Franklin BSP Realty Trust, Inc. Announces Fourth Quarter and Full Year 2024 Results
Franklin BSP Realty Trust (FBRT) reported its Q4 and full-year 2024 financial results. The company achieved GAAP net income of $30.2 million in Q4 and $92.4 million for the full year 2024. Q4 diluted EPS was $0.29, while full-year EPS reached $0.82.
The core portfolio balance stood at $5.0 billion, comprising 155 loans with an average size of $32 million. Notable portfolio characteristics include: 99% in senior mortgage loans, 93% floating rate, and 71% collateralized by multifamily properties. In Q4, FBRT closed $441 million in new loan commitments and maintained total liquidity of $535 million.
For full-year 2024, the company closed $2.0 billion in new loan commitments, completed a $1.024 billion CLO transaction, and repurchased 391,863 shares at an average price of $12.42. The company declared a Q4 cash dividend of $0.355, representing a 9.3% annualized yield on book value, which stood at $15.19 per diluted share.
Franklin BSP Realty Trust (FBRT) ha riportato i risultati finanziari del Q4 e dell'intero anno 2024. L'azienda ha registrato un reddito netto GAAP di 30,2 milioni di dollari nel Q4 e di 92,4 milioni di dollari per l'intero anno 2024. L'EPS diluito del Q4 è stato di 0,29 dollari, mentre l'EPS per l'intero anno ha raggiunto 0,82 dollari.
Il saldo del portafoglio principale si è attestato a 5,0 miliardi di dollari, comprendente 155 prestiti con una dimensione media di 32 milioni di dollari. Le caratteristiche notevoli del portafoglio includono: 99% in prestiti ipotecari senior, 93% a tasso variabile e 71% garantiti da proprietà multifamiliari. Nel Q4, FBRT ha chiuso nuovi impegni di prestito per 441 milioni di dollari e ha mantenuto una liquidità totale di 535 milioni di dollari.
Per l'intero anno 2024, l'azienda ha chiuso nuovi impegni di prestito per 2,0 miliardi di dollari, ha completato una transazione CLO da 1,024 miliardi di dollari e ha riacquistato 391.863 azioni a un prezzo medio di 12,42 dollari. L'azienda ha dichiarato un dividendo in contante per il Q4 di 0,355 dollari, che rappresenta un rendimento annualizzato del 9,3% sul valore contabile, che si attestava a 15,19 dollari per azione diluita.
Franklin BSP Realty Trust (FBRT) informó sus resultados financieros del Q4 y del año completo 2024. La compañía logró un ingreso neto GAAP de 30,2 millones de dólares en el Q4 y de 92,4 millones de dólares para el año completo 2024. El EPS diluido del Q4 fue de 0,29 dólares, mientras que el EPS del año completo alcanzó 0,82 dólares.
El saldo del portafolio principal se situó en 5,0 mil millones de dólares, compuesto por 155 préstamos con un tamaño promedio de 32 millones de dólares. Las características notables del portafolio incluyen: 99% en préstamos hipotecarios senior, 93% a tasa flotante y 71% garantizados por propiedades multifamiliares. En el Q4, FBRT cerró 441 millones de dólares en nuevos compromisos de préstamos y mantuvo una liquidez total de 535 millones de dólares.
Para el año completo 2024, la compañía cerró 2,0 mil millones de dólares en nuevos compromisos de préstamos, completó una transacción CLO de 1,024 mil millones de dólares y recompró 391,863 acciones a un precio promedio de 12,42 dólares. La compañía declaró un dividendo en efectivo del Q4 de 0,355 dólares, lo que representa un rendimiento anualizado del 9,3% sobre el valor contable, que se situó en 15,19 dólares por acción diluida.
프랭클린 BSP 리얼티 트러스트 (FBRT)는 2024년 4분기 및 연간 재무 결과를 발표했습니다. 회사는 4분기에 GAAP 순이익 3,020만 달러, 2024년 전체 연간 9,240만 달러를 기록했습니다. 4분기 희석 주당순이익(EPS)은 0.29달러였으며, 연간 EPS는 0.82달러에 도달했습니다.
핵심 포트폴리오 잔액은 50억 달러로, 평균 3,200만 달러의 155개 대출로 구성되어 있습니다. 주목할 만한 포트폴리오 특성은 다음과 같습니다: 99%가 선순위 모기지 대출, 93%가 변동 금리, 71%가 다가구 부동산으로 담보화되어 있습니다. 4분기 동안 FBRT는 4억 4,100만 달러의 신규 대출 약정을 체결하고 총 유동성을 5억 3,500만 달러로 유지했습니다.
2024년 전체 연간으로 회사는 20억 달러의 신규 대출 약정을 체결하고, 10억 240만 달러 규모의 CLO 거래를 완료했으며, 평균 가격 12.42달러로 391,863주를 재매입했습니다. 회사는 4분기 현금 배당금 0.355달러를 선언했으며, 이는 장부가치에 대한 연환산 수익률 9.3%를 나타내며, 장부가치는 희석 주당 15.19달러로 나타났습니다.
Franklin BSP Realty Trust (FBRT) a publié ses résultats financiers pour le 4ème trimestre et l'année entière 2024. L'entreprise a réalisé un bénéfice net GAAP de 30,2 millions de dollars au 4ème trimestre et de 92,4 millions de dollars pour l'année entière 2024. Le BPA dilué du 4ème trimestre était de 0,29 dollar, tandis que le BPA de l'année entière a atteint 0,82 dollar.
Le solde du portefeuille principal s'élevait à 5,0 milliards de dollars, comprenant 155 prêts d'une taille moyenne de 32 millions de dollars. Les caractéristiques notables du portefeuille incluent : 99% en prêts hypothécaires seniors, 93% à taux variable, et 71% garantis par des biens immobiliers multifamiliaux. Au 4ème trimestre, FBRT a clôturé des engagements de prêts de 441 millions de dollars et a maintenu une liquidité totale de 535 millions de dollars.
Pour l'année entière 2024, l'entreprise a clôturé des engagements de prêts de 2,0 milliards de dollars, a réalisé une transaction CLO de 1,024 milliard de dollars et a racheté 391 863 actions à un prix moyen de 12,42 dollars. L'entreprise a déclaré un dividende en espèces de 0,355 dollar pour le 4ème trimestre, représentant un rendement annualisé de 9,3% sur la valeur comptable, qui s'élevait à 15,19 dollars par action diluée.
Franklin BSP Realty Trust (FBRT) hat seine finanziellen Ergebnisse für das 4. Quartal und das gesamte Jahr 2024 veröffentlicht. Das Unternehmen erzielte im 4. Quartal einen GAAP-Nettoeinkommen von 30,2 Millionen Dollar und für das gesamte Jahr 2024 von 92,4 Millionen Dollar. Der verwässerte EPS im 4. Quartal betrug 0,29 Dollar, während der EPS für das gesamte Jahr 0,82 Dollar erreichte.
Der Kernportfoliobalance betrug 5,0 Milliarden Dollar und umfasste 155 Kredite mit einer durchschnittlichen Größe von 32 Millionen Dollar. Zu den bemerkenswerten Portfolioeigenschaften gehören: 99% in vorrangigen Hypothekendarlehen, 93% variable Zinsen und 71% durch Mehrfamilienimmobilien besichert. Im 4. Quartal schloss FBRT neue Kreditverpflichtungen in Höhe von 441 Millionen Dollar ab und hielt eine Gesamtliquidität von 535 Millionen Dollar.
Für das gesamte Jahr 2024 schloss das Unternehmen neue Kreditverpflichtungen in Höhe von 2,0 Milliarden Dollar ab, vollendete eine CLO-Transaktion über 1,024 Milliarden Dollar und repurchase 391.863 Aktien zu einem durchschnittlichen Preis von 12,42 Dollar. Das Unternehmen erklärte eine Bar-Dividende von 0,355 Dollar für das 4. Quartal, was einer annualisierten Rendite von 9,3% auf den Buchwert entspricht, der bei 15,19 Dollar pro verwässerter Aktie lag.
- Strong liquidity position with $535 million total liquidity
- Significant new loan originations with $2.0 billion in commitments for 2024
- Low office property exposure at only 3.7% of portfolio
- Successful completion of $1.024 billion CLO transaction with favorable terms
- Full-year GAAP net income declined from $144.5M in 2023 to $92.4M in 2024
- Distributable Earnings decreased from $189.5M in 2023 to $100.7M in 2024
- Lower dividend coverage ratio at 61% GAAP and 65% Distributable Earnings
- Four loans on watch list, including three rated as highest risk
Insights
The Q4 and FY2024 results reveal a complex picture of FBRT's strategic transformation amid challenging market conditions. The 47% year-over-year decline in distributable earnings to
The portfolio composition demonstrates exceptional risk management: 71% multifamily exposure provides stability in a sector with strong fundamentals, while the minimal 3.7% office exposure significantly reduces vulnerability to the troubled office market. The 93% floating-rate loan portfolio positions FBRT to benefit from the current high-rate environment, though this also suggests potential pressure on borrowers' debt service capabilities.
The successful closure of the
Credit quality metrics warrant attention, with four loans on the watch list. However, the successful resolution of several REO properties above debt basis suggests effective workout strategies. The 61% GAAP and 65% distributable earnings dividend coverage ratios indicate some pressure on dividend sustainability, though the current
The strategic share repurchase program at an average price of
Reported GAAP net income of
Reported Distributable Earnings (a non-GAAP financial measure) of
Fourth Quarter 2024 Summary
-
Core portfolio principal balance as of December 31, 2024 of
billion:$5.0 -
Portfolio consisted of 155 loans with an average loan size of
$32 million -
99% of the Company's portfolio is in senior mortgage loans and approximately93% is floating rate -
71% of the portfolio is collateralized by multifamily properties and only3.7% is collateralized by office properties
-
Portfolio consisted of 155 loans with an average loan size of
-
Closed
of new loan commitments at a weighted average spread of 344 basis points$441 million -
Funded
of principal balance including future funding on existing loans and received loan repayments of$476 million $641 million -
Total liquidity of
, which includes$535 million in cash and cash equivalents$184 million -
Produced a fourth quarter GAAP and Distributable Earnings ROE (a non-GAAP financial measure) of
7.6% and7.8% , respectively -
Declared a fourth quarter common stock cash dividend of
, representing an annualized$0.35 59.3% yield on book value -
Book value of
per diluted common share on a fully converted basis(1)$15.19
Full Year 2024 Summary
-
Closed
of new loan commitments at a weighted average spread of 385 basis points$2.0 billion -
Funded
of principal balance including future funding on existing loans and received loan repayments of$1.9 billion $1.6 billion -
Produced a full year GAAP and Distributable Earnings ROE (a non-GAAP financial measure) of
5.6% and5.9% , respectively -
GAAP and Distributable Earnings dividend coverage of
61% and65% , respectively -
Closed BSPRT 2024-FL11 ("FL11 CRE CLO"), a
managed Commercial Real Estate Collateralized Loan Obligation ("CLO"), resulting in financing of$1.02 4 billion , with a 36 month re-investment period, advance rate of$886.2 million 86.5% and a weighted average interest rate of 1M Term SOFR+199 before accounting for discount and transaction costs -
Repurchased 391,863 shares of common stock at an average price of
per share for an aggregate of$12.42 , which represents a$4.9 million per share increase to book value$0.02
Richard Byrne, Chairman and Chief Executive Officer of FBRT, said, “FBRT originated
Further commenting on the Company's results, Michael Comparato, President of FBRT, added, “We continue to actively manage our legacy loan portfolio. In 2024, we received over
Portfolio and Investment Activity
Core portfolio: For the quarter ended December 31, 2024, the Company closed
Conduit: For the quarter ended December 31, 2024, the Company originated
Real estate owned: During the fourth quarter, the Company sold one retail property and three multifamily properties. In addition, the Company foreclosed on one multifamily property during the quarter.
Allowance for credit losses: During the quarter, the Company recognized an incremental provision for credit losses of
Book Value
As of December 31, 2024, book value was
Share Repurchase Program
As of February 10, 2025,
Subsequent Events
Investment Activity: We obtained, through foreclosure, two multifamily properties, both located in
We also sold a previously foreclosed multifamily property, located in
Conduit Activity: We sold two of our commercial mortgage loans, held for sale into the CMBS securitization market. The loans had a fair value of
Distributable Earnings and Distributable Earnings to Common
Distributable Earnings is a non-GAAP measure, which the Company defines as GAAP net income (loss), adjusted for (i) non-cash CLO amortization acceleration and amortization over the expected useful life of the Company's CLOs, (ii) unrealized gains and losses on loans and derivatives, including CECL reserves and impairments, net of realized gains and losses, as described further below, (iii) non-cash equity compensation expense, (iv) depreciation and amortization, (v) subordinated performance fee accruals/(reversal), (vi) realized gains and losses on debt extinguishment and CLO calls, and (vii) certain other non-cash items. Further, Distributable Earnings to Common, a non-GAAP measure, presents Distributable Earnings net of (i) perpetual preferred stock dividend payments and (ii) non-controlling interests in joint ventures.
As noted above, we exclude unrealized gains and losses on loans and other investments, including CECL reserves and impairments, from our calculation of Distributable Earnings and include realized gains and losses. The nature of these adjustments is described more fully in the footnotes to our reconciliation tables. GAAP loan loss reserves and any property impairment losses have been excluded from Distributable Earnings consistent with other unrealized losses pursuant to our existing definition of Distributable Earnings. We expect to only recognize such potential credit or property impairment losses in Distributable Earnings if and when such amounts are deemed nonrecoverable upon a realization event. This is generally at the time a loan is repaid, or in the case of a foreclosure or other property, when the underlying asset is sold. Amounts may also be deemed non-recoverable if, in our determination, it is nearly certain the carrying amounts will not be collected or realized. The realized loss amount reflected in Distributable Earnings will generally equal the difference between the cash received and the Distributable Earnings basis of the asset. The timing of any such loss realization in our Distributable Earnings may differ materially from the timing of the corresponding loss reserves, charge-offs or impairments in our consolidated financial statements prepared in accordance with GAAP.
The Company believes that Distributable Earnings and Distributable Earnings to Common provide meaningful information to consider in addition to the disclosed GAAP results. The Company believes Distributable Earnings and Distributable Earnings to Common are useful financial metrics for existing and potential future holders of its common stock as historically, over time, Distributable Earnings to Common has been an indicator of common dividends per share. As a REIT, the Company generally must distribute annually at least
Distributable Earnings and Distributable Earnings to Common do not represent net income (loss) and should not be considered as an alternative to GAAP net income (loss). The methodology for calculating Distributable Earnings and Distributable Earnings to Common may differ from the methodologies employed by other companies and thus may not be comparable to the Distributable Earnings reported by other companies.
Please refer to the financial statements and reconciliation of GAAP Net Income to Distributable Earnings and Distributable Earnings to Common included at the end of this release for further information.
(1) |
|
Fully converted per share information in this press release assumes applicable conversion of our series of outstanding convertible preferred stock into common stock and the vesting of our outstanding equity compensation awards. |
Supplemental Information
The Company published a supplemental earnings presentation for the quarter ended December 31, 2024 on its website to provide additional disclosure and financial information. These materials can be found on the Company’s website at http://www.fbrtreit.com under the Presentations tab.
Conference Call and Webcast
The Company will host a conference call and live audio webcast to discuss its financial results on Friday, February 14, 2025 at 9:00 a.m. ET. Participants are encouraged to pre-register for the call and webcast at https://dpregister.com/sreg/10195037/fe18cf47ce. If you are unable to pre-register, the conference call may be accessed by dialing (844) 701-1166 (Domestic) or (412) 317-5795 (International). Ask to join the Franklin BSP Realty Trust conference call. Participants should call in at least five minutes prior to the start of the call.
The call will also be accessible via live webcast at https://ccmediaframe.com/?id=Q2f3DmSE. Please allow extra time prior to the call to download and install audio software, if needed. A slide presentation containing supplemental information may also be accessed through the Company’s website in advance of the call.
An audio replay of the live broadcast will be available approximately one hour after the end of the conference call on FBRT’s website. The replay will be available for 90 days on the Company’s website.
About Franklin BSP Realty Trust, Inc.
Franklin BSP Realty Trust, Inc. (NYSE: FBRT) is a real estate investment trust that originates, acquires and manages a diversified portfolio of commercial real estate debt secured by properties located in
Forward-Looking Statements
Certain statements included in this press release are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of the Company and members of our management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as "may," "will," "seeks," "anticipates," "believes," "estimates," "expects," "plans," "intends," "should" or similar expressions. Actual results may differ materially from those contemplated by such forward-looking statements. Further, forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, unless required by law.
The Company's forward-looking statements are subject to various risks and uncertainties. Factors that could cause actual outcomes to differ materially from our forward-looking statements include macroeconomic factors in
FRANKLIN BSP REALTY TRUST, INC.
|
||||||||
|
|
December 31, 2024 |
|
December 31, 2023 |
||||
ASSETS |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
184,443 |
|
|
$ |
337,595 |
|
Restricted cash |
|
|
12,421 |
|
|
|
6,092 |
|
Commercial mortgage loans, held for investment, net of allowance for credit losses of |
|
|
4,908,667 |
|
|
|
4,989,767 |
|
Commercial mortgage loans, held for sale, measured at fair value(2) |
|
|
87,270 |
|
|
|
— |
|
Real estate securities, available for sale, measured at fair value, amortized cost of |
|
|
202,973 |
|
|
|
242,569 |
|
Receivable for loan repayment(4) |
|
|
157,582 |
|
|
|
55,174 |
|
Accrued interest receivable |
|
|
42,225 |
|
|
|
42,490 |
|
Prepaid expenses and other assets |
|
|
17,526 |
|
|
|
19,213 |
|
Intangible lease asset, net of amortization |
|
|
39,834 |
|
|
|
42,793 |
|
Real estate owned, net of depreciation |
|
|
113,160 |
|
|
|
115,830 |
|
Real estate owned, held for sale |
|
|
222,890 |
|
|
|
103,657 |
|
Equity method investment in real estate |
|
|
13,395 |
|
|
|
— |
|
Total assets |
|
$ |
6,002,386 |
|
|
$ |
5,955,180 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
||||
Collateralized loan obligations |
|
$ |
3,628,270 |
|
|
$ |
3,567,166 |
|
Repurchase agreements and revolving credit facilities - commercial mortgage loans |
|
|
329,811 |
|
|
|
299,707 |
|
Repurchase agreements - real estate securities |
|
|
236,608 |
|
|
|
174,055 |
|
Mortgage note payable |
|
|
23,998 |
|
|
|
23,998 |
|
Other financings |
|
|
12,865 |
|
|
|
36,534 |
|
Unsecured debt |
|
|
81,395 |
|
|
|
81,295 |
|
Derivative instruments, measured at fair value |
|
|
713 |
|
|
|
— |
|
Interest payable |
|
|
12,844 |
|
|
|
15,383 |
|
Distributions payable |
|
|
36,237 |
|
|
|
36,133 |
|
Accounts payable and accrued expenses |
|
|
14,443 |
|
|
|
13,339 |
|
Due to affiliates |
|
|
14,106 |
|
|
|
19,316 |
|
Intangible lease liability, held for sale |
|
|
1,291 |
|
|
|
12,297 |
|
Total liabilities |
|
$ |
4,392,581 |
|
|
$ |
4,279,223 |
|
Commitments and Contingencies |
|
|
|
|
||||
Redeemable convertible preferred stock: |
|
|
|
|
||||
Redeemable convertible preferred stock Series H, |
|
$ |
89,748 |
|
|
$ |
89,748 |
|
Total redeemable convertible preferred stock |
|
$ |
89,748 |
|
|
$ |
89,748 |
|
Equity: |
|
|
|
|
||||
Preferred stock, |
|
$ |
258,742 |
|
|
$ |
258,742 |
|
Common stock, |
|
|
818 |
|
|
|
820 |
|
Additional paid-in capital |
|
|
1,600,997 |
|
|
|
1,599,197 |
|
Accumulated other comprehensive income (loss) |
|
|
79 |
|
|
|
(703 |
) |
Accumulated deficit |
|
|
(348,074 |
) |
|
|
(298,942 |
) |
Total stockholders' equity |
|
$ |
1,512,562 |
|
|
$ |
1,559,114 |
|
Non-controlling interest |
|
|
7,495 |
|
|
|
27,095 |
|
Total equity |
|
$ |
1,520,057 |
|
|
$ |
1,586,209 |
|
Total liabilities, redeemable convertible preferred stock and equity |
|
$ |
6,002,386 |
|
|
$ |
5,955,180 |
|
______________________________________________________________________
(1) |
|
Includes pledged assets of |
(2) |
|
Includes pledged assets of |
(3) |
|
Includes pledged assets of |
(4) |
|
Includes |
FRANKLIN BSP REALTY TRUST, INC.
|
|||||||||||
|
Year Ended December 31, |
||||||||||
|
2024 |
|
2023 |
|
2022 |
||||||
Income |
|
|
|
|
|
||||||
Interest income |
$ |
526,076 |
|
|
$ |
552,506 |
|
|
$ |
357,705 |
|
Less: Interest expense |
|
338,471 |
|
|
|
305,577 |
|
|
|
160,526 |
|
Net interest income |
|
187,605 |
|
|
|
246,929 |
|
|
|
197,179 |
|
Revenue from real estate owned |
|
22,849 |
|
|
|
17,021 |
|
|
|
9,655 |
|
Total income |
$ |
210,454 |
|
|
$ |
263,950 |
|
|
$ |
206,834 |
|
Expenses |
|
|
|
|
|
||||||
Asset management and subordinated performance fee |
$ |
25,958 |
|
|
$ |
33,847 |
|
|
$ |
26,157 |
|
Acquisition expenses |
|
996 |
|
|
|
1,241 |
|
|
|
1,360 |
|
Administrative services expenses |
|
9,707 |
|
|
|
14,440 |
|
|
|
12,928 |
|
Professional fees |
|
14,508 |
|
|
|
15,270 |
|
|
|
22,566 |
|
Share-based compensation |
|
8,173 |
|
|
|
4,761 |
|
|
|
2,519 |
|
Depreciation and amortization |
|
5,630 |
|
|
|
7,128 |
|
|
|
5,408 |
|
Other expenses |
|
21,472 |
|
|
|
11,135 |
|
|
|
6,572 |
|
Total expenses |
$ |
86,444 |
|
|
$ |
87,822 |
|
|
$ |
77,510 |
|
Other income/(loss) |
|
|
|
|
|
||||||
(Provision)/benefit for credit losses |
$ |
(35,699 |
) |
|
$ |
(33,738 |
) |
|
$ |
(36,115 |
) |
Realized gain/(loss) on extinguishment of debt |
|
— |
|
|
|
2,201 |
|
|
|
(5,167 |
) |
Realized gain/(loss) on real estate securities, available for sale |
|
143 |
|
|
|
80 |
|
|
|
— |
|
Realized gain/(loss) on sale of commercial mortgage loans, held for sale |
|
— |
|
|
|
— |
|
|
|
(354 |
) |
Realized gain/(loss) on sale of commercial mortgage loans, held for investment |
|
138 |
|
|
|
— |
|
|
|
— |
|
Realized gain/(loss) on sale of commercial mortgage loans, held for sale, measured at fair value |
|
13,125 |
|
|
|
3,873 |
|
|
|
2,358 |
|
Gain/(loss) on other real estate investments |
|
(7,983 |
) |
|
|
(7,089 |
) |
|
|
(692 |
) |
Unrealized gain/(loss) on commercial mortgage loans, held for sale, measured at fair value |
|
— |
|
|
|
44 |
|
|
|
(511 |
) |
Trading gain/(loss) |
|
— |
|
|
|
(605 |
) |
|
|
(119,220 |
) |
Unrealized gain/(loss) on derivatives |
|
1,050 |
|
|
|
(140 |
) |
|
|
(15,840 |
) |
Realized gain/(loss) on derivatives |
|
(1,261 |
) |
|
|
998 |
|
|
|
60,033 |
|
Total other income/(loss) |
$ |
(30,487 |
) |
|
$ |
(34,376 |
) |
|
$ |
(115,508 |
) |
Income/(loss) before taxes |
|
93,523 |
|
|
|
141,752 |
|
|
|
13,816 |
|
(Provision)/benefit for income tax |
|
(1,120 |
) |
|
|
2,757 |
|
|
|
399 |
|
Net income/(loss) |
$ |
92,403 |
|
|
$ |
144,509 |
|
|
$ |
14,215 |
|
Net (income)/loss attributable to non-controlling interest |
|
3,475 |
|
|
|
706 |
|
|
|
216 |
|
Net income/(loss) attributable to Franklin BSP Realty Trust, Inc. |
$ |
95,878 |
|
|
$ |
145,215 |
|
|
$ |
14,431 |
|
Less: Preferred stock dividends |
|
26,993 |
|
|
|
26,993 |
|
|
|
41,741 |
|
Net income/(loss) attributable to common stock |
$ |
68,885 |
|
|
$ |
118,222 |
|
|
$ |
(27,310 |
) |
|
|
|
|
|
|
||||||
Basic earnings per share |
$ |
0.82 |
|
|
$ |
1.42 |
|
|
$ |
(0.38 |
) |
Diluted earnings per share |
$ |
0.82 |
|
|
$ |
1.42 |
|
|
$ |
(0.38 |
) |
Basic weighted average shares outstanding |
|
81,846,170 |
|
|
|
82,307,970 |
|
|
|
71,628,365 |
|
Diluted weighted average shares outstanding |
|
81,846,170 |
|
|
|
82,307,970 |
|
|
|
71,628,365 |
|
FRANKLIN BSP REALTY TRUST, INC.
RECONCILIATION OF GAAP NET INCOME TO DISTRIBUTABLE EARNINGS
(In thousands, except share and per share data)
(Unaudited)
The following table provides a reconciliation of GAAP net income to Distributable Earnings and Distributable Earnings to Common for the years ended December 31, 2024, 2023 and 2022 (dollars in thousands):
|
|
Year Ended December 31, |
||||||||||
|
|
2024 |
|
2023 |
|
2022 |
||||||
GAAP net income (loss) |
|
$ |
92,403 |
|
|
$ |
144,509 |
|
|
$ |
14,215 |
|
Adjustments: |
|
|
|
|
|
|
||||||
CLO amortization acceleration(1) |
|
|
— |
|
|
|
(5,521 |
) |
|
|
(438 |
) |
Unrealized (gain)/loss on financial instruments(2) |
|
|
6,933 |
|
|
|
7,185 |
|
|
|
17,010 |
|
Unrealized (gain)/loss - ARMs |
|
|
— |
|
|
|
415 |
|
|
|
43,557 |
|
(Reversal of)/provision for credit losses |
|
|
35,699 |
|
|
|
33,738 |
|
|
|
36,115 |
|
Non-cash compensation expense |
|
|
8,173 |
|
|
|
4,762 |
|
|
|
3,485 |
|
Depreciation and amortization |
|
|
5,630 |
|
|
|
7,128 |
|
|
|
5,408 |
|
Subordinated performance fee(3) |
|
|
(7,551 |
) |
|
|
6,171 |
|
|
|
(8,380 |
) |
Realized (gain)/loss on debt extinguishment / CLO call |
|
|
— |
|
|
|
(2,201 |
) |
|
|
— |
|
Realized gain/(loss) adjustment on loans and REO(4) |
|
|
(40,605 |
) |
|
|
(1,571 |
) |
|
|
— |
|
Loan workout charges/(loan workout recoveries)(5) |
|
|
— |
|
|
|
(5,105 |
) |
|
|
5,104 |
|
Distributable Earnings |
|
$ |
100,682 |
|
|
$ |
189,510 |
|
|
$ |
116,076 |
|
|
|
|
(19,367 |
) |
|
|
(19,367 |
) |
|
|
(19,367 |
) |
Non-controlling interests in joint ventures net (income) / loss |
|
|
3,475 |
|
|
|
(602 |
) |
|
|
216 |
|
Non-controlling interests in joint ventures adjusted net (income) / loss DE Adjustments |
|
|
(3,717 |
) |
|
|
(31 |
) |
|
|
(1,415 |
) |
Distributable Earnings to Common |
|
$ |
81,073 |
|
|
$ |
169,510 |
|
|
$ |
95,510 |
|
Average common stock & common stock equivalents(6) |
|
|
1,363,621 |
|
|
|
1,403,558 |
|
|
|
1,456,871 |
|
GAAP net income/(loss) ROE |
|
|
5.6 |
% |
|
|
8.9 |
% |
|
|
(0.3 |
)% |
Distributable earnings ROE |
|
|
5.9 |
% |
|
|
12.1 |
% |
|
|
6.6 |
% |
GAAP net income/(loss) per share, diluted |
|
$ |
0.82 |
|
|
$ |
1.42 |
|
|
$ |
(0.38 |
) |
GAAP net income/(loss) per share, fully converted(7) |
|
$ |
0.87 |
|
|
$ |
1.42 |
|
|
$ |
(0.06 |
) |
Distributable earnings per share, fully converted(7) |
|
$ |
0.92 |
|
|
$ |
1.92 |
|
|
$ |
1.07 |
|
________________________
(1) |
|
Before Q1 2024, we adjusted GAAP income for non-cash CLO amortization acceleration to effectively amortize the issuance costs of our CLOs over the expected lifetime of the CLOs. We assume our CLOs will be outstanding for approximately four years and amortized the financing costs over approximately four years in our distributable earnings as compared to effective yield methodology in our GAAP earnings. Starting in Q1 2024, we amortized the issuance costs incurred on our CLOs over the expected lifetime of the CLOs in our GAAP presentation, making our previous adjustment no longer necessary. |
(2) |
|
Represents unrealized gains and losses on (i) commercial mortgage loans, held for sale, measured at fair value, (ii) other real estate investments, measured at fair value and (iii) derivatives. |
(3) |
|
Represents accrued and unpaid subordinated performance fee. In addition, reversal of subordinated performance fee represents cash payment obligations during the period. |
(4) |
|
Represents amounts deemed nonrecoverable upon a realization event, which is generally at the time a loan is repaid, or in the case of a foreclosure or other property, when the underlying asset is sold. Amounts may also be deemed non-recoverable if, in our determination, it is nearly certain the carrying amounts will not be collected or realized upon sale. Amount may be different than the GAAP basis. As of December 31, 2024, the Company has |
(5) |
|
Represents loan workout charges the Company incurred, which the Company deemed likely to be recovered. Reversal of loan workout charges represent recoveries received. During the second quarter of 2023, the Company recovered |
(6) |
|
Represents the average of all classes of equity except the Series E Preferred Stock. |
(7) |
|
Fully Converted assumes conversion of our series of convertible preferred stock and full vesting of our outstanding equity compensation awards. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250213888164/en/
Investor Relations Contact:
Lindsey Crabbe
l.crabbe@benefitstreetpartners.com
(214) 874-2339
Source: Franklin BSP Realty Trust, Inc.
FAQ
What was FBRT's net income for Q4 2024?
How much did FBRT's book value per share reach in Q4 2024?
What is FBRT's quarterly dividend for Q4 2024?
How much remains in FBRT's share repurchase program?