• | GAAP net income of $17.4 million or $0.32 per basic share; Core Earnings(1) of $18.5 million or $0.34 per basic share. |
• | Book value of $18.65 per common share; declared and paid a dividend of $0.42 per common share. |
• | Closed 15 senior commercial real estate loans with total commitments of $636.7 million having a weighted average stabilized LTV of 66%(2) and a weighted average yield of LIBOR + 3.65%(3); funded $535.0 million of principal balance of loans during the quarter, including $57.7 million on existing loan commitments and $2.2 million on upsizing 2 existing loans, whose total commitments were increased by $6.0 million. |
• | Received prepayments and principal amortization of $167.2 million. |
• | Portfolio principal balance of $4.0 billion; over 98% floating rate and comprised of over 98% senior commercial mortgage loans with a weighted average stabilized LTV of 64%. |
• | Extended the maturity of the Citibank repurchase facility to 2022 and upsized borrowing capacity from $250 to $400 million. |
• | Extended the maturity of the Citibank revolving credit facility to 2021, reduced its cost by 50bps and amended other terms. |
• | Upsized the JPMorgan repurchase facility borrowing capacity from $350 to $425 million. |
• | Extended the maturity of the Morgan Stanley repurchase facility to 2021. |
• | Current forward pipeline of senior CRE loans, with total commitments of over $650 million and initial fundings of over $500 million, which have either closed or are in the closing process, subject to fallout. |
• | Funded over $325 million of principal balance of loans so far in the fourth quarter of 2019. |
• | Upsized the Wells Fargo repurchase facility from $200 to $275 million. |
(1) | Core Earnings is a non-U.S. GAAP measure that we define as comprehensive income attributable to common stockholders, excluding “realized and unrealized gains and losses” (impairment losses, realized and unrealized gains or losses on the aggregate portfolio and non-cash compensation expense related to restricted common stock). We believe the presentation of Core Earnings provides investors greater transparency into our period-over-period financial performance and facilitates comparisons to peer REITs. Please see page 6 for a reconciliation of GAAP to non-GAAP financial information. |
(2) | Stabilized LTV is calculated as the fully funded loan amount (plus any financing that is pari passu with or senior to such loan), including all contractually provided for future fundings, divided by the as stabilized value (as determined in conformance with USPAP) set forth in the original appraisal. As stabilized value may be based on certain assumptions, such as future construction completion, projected re-tenanting, payment of tenant improvement or leasing commissions allowances or free or abated rent periods, or increased tenant occupancies. |
(3) | Yield includes net origination fees and exit fees, but does not include future fundings, and is expressed as a monthly equivalent yield. |
September 30, 2019 | December 31, 2018 | ||||||
ASSETS | (unaudited) | ||||||
Loans held-for-investment | $ | 3,927,095 | $ | 3,167,913 | |||
Available-for-sale securities, at fair value | 12,830 | 12,606 | |||||
Held-to-maturity securities | 19,594 | 26,696 | |||||
Cash and cash equivalents | 137,355 | 91,700 | |||||
Restricted cash | 168,809 | 31,723 | |||||
Accrued interest receivable | 10,797 | 10,268 | |||||
Deferred debt issuance costs | 7,183 | 3,924 | |||||
Prepaid expenses | 1,313 | 1,055 | |||||
Other assets | 22,636 | 15,996 | |||||
Total Assets (1) | $ | 4,307,612 | $ | 3,361,881 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Liabilities | |||||||
Repurchase agreements | $ | 1,724,912 | $ | 1,500,543 | |||
Securitized debt obligations | 1,124,820 | 654,263 | |||||
Asset-specific financings | 114,080 | — | |||||
Revolving credit facilities | — | 75,000 | |||||
Convertible senior notes | 269,241 | 268,138 | |||||
Accrued interest payable | 11,253 | 6,394 | |||||
Unearned interest income | 215 | 510 | |||||
Dividends payable | 23,063 | 18,346 | |||||
Other liabilities | 15,788 | 10,156 | |||||
Total Liabilities (1) | 3,283,372 | 2,533,350 | |||||
10% cumulative redeemable preferred stock, par value $0.01 per share; 50,000,000 shares authorized and 1,000 and 1,000 shares issued and outstanding, respectively | 1,000 | 1,000 | |||||
Stockholders’ Equity | |||||||
Common stock, par value $0.01 per share; 450,000,000 shares authorized and 54,853,205 and 43,621,174 shares issued and outstanding, respectively | 549 | 436 | |||||
Additional paid-in capital | 1,047,200 | 836,288 | |||||
Accumulated other comprehensive income (loss) | 32 | (192 | ) | ||||
Cumulative earnings | 144,400 | 91,875 | |||||
Cumulative distributions to stockholders | (168,941 | ) | (100,876 | ) | |||
Total Stockholders’ Equity | 1,023,240 | 827,531 | |||||
Total Liabilities and Stockholders’ Equity | $ | 4,307,612 | $ | 3,361,881 |
(1) | The condensed consolidated balance sheets include assets of consolidated variable interest entities, or VIEs, that can only be used to settle obligations of these VIEs, and liabilities of the consolidated VIEs for which creditors do not have recourse to Granite Point Mortgage Trust Inc. At September 30, 2019 and December 31, 2018, assets of the VIEs totaled $1,472,564 and $829,147, and liabilities of the VIEs totaled $1,125,992 and $654,952, respectively. See Note 3 - Variable Interest Entities for additional information. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Interest income: | (unaudited) | (unaudited) | |||||||||||||
Loans held-for-investment | $ | 61,796 | $ | 46,424 | $ | 176,594 | $ | 127,576 | |||||||
Available-for-sale securities | 308 | 294 | 927 | 851 | |||||||||||
Held-to-maturity securities | 530 | 757 | 1,804 | 2,478 | |||||||||||
Cash and cash equivalents | 810 | 85 | 2,228 | 141 | |||||||||||
Total interest income | 63,444 | 47,560 | 181,553 | 131,046 | |||||||||||
Interest expense: | |||||||||||||||
Repurchase agreements | 17,951 | 14,304 | 48,469 | 45,432 | |||||||||||
Securitized debt obligations | 12,467 | 6,693 | 35,880 | 10,568 | |||||||||||
Convertible senior notes | 4,503 | 2,216 | 13,459 | 6,601 | |||||||||||
Asset-specific financings | 1,119 | — | 1,717 | — | |||||||||||
Revolving credit facilities | 322 | 152 | 1,182 | 372 | |||||||||||
Total interest expense | 36,362 | 23,365 | 100,707 | 62,973 | |||||||||||
Net interest income | 27,082 | 24,195 | 80,846 | 68,073 | |||||||||||
Other income: | |||||||||||||||
Fee income | — | — | 1,115 | 1,446 | |||||||||||
Total other income | — | — | 1,115 | 1,446 | |||||||||||
Expenses: | |||||||||||||||
Management fees | 3,801 | 3,111 | 11,013 | 9,434 | |||||||||||
Incentive fees | — | — | 244 | — | |||||||||||
Servicing expenses | 1,013 | 616 | 2,671 | 1,568 | |||||||||||
General and administrative expenses | 4,877 | 3,904 | 15,499 | 12,141 | |||||||||||
Total expenses | 9,691 | 7,631 | 29,427 | 23,143 | |||||||||||
Income before income taxes | 17,391 | 16,564 | 52,534 | 46,376 | |||||||||||
Benefit from income taxes | (1 | ) | (1 | ) | (4 | ) | (2 | ) | |||||||
Net income | 17,392 | 16,565 | 52,538 | 46,378 | |||||||||||
Dividends on preferred stock | 25 | 25 | 75 | 75 | |||||||||||
Net income attributable to common stockholders | $ | 17,367 | $ | 16,540 | $ | 52,463 | $ | 46,303 | |||||||
Basic earnings per weighted average common share | $ | 0.32 | $ | 0.38 | $ | 1.00 | $ | 1.07 | |||||||
Diluted earnings per weighted average common share | $ | 0.32 | $ | 0.37 | $ | 1.00 | $ | 1.04 | |||||||
Dividends declared per common share | $ | 0.42 | $ | 0.42 | $ | 1.26 | $ | 1.20 | |||||||
Weighted average number of shares of common stock outstanding: | |||||||||||||||
Basic | 54,853,205 | 43,456,234 | 52,492,324 | 43,426,109 | |||||||||||
Diluted | 54,853,205 | 50,651,612 | 52,492,324 | 50,616,264 | |||||||||||
Comprehensive income: | |||||||||||||||
Net income attributable to common stockholders | $ | 17,367 | $ | 16,540 | $ | 52,463 | $ | 46,303 | |||||||
Other comprehensive income, net of tax: | |||||||||||||||
Unrealized gain on available-for-sale securities | — | 32 | 224 | 32 | |||||||||||
Other comprehensive income | — | 32 | 224 | 32 | |||||||||||
Comprehensive income attributable to common stockholders | $ | 17,367 | $ | 16,572 | $ | 52,687 | $ | 46,335 |
Three Months Ended September 30, 2019 | |||
(unaudited) | |||
Reconciliation of GAAP net income to Core Earnings: | |||
GAAP Net Income | $ | 17,367 | |
Adjustments for non-core earnings: | |||
Non-cash equity compensation | 1,087 | ||
Core Earnings(1) | $ | 18,454 | |
Core Earnings per basic common share | $ | 0.34 | |
Basic weighted average shares outstanding | 54,853,205 |
(1) | Core Earnings is a non-U.S. GAAP measure that we define as comprehensive income attributable to common stockholders, excluding “realized and unrealized gains and losses” (impairment losses, realized and unrealized gains or losses on the aggregate portfolio and non-cash compensation expense related to restricted common stock). We believe the presentation of Core Earnings provides investors greater transparency into our period-over-period financial performance and facilitates comparisons to peer REITs. |