New York Mortgage Trust Reports Fourth Quarter and Full Year 2021 Results
| Summary of Fourth Quarter and Full Year 2021: (dollar amounts in thousands, except per share data) |
|||||||
| For the Three Months Ended 2021 |
For the Twelve Months Ended 2021 |
||||||
| Net income attributable to Company's common stockholders | $ | 22,460 | $ | 144,176 | |||
| Net income attributable to Company's common stockholders per share (basic) | $ | 0.06 | $ | 0.38 | |||
| Undepreciated earnings (1) | $ | 31,045 | $ | 159,881 | |||
| Undepreciated earnings per common share (1) | $ | 0.08 | $ | 0.42 | |||
| Comprehensive income attributable to Company's common stockholders | $ | 22,197 | $ | 144,960 | |||
| Comprehensive income attributable to Company's common stockholders per share (basic) | $ | 0.06 | $ | 0.38 | |||
| Net interest income | $ | 30,772 | $ | 123,618 | |||
| Portfolio net interest margin | 3.63 | % | 3.07 | % | |||
| Book value per common share at the end of the period | $ | 4.70 | $ | 4.70 | |||
| Undepreciated book value per common share at the end of the period (1) | $ | 4.74 | $ | 4.74 | |||
| Economic return on book value (2) | 1.27 | % | 8.28 | % | |||
| Economic return on undepreciated book value (3) | 1.68 | % | 9.13 | % | |||
| Dividends per common share | $ | 0.10 | $ | 0.40 | |||
| (1) | Represents a non-GAAP financial measure. A reconciliation of the Company's non-GAAP financial measures to their most directly comparable GAAP measure is included below in "Reconciliation of Financial Information." |
| (2) | Economic return on book value is based on the periodic change in GAAP book value per common share plus dividends declared per common share, if any, during the period. |
| (3) | Economic return on undepreciated book value is based on the periodic change in undepreciated book value per common share, a non-GAAP financial measure, plus dividends declared per common share, if any, during the period. |
Key Developments:
Fourth Quarter Investing Activities
- Purchased approximately
$606.2 million in residential loans and received approximately$245.1 million in repayments.
- Sold investment securities for aggregate proceeds of approximately
$184.1 million .
- Funded multi-family joint venture investments for approximately
$123.1 million and mezzanine lending investments in the amount of approximately$65.5 million .
Fourth Quarter Financing Activities
- Issued 7.000% Series G Cumulative Redeemable Preferred Stock for net proceeds of approximately
$72.1 million and fully redeemed 7.750% Series B Cumulative Redeemable Preferred Stock for approximately$80.0 million , lowering the cost of capital represented by the redeemed shares by 75 basis points.
Full Year 2021 Investing Activities
- Purchased approximately
$1.6 billion in residential loans and received approximately$858.2 million in repayments and sales proceeds of approximately$77.1 million .
- Purchased approximately
$53.7 million in investment securities and received approximately$432.6 million in sales proceeds.
- Funded multi-family joint venture investments for approximately
$198.5 million and mezzanine lending investments for approximately$108.4 million . Received approximately$96.0 million in proceeds from redemptions of mezzanine lending investments.
Full Year 2021 Financing Activities
- Issued
$100.0 million in aggregate principal amount of 5.75% senior unsecured notes dueApril 2026 at par.
- Completed a securitization of bridge business purpose loans resulting in approximately
$178.4 million of net proceeds to the Company, of which$117.1 million was used to repay an outstanding repurchase agreement.
- Redeemed one of the Company's residential loan securitizations with an outstanding balance of
$203.5 million at the time of redemption and completed a new securitization of certain performing, re-performing and non-performing residential loans resulting in approximately$254.9 million of net proceeds to the Company.
- Issued 6.875% Series F Fixed-to-Floating-Rate Cumulative Redeemable Preferred Stock for net proceeds of approximately
$138.6 million and fully redeemed 7.875% Series C Cumulative Redeemable Preferred Stock for approximately$104.9 million , lowering the cost of capital represented by the redeemed shares by 100 basis points.
- Issued 7.000% Series G Cumulative Redeemable Preferred Stock for net proceeds of approximately
$72.1 million and fully redeemed 7.750% Series B Cumulative Redeemable Preferred Stock for approximately$80.0 million , lowering the cost of capital represented by the redeemed shares by 75 basis points.
Subsequent Developments:
- Completed a securitization of residential loans, resulting in approximately
$286.3 million in net proceeds to the Company after deducting estimated expenses associated with the transaction. The Company utilized the net proceeds to repay approximately$195.6 million on an outstanding repurchase agreement related to residential loans.
- Completed a securitization of business purpose loans, resulting in approximately
$222.5 million in net proceeds to the Company after deducting estimated expenses associated with the transaction. The Company utilized the net proceeds to repay approximately$121.1 million on an outstanding repurchase agreement related to residential loans.
- Redeemed our convertible notes at maturity for
$138.0 million .
- The Company's Board of Directors has authorized a share repurchase program for up to
$200.0 million of the Company's common stock.
Management Overview
Capital Allocation
The following tables set forth, by investment category, our allocated capital at
| Single-Family (1) |
Multi- Family |
Other | Total | ||||||||||||
| Residential loans | $ | 3,575,601 | $ | — | $ | — | $ | 3,575,601 | |||||||
| Consolidated SLST CDOs | (839,419 | ) | — | — | (839,419 | ) | |||||||||
| Multi-family loans | — | 120,021 | — | 120,021 | |||||||||||
| Investment securities available for sale | 128,019 | 33,146 | 39,679 | 200,844 | |||||||||||
| Equity investments | — | 191,238 | 48,393 | 239,631 | |||||||||||
| Equity investments in consolidated multi-family properties (2) | — | 261,639 | — | 261,639 | |||||||||||
| Other investments (3) | 38,749 | — | — | 38,749 | |||||||||||
| Total investment portfolio carrying value | 2,902,950 | 606,044 | 88,072 | 3,597,066 | |||||||||||
| Liabilities: | |||||||||||||||
| Repurchase agreements | (554,259 | ) | — | — | (554,259 | ) | |||||||||
| Residential loan securitization CDOs | (682,802 | ) | — | — | (682,802 | ) | |||||||||
| Convertible notes | — | — | (137,898 | ) | (137,898 | ) | |||||||||
| Senior unsecured notes | — | — | (96,704 | ) | (96,704 | ) | |||||||||
| Subordinated debentures | — | — | (45,000 | ) | (45,000 | ) | |||||||||
| Cash, cash equivalents and restricted cash (4) | 39,366 | — | 260,279 | 299,645 | |||||||||||
| Other | 29,612 | (13,205 | ) | (55,424 | ) | (39,017 | ) | ||||||||
| $ | 1,734,867 | $ | 592,839 | $ | 13,325 | $ | 2,341,031 | ||||||||
| Company Recourse Leverage Ratio (5) | 0.4x | ||||||||||||||
| Portfolio Recourse Leverage Ratio (6) | 0.2x | ||||||||||||||
| (1) | The Company, through its ownership of certain securities, has determined it is the primary beneficiary of Consolidated SLST and has consolidated the assets and liabilities of Consolidated SLST in the Company’s consolidated financial statements. Consolidated SLST is presented on our consolidated balance sheets as residential loans, at fair value and collateralized debt obligations, at fair value. Our investment in Consolidated SLST as of |
| (2) | Represents the Company's equity investments in consolidated multi-family apartment communities. A reconciliation of the Company's equity investments in consolidated multi-family properties to the consolidated financial statements is included below in "Reconciliation of Financial Information." |
| (3) | Represents the Company's single-family rental properties. |
| (4) | Excludes cash in the amount of |
| (5) | Represents the Company's total outstanding repurchase agreement financing, subordinated debentures, convertible notes and senior unsecured notes divided by the Company's total stockholders' equity. Does not include Consolidated SLST CDOs amounting to |
| (6) | Represents the Company's outstanding repurchase agreement financing divided by the Company’s total stockholders’ equity. |
| Net Interest Income - Three Months Ended |
Single-Family (1) |
Multi- Family |
Other | Total | |||||||||||
| Interest Income (2) | $ | 40,073 | $ | 3,767 | $ | 1,714 | $ | 45,554 | |||||||
| Interest Expense | (7,832 | ) | — | (6,950 | ) | (14,782 | ) | ||||||||
| Net Interest Income (Expense) | $ | 32,241 | $ | 3,767 | $ | (5,236 | ) | $ | 30,772 | ||||||
| Portfolio Net Interest Margin - Three Months Ended |
|||||||||||||||
| Average Interest Earning Assets (3) (4) | $ | 2,590,388 | $ | 158,424 | $ | 23,328 | $ | 2,772,140 | |||||||
| Average Yield on Interest Earning Assets (5) | 6.19 | % | 9.51 | % | 29.39 | % | 6.57 | % | |||||||
| Average Portfolio Financing Cost (6) | (2.94 | )% | — | — | (2.94 | )% | |||||||||
| Portfolio Net Interest Margin (7) | 3.25 | % | 9.51 | % | 29.39 | % | 3.63 | % | |||||||
| (1) | The Company, through its ownership of certain securities, has determined it is the primary beneficiary of Consolidated SLST and has consolidated the assets and liabilities of Consolidated SLST in the Company’s consolidated financial statements. Interest income amounts represent interest income earned by securities that are owned by the Company. A reconciliation of net interest income from the Single-Family portfolio to the consolidated financial statements is included below in "Reconciliation of Financial Information." |
| (2) | Includes interest income earned on cash accounts held by the Company. |
| (3) | Average Interest Earning Assets for the period indicated excludes all Consolidated SLST assets other than those securities owned by the Company. |
| (4) | Average Interest Earning Assets is calculated each quarter based on daily average amortized cost for the respective periods. |
| (5) | Average Yield on Interest Earning Assets was calculated by dividing our annualized interest income relating to our interest earning assets by our Average Interest Earning Assets for the respective periods. |
| (6) | Average Portfolio Financing Cost was calculated by dividing our annualized interest expense relating to our interest earning assets by our average interest bearing liabilities, excluding the interest expense generated by our subordinated debentures, convertible notes, senior unsecured notes and mortgages payable on real estate of approximately |
| (7) | Portfolio Net Interest Margin is the difference between our Average Yield on Interest Earning Assets and our Average Portfolio Financing Cost, excluding the weighted average cost of subordinated debentures, convertible notes, senior unsecured notes and mortgages payable on real estate. |
Stock Repurchase Program
On
The Company intends to only consider repurchasing shares of its common stock when the purchase price is less than the last publicly reported book value per common share and expects to fund the share repurchases from current liquidity.
Conference Call
On
In connection with the release of these financial results, the Company will also post a supplemental financial presentation that will accompany the conference call on its website at http://www.nymtrust.com under the "Investors — Events and Presentations" section. Full year 2021 financial and operating data can be viewed in the Company’s Annual Report on Form 10-K for the year ended
About
Defined Terms
The following defines certain of the commonly used terms that may appear in this press release: “RMBS” refers to residential mortgage-backed securities backed by adjustable-rate, hybrid adjustable-rate, or fixed-rate residential loans; “Agency RMBS” refers to RMBS representing interests in or obligations backed by pools of residential loans guaranteed by a government sponsored enterprise (“GSE”), such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”), or an agency of the
Cautionary Statement Regarding Forward-Looking Statements
When used in this press release, in future filings with the
Forward-looking statements are based on estimates, projections, beliefs and assumptions of management of the Company at the time of such statements and are not guarantees of future performance. Forward-looking statements involve risks and uncertainties in predicting future results and conditions. Actual results and outcomes could differ materially from those projected in these forward-looking statements due to a variety of factors, including, without limitation: changes in the Company’s business and investment strategy; changes in interest rates and the fair market value of the Company’s assets, including negative changes resulting in margin calls relating to the financing of the Company’s assets; changes in credit spreads; changes in the long-term credit ratings of the
These and other risks, uncertainties and factors, including the risk factors described in the Company’s reports filed with the
| For Further Information | |
| CONTACT: | AT THE COMPANY |
| Phone: 212-792-0107 Email: [email protected] |
|
FINANCIAL TABLES FOLLOW
CONSOLIDATED BALANCE SHEETS (Dollar amounts in thousands, except share data) |
|||||||
2021 |
2020 |
||||||
| (unaudited) | |||||||
| ASSETS | |||||||
| Residential loans, at fair value | $ | 3,575,601 | $ | 3,049,166 | |||
| Multi-family loans, at fair value | 120,021 | 163,593 | |||||
| Investment securities available for sale, at fair value | 200,844 | 724,726 | |||||
| Equity investments, at fair value | 239,631 | 259,095 | |||||
| Cash and cash equivalents | 289,602 | 293,183 | |||||
| Real estate, net | 1,017,583 | 50,532 | |||||
| Other assets | 198,416 | 115,292 | |||||
| Total Assets (1) | $ | 5,641,698 | $ | 4,655,587 | |||
| LIABILITIES AND EQUITY | |||||||
| Liabilities: | |||||||
| Repurchase agreements | $ | 554,259 | $ | 405,531 | |||
| Collateralized debt obligations ( |
|||||||
| as of net as of |
1,522,221 | 1,623,658 | |||||
| Convertible notes | 137,898 | 135,327 | |||||
| Senior unsecured notes | 96,704 | — | |||||
| Subordinated debentures | 45,000 | 45,000 | |||||
| Mortgages payable on real estate, net | 709,356 | 36,752 | |||||
| Other liabilities | 144,478 | 101,746 | |||||
| Total liabilities (1) | 3,209,916 | 2,348,014 | |||||
| Commitments and Contingencies | |||||||
| Redeemable Non-Controlling Interest in Consolidated Variable Interest Entities | 66,392 | — | |||||
| Stockholders' Equity: | |||||||
| Preferred stock, par value |
|||||||
| as of 20,872,888 shares issued and outstanding as of 2020, respectively ( |
538,221 | 504,765 | |||||
| Common stock, par value |
|||||||
| and 377,744,476 shares issued and outstanding as of |
3,794 | 3,777 | |||||
| Additional paid-in capital | 2,356,576 | 2,342,934 | |||||
| Accumulated other comprehensive income | 1,778 | 994 | |||||
| Accumulated deficit | (559,338 | ) | (551,268 | ) | |||
| Company's stockholders' equity | 2,341,031 | 2,301,202 | |||||
| Non-controlling interest in consolidated variable interest entities | 24,359 | 6,371 | |||||
| Total equity | 2,365,390 | 2,307,573 | |||||
| Total Liabilities and Equity | $ | 5,641,698 | $ | 4,655,587 | |||
| (1) | Our consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs") as the Company is the primary beneficiary of these VIEs. As of |
CONSOLIDATED STATEMENTS OF OPERATIONS (Dollar amounts in thousands, except per share data) (unaudited) |
||||||||||||||||
| For the Three Months Ended |
For the Years Ended |
|||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| NET INTEREST INCOME: | ||||||||||||||||
| Interest income | $ | 52,318 | $ | 46,220 | $ | 206,866 | $ | 350,161 | ||||||||
| Interest expense | 21,546 | 20,264 | 83,248 | 223,068 | ||||||||||||
| Total net interest income | 30,772 | 25,956 | 123,618 | 127,093 | ||||||||||||
| NON-INTEREST INCOME (LOSS): | ||||||||||||||||
| Realized gains (losses), net | 1,090 | 1,861 | 21,451 | (148,058 | ) | |||||||||||
| Realized loss on de-consolidation of Consolidated K-Series | — | — | — | (54,118 | ) | |||||||||||
| Unrealized gains (losses), net | 15,491 | 52,549 | 95,649 | (160,161 | ) | |||||||||||
| Income from equity investments | 11,875 | 12,098 | 33,896 | 26,670 | ||||||||||||
| Impairment of goodwill | — | — | — | (25,222 | ) | |||||||||||
| Income from real estate | 7,605 | 419 | 15,230 | 419 | ||||||||||||
| Other income | 3,272 | 344 | 5,515 | 678 | ||||||||||||
| Total non-interest income (loss) | 39,333 | 67,271 | 171,741 | (359,792 | ) | |||||||||||
| GENERAL, ADMINISTRATIVE AND OPERATING EXPENSES: | ||||||||||||||||
| General and administrative expenses | 12,489 | 9,656 | 48,908 | 42,228 | ||||||||||||
| Expenses related to real estate | 13,463 | 763 | 28,849 | 763 | ||||||||||||
| Portfolio operating expenses | 8,111 | 2,761 | 26,668 | 11,572 | ||||||||||||
| Total general, administrative and operating expenses | 34,063 | 13,180 | 104,425 | 54,563 | ||||||||||||
| INCOME (LOSS) FROM OPERATIONS BEFORE INCOME TAXES | 36,042 | 80,047 | 190,934 | (287,262 | ) | |||||||||||
| Income tax expense | 1,162 | 65 | 2,458 | 981 | ||||||||||||
| NET INCOME (LOSS) | 34,880 | 79,982 | 188,476 | (288,243 | ) | |||||||||||
| Net loss (income) attributable to non-controlling interest in consolidated variable interest entities | 1,296 | 437 | 4,724 | (267 | ) | |||||||||||
| NET INCOME (LOSS) ATTRIBUTABLE TO COMPANY | 36,176 | 80,419 | 193,200 | (288,510 | ) | |||||||||||
| Preferred stock dividends | (10,994 | ) | (10,296 | ) | (42,859 | ) | (41,186 | ) | ||||||||
| Preferred stock redemption charge | (2,722 | ) | — | (6,165 | ) | — | ||||||||||
| NET INCOME (LOSS) ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS | $ | 22,460 | $ | 70,123 | $ | 144,176 | $ | (329,696 | ) | |||||||
| Basic earnings (loss) per common share | $ | 0.06 | $ | 0.19 | $ | 0.38 | $ | (0.89 | ) | |||||||
| Diluted earnings (loss) per common share | $ | 0.06 | $ | 0.18 | $ | 0.38 | $ | (0.89 | ) | |||||||
| Weighted average shares outstanding-basic | 379,346 | 377,744 | 379,232 | 371,004 | ||||||||||||
| Weighted average shares outstanding-diluted | 380,551 | 399,009 | 380,968 | 371,004 | ||||||||||||
SUMMARY OF QUARTERLY EARNINGS (Dollar amounts in thousands, except per share data) (unaudited) |
|||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||
| December 31, 2021 |
September 30, 2021 |
2021 |
2021 |
December 31, 2020 |
|||||||||||||||
| Total net interest income | $ | 30,772 | $ | 31,031 | $ | 31,475 | $ | 30,340 | $ | 25,956 | |||||||||
| Total non-interest income | 39,333 | 49,412 | 43,276 | 39,720 | 67,271 | ||||||||||||||
| Total general, administrative and operating expenses | 34,063 | 28,046 | 23,121 | 19,195 | 13,180 | ||||||||||||||
| Income from operations before income taxes | 36,042 | 52,397 | 51,630 | 50,865 | 80,047 | ||||||||||||||
| Income tax expense | 1,162 | 1,215 | 15 | 66 | 65 | ||||||||||||||
| Net income | 34,880 | 51,182 | 51,615 | 50,799 | 79,982 | ||||||||||||||
| Net loss attributable to non-controlling interest in consolidated variable interest entities | 1,296 | 394 | 1,625 | 1,409 | 437 | ||||||||||||||
| Net income attributable to Company | 36,176 | 51,576 | 53,240 | 52,208 | 80,419 | ||||||||||||||
| Preferred stock dividends | (10,994 | ) | (11,272 | ) | (10,296 | ) | (10,297 | ) | (10,296 | ) | |||||||||
| Preferred stock redemption charge | (2,722 | ) | (3,443 | ) | — | — | — | ||||||||||||
| Net income attributable to Company's common stockholders | 22,460 | 36,861 | 42,944 | 41,911 | 70,123 | ||||||||||||||
| Basic earnings per common share | $ | 0.06 | $ | 0.10 | $ | 0.11 | $ | 0.11 | $ | 0.19 | |||||||||
| Diluted earnings per common share | $ | 0.06 | $ | 0.10 | $ | 0.11 | $ | 0.11 | $ | 0.18 | |||||||||
| Weighted average shares outstanding - basic | 379,346 | 379,395 | 379,299 | 378,881 | 377,744 | ||||||||||||||
| Weighted average shares outstanding - diluted | 380,551 | 380,983 | 381,517 | 380,815 | 399,009 | ||||||||||||||
| Book value per common share | $ | 4.70 | $ | 4.74 | $ | 4.74 | $ | 4.71 | $ | 4.71 | |||||||||
| Undepreciated earnings (1) | $ | 31,045 | $ | 42,190 | $ | 44,022 | $ | 42,625 | $ | 70,123 | |||||||||
| Undepreciated earnings per common share (1) | $ | 0.08 | $ | 0.11 | $ | 0.12 | $ | 0.11 | $ | 0.19 | |||||||||
| Undepreciated book value per common share (1) | $ | 4.74 | $ | 4.76 | $ | 4.75 | $ | 4.71 | $ | 4.71 | |||||||||
| Dividends declared per common share | $ | 0.10 | $ | 0.10 | $ | 0.10 | $ | 0.10 | $ | 0.10 | |||||||||
| Dividends declared per preferred share on Series B Preferred Stock (2) | $ | — | $ | 0.48 | $ | 0.48 | $ | 0.48 | $ | 0.48 | |||||||||
| Dividends declared per preferred share on Series C Preferred Stock (3) | $ | — | $ | — | $ | 0.49 | $ | 0.49 | $ | 0.49 | |||||||||
| Dividends declared per preferred share on Series D Preferred Stock | $ | 0.50 | $ | 0.50 | $ | 0.50 | $ | 0.50 | $ | 0.50 | |||||||||
| Dividends declared per preferred share on Series E Preferred Stock | $ | 0.49 | $ | 0.49 | $ | 0.49 | $ | 0.49 | $ | 0.49 | |||||||||
| Dividends declared per preferred share on Series F Preferred Stock (4) | $ | 0.43 | $ | 0.47 | $ | — | $ | — | $ | — | |||||||||
| Dividends declared per preferred share on Series G Preferred Stock (5) | $ | 0.25 | $ | — | $ | — | $ | — | $ | — | |||||||||
| (1) | Represents a non-GAAP financial measure. A reconciliation of the Company's non-GAAP financial measures to their most directly comparable GAAP measure is included below in "Reconciliation of Financial Information." |
| (2) | In |
| (3) | In |
| (4) | For the three months ended |
| (5) | For the three months ended |
Reconciliation of Financial Information
Non-GAAP Financial Measures
In addition to the results presented in accordance with GAAP, this press release includes certain non-GAAP financial measures, including undepreciated earnings and undepreciated book value per common share. Our management team believes that these non-GAAP financial measures, when considered with our GAAP financial statements, provide supplemental information useful for investors as it enables them to evaluate our current performance using the same metrics that management uses to operate the business. Our presentation of non-GAAP financial measures may not be comparable to similarly-titled measures of other companies, who may use different calculations. Because these measures are not calculated in accordance with GAAP, they should not be considered a substitute for, or superior to, the financial measures calculated in accordance with GAAP. Our GAAP financial results and the reconciliations of the non-GAAP financial measures included in this press release to the most directly comparable financial measures prepared in accordance with GAAP should be carefully evaluated.
Undepreciated Earnings
Undepreciated earnings is a supplemental non-GAAP financial measure defined as GAAP net income (loss) attributable to Company's common stockholders excluding the Company's share in depreciation expense and lease intangible amortization expense related to operating real estate, net. By excluding these non-cash adjustments from our operating results, we believe that the presentation of undepreciated earnings provides a consistent measure of our operating performance and useful information to investors to evaluate the effective net return on our portfolio. In addition, we believe that presenting undepreciated earnings enables our investors to measure, evaluate, and compare our operating performance to that of our peers.
A reconciliation of net income (loss) attributable to Company's common stockholders to undepreciated earnings for the respective periods ended is presented below (dollar amounts in thousands, except per share data).
| For the Twelve Months Ended, |
For the Three Months Ended | ||||||||||||||||
| December 31, 2021 |
December 31, 2021 |
September 30, 2021 |
2021 |
2021 |
December 31, 2020 |
||||||||||||
| Net income attributable to Company's common stockholders | $ | 144,176 | $ | 22,460 | $ | 36,861 | $ | 42,944 | $ | 41,911 | $ | 70,123 | |||||
| Add: | |||||||||||||||||
| Depreciation expense on operating real estate | 4,381 | 2,237 | 1,655 | 296 | 193 | — | |||||||||||
| Amortization of lease intangibles related to operating real estate | 11,324 | 6,348 | 3,674 | 781 | 521 | — | |||||||||||
| Undepreciated earnings | $ | 159,881 | $ | 31,045 | $ | 42,190 | $ | 44,021 | $ | 42,625 | $ | 70,123 | |||||
| Weighted average shares outstanding - basic | 379,232 | 379,346 | 379,395 | 379,299 | 378,881 | 377,744 | |||||||||||
| Undepreciated earnings per common share | $ | 0.42 | $ | 0.08 | $ | 0.11 | $ | 0.12 | $ | 0.11 | $ | 0.19 | |||||
Undepreciated Book Value Per Common Share
Undepreciated book value per common share is a supplemental non-GAAP financial measure defined as GAAP book value excluding the Company's share of cumulative depreciation and lease intangible amortization expenses related to operating real estate, net. By excluding these non-cash adjustments, undepreciated book value reflects the value of the Company’s rental property portfolio at its undepreciated basis. The Company's rental property portfolio includes single-family rental homes directly owned by the Company and consolidated multi-family apartment communities. We believe that the presentation of undepreciated book value per common share is useful to investors and us as it allows management to consider our investment portfolio exclusive of non-cash adjustments to operating real estate, net and facilitates the comparison of our financial performance to that of our peers.
A reconciliation of GAAP book value to undepreciated book value and calculation of undepreciated book value per common share as of the dates indicated is presented below (dollar amounts in thousands, except per share data).
| December 31, 2021 |
September 30, 2021 |
June 30, 2021 |
March 31, 2021 |
December 31, 2020 |
|||||||||||||||
| Company's stockholders' equity | $ | 2,341,031 | $ | 2,357,793 | $ | 2,321,161 | $ | 2,308,853 | $ | 2,301,202 | |||||||||
| Preferred stock liquidation preference | (557,125 | ) | (561,027 | ) | (521,822 | ) | (521,822 | ) | (521,822 | ) | |||||||||
| GAAP book value | 1,783,906 | 1,796,766 | 1,799,339 | 1,787,031 | 1,779,380 | ||||||||||||||
| Add: | |||||||||||||||||||
| Cumulative depreciation expense on operating real estate | 4,381 | 2,144 | 489 | 193 | — | ||||||||||||||
| Cumulative amortization of lease intangibles related to operating real estate | 11,324 | 4,976 | 1,302 | 521 | — | ||||||||||||||
| Undepreciated book value | $ | 1,799,611 | $ | 1,803,886 | $ | 1,801,130 | $ | 1,787,745 | $ | 1,779,380 | |||||||||
| Common shares outstanding | 379,405 | 379,286 | 379,372 | 379,273 | 377,744 | ||||||||||||||
| GAAP book value per common share (1) | $ | 4.70 | $ | 4.74 | $ | 4.74 | $ | 4.71 | $ | 4.71 | |||||||||
| Undepreciated book value per common share (2) | $ | 4.74 | $ | 4.76 | $ | 4.75 | $ | 4.71 | $ | 4.71 | |||||||||
| (1) | GAAP book value per common share is calculated using the GAAP book value and the common shares outstanding for the periods indicated. |
| (2) | Undepreciated book value per common share is calculated using the undepreciated book value and the common shares outstanding for the periods indicated. |
Equity Investments in
We invest in joint venture investments that own multi-family apartment communities which the Company determined to be VIEs and for which the Company is the primary beneficiary. As a result, we are required to consolidate these entities' underlying assets, liabilities, income and expenses in the our consolidated financial statements with non-controlling interests for the third-party ownership of the joint ventures' membership interests.
A reconciliation of our net equity investments in consolidated multi-family properties to our consolidated financial statements as of
| Cash and cash equivalents | $ | 30,130 | |
| Real estate, net | 978,834 | ||
| Lease intangible, net (a) | 39,769 | ||
| Other assets | 31,006 | ||
| Total assets | $ | 1,079,739 | |
| Mortgages payable on real estate, net | $ | 709,356 | |
| Other liabilities | 17,993 | ||
| Total liabilities | $ | 727,349 | |
| Redeemable non-controlling interest in Consolidated VIEs | $ | 66,392 | |
| Non-controlling interest in Consolidated VIEs | $ | 24,359 | |
| Net equity investment | $ | 261,639 | |
(a) Included in other assets in the accompanying consolidated balance sheets.
Consolidated SLST
We determined that Consolidated SLST is a variable interest entity and that we are the primary beneficiary of Consolidated SLST. As a result, we are required to consolidate Consolidated SLST’s underlying seasoned re-performing and non-performing residential loans including its liabilities, income and expenses in our consolidated financial statements. We have elected the fair value option on the assets and liabilities held within Consolidated SLST, which requires that changes in valuations in the assets and liabilities of Consolidated SLST be reflected in our consolidated statements of operations.
A reconciliation of our net interest income generated by our Single-Family portfolio to our consolidated financial statements for the three months ended
| Interest income, residential loans | $ | 33,587 | ||
| Interest income, investment securities available for sale | 3,348 | |||
| Interest income, Consolidated SLST | 9,902 | |||
| Interest expense, Consolidated SLST CDOs | (6,764 | ) | ||
| Interest income, Single-Family, net | 40,073 | |||
| Interest expense, repurchase agreements | (2,961 | ) | ||
| Interest expense, residential loan securitizations | (4,871 | ) | ||
| Net interest income, Single-Family | $ | 32,241 |

Source: