在确定季度股息时会考虑分配收益,并且认为随着时间的推移,可分配收益是公司每股分红的有用指标。

The Company defines distributable earnings as net income (loss) attributable to common stockholders computed in accordance with GAAP, adjusted for accounting items such as depreciation and amortization (adjusted for unconsolidated joint ventures), non-cash stock-based compensation expense, income from MSRs, amortization and write-offs of MSRs, gains/losses on derivative instruments primarily associated with Private Label loans not yet sold and securitized, changes in fair value of GSE-related derivatives that temporarily flow through earnings, deferred tax provision (benefit), CECL provisions for credit losses (adjusted for realized losses as described below) and gains/losses on the receipt of real estate from the settlement of loans (prior to the sale of the real estate). The Company also adds back one-time charges such as acquisition costs and one-time gains/losses on the early extinguishment of debt and redemption of preferred stock.

公司将可分配收益定义为根据GAAP计算的归属于普通股股东的净利润(亏损),并对会计项目进行调整,如折旧和摊销(对非一体化合营进行调整),非现金股票补偿费用,来自MSRs的收入,MSRs的摊销和摊销,主要涉及尚未出售和证券化的私人贷款的衍生工具的收益/损失,流经收入的与政府支持实体相关的衍生工具的公允价值变化,递延税款准备(盈余),CECL的信贷损失准备(根据如下所述实现损失进行调整)和因贷款解决而收到房地产的一次性收益/损失。公司还会将收购成本和提前偿还债务以及赎回优先股的一次性获利/损失等特殊费用加回。

The Company reduces distributable earnings for realized losses in the period management determines that a loan is deemed nonrecoverable in whole or in part. Loans are deemed nonrecoverable upon the earlier of: (1) when the loan receivable is settled (i.e., when the loan is repaid, or in the case of foreclosure, when the underlying asset is sold); or (2) when management determines that it is nearly certain that all amounts due will not be collected. The realized loss amount is equal to the difference between the cash received, or expected to be received, and the book value of the asset.

如果管理层认定某笔贷款全部或部分无法收回,那么公司会在期间内减少可分配收益。贷款被认定为无法收回的时间取决于:(1)贷款应收款结算的时间(即,贷款偿还的时间,或在清算的情况下,当基础资产售出时);或(2)管理层认定几乎确定所有款项都无法收回的时间。实现亏损金额等于已收到或预计将收到的现金与资产账面价值之间的差额。

Distributable earnings is not intended to be an indication of the Company's cash flows from operating activities (determined in accordance with GAAP) or a measure of its liquidity, nor is it entirely indicative of funding the Company's cash needs, including its ability to make cash distributions. The Company's calculation of distributable earnings may be different from the calculations used by other companies and, therefore, comparability may be limited.

公司的可分配收益指标并不意味着公司的经营活动现金流(根据GAAP确定)或其流动性情况,也不完全表明资金来源是否能够满足公司的现金需求,包括其发放现金分配的能力。公司计算可分配收益的方式可能与其他公司的计算方式不同,因此可能存在比较性较弱的情况。


big

Source: Arbor Realty Trust

资料来源:Arbor Realty Trust

声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发