Exhibit 99.1

 

 

TPG RE Finance Trust, Inc. Reports Fourth Quarter and Full Year Ended December 31, 2017 Results

 

New York, NY, February 26, 2018 /BusinessWire/ -- TPG RE Finance Trust, Inc. (NYSE: TRTX) (“TRTX” or the “Company”) reported its operating results for the fourth quarter and full year ended December 31, 2017.

 

FOURTH QUARTER 2017 HIGHLIGHTS

 

--

Generated GAAP net income and Core Earnings of $24.8 million, or $0.41 per diluted common share, based on a weighted average share count of 60.8 million common shares

 

 

--

Closed seven new loan commitments totaling $494.58 million, with an average loan size of $70.65 million, boosting full year closings to $1.95 billion

 

 

--

Declared cash dividends of $23.1 million, or $0.38 per common share, representing an 8.0% annualized dividend yield based on the year-end closing share price

 

 

FULL YEAR 2017 HIGHLIGHTS

 

 

--

Generated GAAP net income and Core Earnings of $94.4 million, or $1.74 per diluted common share, based on a weighted average share count of 54.2 million common shares

 

 

--

Expanded its high quality loan portfolio to $3.73 billion in total loan commitments, comprised almost entirely of floating rate, first mortgage loans with a weighted average LTV of 58.7%

 

 

--

Completed an initial public offering of 11.65 million shares of common stock at a public offering price of $20.00 per share, generating net proceeds of $211.6 million  

 

 

SUBSEQUENT EVENTS

 

 

--

Closed a $932.4 million collateralized loan obligation (“CLO”) to finance one first mortgage whole loan and 25 pari passu first mortgage loan participation interests at a current advance rate of 80.0% and a weighted average coupon of LIBOR plus 1.08%

 

 

--

Closed four first mortgage loans, totaling $367.20 million of loan commitments, and has pending two first mortgage loans totaling $206.0 million, for total new loan origination volume of $573.20 million

 

Greta Guggenheim, Chief Executive Officer of TPG RE Finance Trust, Inc., stated: "We closed approximately $2.0 billion of loan originations in 2017, a year-over-year increase of 60%. Importantly, our growth in assets and earnings was accompanied by attractive credit spreads, which were achieved while targeting transitional loans with shorter borrower business plans. We are off to a strong start in 2018, generating solid growth in assets and strengthening our liabilities by issuing a $932.4 million CRE CLO to provide low cost, matched-term funding for almost one-third of our high-quality loan portfolio. Our performance in this highly competitive environment demonstrates the importance of our long term lending, credit and capital markets experience."

 

FINANCIAL RESULTS

 

During the quarter ended December 31, 2017, GAAP net income and Core Earnings increased to $24.8 million, or $0.41 per diluted common share, compared to $20.8 million, or $0.35 per diluted common share, during the quarter ended September 30, 2017. The increase was due primarily to net loan portfolio growth of $352.4 million and increased LIBOR during the quarter ended December 31, 2017.

 

For the year ended December 31, 2017, GAAP net income and Core Earnings increased to $94.4 million, or $1.74 per diluted common share, compared to $70.0 million, or $1.69 per diluted common share, during the year ended December 31, 2016. This increase was due primarily to net loan portfolio growth of $727.0 million,

1

 


 

an increase in LIBOR, and a decrease in overall funding costs. This increase was partially offset by an increase in Management Fees and Incentive Management Fees of $5.3 million due primarily to a $211.6 million increase in stockholders’ equity resulting from the Company’s initial public offering in July 2017.

 

INVESTMENT TRANSACTIONS

 

The following loan investments closed during the quarter and year ended December 31, 2017:

 

 

During the three months ended December 31, 2017, the Company originated and closed seven first mortgage loans with a total commitment amount of $494.58 million, an initial funding amount of $451.77 million, and a weighted average loan-to-value ratio of 63.7%. The average loan size closed during the quarter was $70.65 million. Additionally, the Company funded $86.97 million in connection with funding obligations under existing loans, and received repayments of $182.66 million from loan maturities and partial repayments.

 

 

For the year ended December 31, 2017, the Company originated and closed 22 mortgage loans with a total commitment amount of $1.95 billion, an initial funding amount of $1.61 billion, and a weighted average loan-to-value ratio of 63.3%. The average loan size closed during the year was $88.43 million. Additionally, the Company funded $313.16 million in connection with funding obligations under existing loans, and received repayments of $1.20 billion from loan maturities, partial repayments of loans, and loan sales.

 

From January 1, 2018 through February 26, 2018, the Company originated four first mortgage loans, totaling $367.20 million of loan commitments which have closed, and has pending two first mortgage loans totaling $206.0 million for which borrowers have executed non-binding term sheets with the Company, entered into a period of exclusivity with the Company, and paid expense deposits to cover underwriting costs of the Company. These loans will have an aggregate loan commitment of $573.20 million, an initial funding amount of $503.45 million, and an average loan size of $95.53 million. These loans were funded, or will be funded upon closing, with a combination of cash-on-hand and borrowings.

 

BORROWING CAPACITY AND FINANCING ACTIVITIES

 

At December 31, 2017, the Company had cash and cash equivalents of $75.0 million and immediately available undrawn capacity of $194.6 million with respect to collateral that has been pledged to and approved by lenders under its secured revolving repurchase facilities. Total loan related borrowings were $2.1 billion as of December 31, 2017, representing a current advance rate of 66.2% against the aggregate unpaid principal balance of the loan investments pledged to support borrowings. The weighted average cost of funds for loan investments was LIBOR plus 2.45%, a decline of 15 basis points from the year ended December 31, 2016. In addition, the Company had $1.3 billion of available financing capacity under its current lending arrangements to originate or acquire mortgage loans and CMBS investments and a current weighted average cost of funds of LIBOR plus 2.41%.

 

INITIAL PUBLIC OFFERING

 

During the third quarter of 2017, the Company completed its initial public offering of 11.65 million shares of common stock at a public offering price of $20.00 per share generating net proceeds of $211.6 million; which were used to originate commercial mortgage loans consistent with the Company’s investment strategy.

 

COLLATERALIZED LOAN OBILIGATION

 

On February 14, 2018, the Company closed TRTX 2018-FL1, a $932.4 million CLO that financed one first mortgage whole loan and 25 pari passu first mortgage loan investment participation interests. TRTX 2018-FL1 has a current advance rate of 80.0%, a weighted average coupon of LIBOR plus 1.08%, and a weighted average expected life of 1.62 years at issuance. Proceeds from TRTX 2018-FL1 were used to repay $670.2 million of borrowings under three of the Company’s six secured credit facilities.

2

 


 

DIVIDEND

 

On December 19, 2017, the Company declared a cash dividend of $0.38 per common share, representing an 8.0% annualized dividend yield based on a year-end closing share price of $19.05. The cash dividend was paid on January 25, 2018 to holders of record as of December 29, 2017. During the year ended December 31, 2017, TRTX declared cash dividends of $1.56 per common share, or $85.0 million, as compared to cash dividends of $1.62 per common share, or $66.9 million, during the year ended December 31, 2016.

 

LOAN PORTFOLIO

 

The Company’s $3.73 billion mortgage loan portfolio at December 31, 2017 consisted of high quality, primarily floating rate, first mortgage loans secured by properties in the United States, with 79.1% of the loans secured by properties located in the top 25 MSAs. The loan portfolio had an aggregate unpaid principal balance of $3.20 billion, $529.04 million of unfunded loan commitments, and a weighted average LTV of 58.7%. The loan portfolio consisted of 98.0% first mortgage loans, 99.9% floating rate loans, and loans that are well-diversified by property type, with no property type comprising more than 22.5% of the total. The weighted average interest rate was LIBOR plus 4.76%. No loan impairments or loan loss reserves were recorded as of December 31, 2017. Since inception, the Company has not experienced a credit loss event.

 

CONFERENCE CALL AND WEBCAST INFORMATION

 

The Company will host a conference call tomorrow, February 27, 2018, at 8:30 a.m. Eastern Time (ET) to discuss its fourth quarter and full year 2017 results. To participate in the conference call, domestic callers should dial +1-888-317-6016 at least ten minutes prior to the scheduled call time. International callers should dial +1-412-317-6016. The Webcast may also be accessed live by visiting the Company’s investor relations website at www.investors.tpgrefinance.com/.

 

For those unable to participate during the live broadcast, a telephonic replay of the call will also be available from 12:00 p.m. ET on Tuesday, February 27, 2018 through 11:59 p.m. ET on Tuesday, March 13, 2018. To access the replay, listeners may use +1-877-344-7529 (domestic) or +1-412-317-0088 (international). The passcode for the replay is 10112141. The recorded replay will be available on the Company’s website for one year after the date of the call.

 

ABOUT TRTX

 

TPG RE Finance Trust, Inc. (NYSE: TRTX) (“TRTX” or the “Company”) is a commercial real estate finance company, operating as a real estate investment trust (“REIT”), that focuses primarily on directly originating, acquiring, and managing commercial mortgage loans and other commercial real estaterelated debt instruments for its balance sheet. The Company is externally managed by TPG RE Finance Trust Management, L.P., an affiliate of TPG Global, LLC (“TPG”), a leading global alternative investment firm with a 25year history and approximately $79 billion of assets under management. For more information regarding TRTX, visit www.tpgrefinance.com.

 

3

 


 

FORWARD-LOOKING STATEMENTS

 

The information contained in this earnings release contains “forwardlooking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forwardlooking statements are subject to various risks and uncertainties, including, without limitation, statements relating to the performance of the Company’s investments, the Company’s ability to originate loans that are in the pipeline and under evaluation by the Company, and financing needs and arrangements. Forwardlooking statements are generally identifiable by use of forwardlooking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “endeavor,” “seek,” “anticipate,” “estimate,” “believe,” “could,” “project,” “predict,” “continue” or other similar words or expressions. Forwardlooking statements are based on certain assumptions, discuss future expectations, describe existing or future plans and strategies, contain projections of results of operations, liquidity and/or financial condition or state other forwardlooking information. Statements relating to the Company’s ability to fund loans that are under signed term sheets and in closing and originate loans in the pipeline the Company is evaluating are forward-looking statements, and the Company cannot assure you that TRTX will close loans that are under signed term sheets and in closing or enter into definitive documents and close any of the loans in the pipeline that the Company is evaluating. The ability of TRTX to predict future events or conditions or their impact or the actual effect of existing or future plans or strategies is inherently uncertain. Although the Company believes that such forwardlooking statements are based on reasonable assumptions, actual results and performance in the future could differ materially from those set forth in or implied by such forwardlooking statements. You are cautioned not to place undue reliance on these forwardlooking statements, which reflect the Company’s views only as of the date of this earnings release. Except as required by law, neither the Company nor any other person assumes responsibility for the accuracy and completeness of the forwardlooking statements appearing in this earnings release. The Company does not undertake any obligation to update any forward-looking statements contained in this earnings release as a result of new information, future events or otherwise.

 

INVESTOR RELATIONS CONTACT

 

(212) 405-8500

IR@tpgrefinance.com

 

MEDIA CONTACT

 

TPG RE Finance Trust

Luke Barrett

(415) 743-1550

media@tpg.com

4

 


 

TPG RE Finance Trust, Inc.

CONSOLIDATED BALANCE SHEETS

In thousands, except share and per share data

 

 

December 31, 2017

 

 

December 31, 2016

 

ASSETS

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

75,037

 

 

$

103,126

 

Restricted Cash

 

 

700

 

 

 

849

 

Accounts Receivable

 

 

141

 

 

 

644

 

Accounts Receivable from Servicer/Trustee

 

 

220

 

 

 

34,743

 

Accrued Interest Receivable

 

 

16,861

 

 

 

14,023

 

Loans Held for Investment (includes $2,694,106 and $1,397,610 pledged

   as collateral under secured revolving repurchase agreements)

 

 

3,175,672

 

 

 

2,449,990

 

Investment in Commercial Mortgage-Backed Securities, Available-for-Sale (includes $47,762 and $51,305 pledged as collateral under secured revolving repurchase agreements)

 

 

85,895

 

 

 

61,504

 

Other Assets, Net

 

 

859

 

 

 

704

 

Total Assets

 

$

3,355,385

 

 

$

2,665,583

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Accrued Interest Payable

 

$

5,385

 

 

$

2,907

 

Accrued Expenses

 

 

5,067

 

 

 

6,555

 

Collateralized Loan Obligation (net of deferred financing costs of $0 and $2,541)

 

 

 

 

 

540,780

 

Secured Revolving Repurchase and Senior Secured Agreements (net of deferred financing costs of $8,697 and $8,159)

 

 

1,827,104

 

 

 

1,013,370

 

Notes Payable (net of deferred financing costs of $1,601 and $2,883)

 

 

287,886

 

 

 

108,499

 

Payable to Affiliates

 

 

5,227

 

 

 

3,955

 

Deferred Revenue

 

 

317

 

 

 

482

 

Dividends Payable

 

 

23,068

 

 

 

18,346

 

Total Liabilities

 

 

2,154,054

 

 

 

1,694,894

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

Preferred Stock ($0.001 par value; 100,000,000 and 125 shares authorized; 125

   and 125 shares issued and outstanding, respectively)

 

 

 

 

 

 

Common Stock ($0.001 par value; 300,000,000 and 95,500,000 shares authorized;

   59,440,112 and 47,251,165 shares issued and outstanding, respectively)

 

 

60

 

 

 

39

 

Class A Common Stock ($0.001 par value; 2,500,000 and 2,500,000 shares

   authorized; 1,178,618 and 1,194,863 shares issued and outstanding, respectively)

 

 

1

 

 

 

1

 

Additional Paid-in-Capital

 

 

1,216,112

 

 

 

979,467

 

Accumulated Deficit

 

 

(14,808

)

 

 

(10,068

)

Accumulated Other Comprehensive (Loss) Income

 

 

(34

)

 

 

1,250

 

Total Stockholders' Equity

 

 

1,201,331

 

 

 

970,689

 

Total Liabilities and Stockholders' Equity

 

$

3,355,385

 

 

$

2,665,583

 

 

5

 


 

TPG RE Finance Trust, Inc.

CONSOLIDATED STATEMENTS OF INCOME & COMPREHENSIVE INCOME

In thousands, except share and per share data

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

$

198,903

 

 

$

153,631

 

 

$

128,647

 

Interest Expense

 

 

(78,268

)

 

 

(61,649

)

 

 

(47,564

)

Net Interest Income

 

 

120,635

 

 

 

91,982

 

 

 

81,083

 

OTHER REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

Other Income, net

 

 

1,697

 

 

 

416

 

 

 

54

 

Total Other Revenue

 

 

1,697

 

 

 

416

 

 

 

54

 

OTHER EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Professional Fees

 

 

3,132

 

 

 

3,260

 

 

 

5,224

 

General and Administrative

 

 

2,975

 

 

 

2,199

 

 

 

784

 

Servicing and Asset Management Fees

 

 

3,068

 

 

 

3,625

 

 

 

4,011

 

Management Fee

 

 

14,096

 

 

 

8,816

 

 

 

6,902

 

Collateral Management Fee

 

 

225

 

 

 

849

 

 

 

1,257

 

Incentive Management Fee

 

 

4,338

 

 

 

3,687

 

 

 

1,992

 

Total Other Expenses

 

 

27,834

 

 

 

22,436

 

 

 

20,170

 

Income Before Income Taxes

 

 

94,498

 

 

 

69,962

 

 

 

60,967

 

Income Taxes

 

 

(146

)

 

 

5

 

 

 

(1,612

)

Net Income

 

$

94,352

 

 

$

69,967

 

 

$

59,355

 

Preferred Stock Dividends

 

 

(16

)

 

 

(16

)

 

 

(15

)

Net Income Attributable to Common Stockholders

 

$

94,336

 

 

$

69,951

 

 

$

59,340

 

Basic Earnings per Common Share

 

$

1.74

 

 

$

1.69

 

 

$

1.81

 

Diluted Earnings per Common Share

 

$

1.74

 

 

$

1.69

 

 

$

1.81

 

Weighted Average Number of Common Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

 

54,194,596

 

 

 

41,406,026

 

 

 

32,867,969

 

Diluted:

 

 

54,194,596

 

 

 

41,406,026

 

 

 

32,867,969

 

OTHER COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

94,352

 

 

$

69,967

 

 

$

59,355

 

Unrealized (Loss) Gain on Commercial Mortgage-Backed Securities

 

 

(1,284

)

 

 

1,250

 

 

 

 

Comprehensive Net Income

 

$

93,068

 

 

$

71,217

 

 

$

59,355

 

 

 

 

 

6

 


 

TPG RE Finance Trust, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

In thousands

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

94,352

 

 

$

69,967

 

 

$

59,355

 

Adjustment to Reconcile Net Income to Net Cash Provided by Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization and Accretion of Premiums, Discounts and Loan Origination Fees, Net

 

 

(19,477

)

 

 

(8,439

)

 

 

14,042

 

Amortization of Deferred Financing Costs

 

 

11,788

 

 

 

9,425

 

 

 

6,500

 

Capitalized Accrued Interest

 

 

5,517

 

 

 

13,434

 

 

 

(22,373

)

Gain on Sales of Loans Held for Investment and Commercial Mortgage-Backed Securities, net

 

 

(185

)

 

 

 

 

 

 

Stock Compensation Expense

 

 

33

 

 

 

 

 

 

 

Cash Flows Due to Changes in Operating Assets and Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Receivable

 

 

503

 

 

 

4,213

 

 

 

9,432

 

Accrued Interest Receivable

 

 

(3,056

)

 

 

(1,813

)

 

 

27,155

 

Accrued Expenses

 

 

(1,843

)

 

 

(182

)

 

 

(2,128

)

Accrued Interest Payable

 

 

2,478

 

 

 

984

 

 

 

500

 

Payable to Affiliates

 

 

1,272

 

 

 

(2,243

)

 

 

6,126

 

Deferred Fee Income

 

 

(165

)

 

 

482

 

 

 

 

Other Assets

 

 

(44

)

 

 

(94

)

 

 

 

Net Cash Provided by Operating Activities

 

 

91,173

 

 

 

85,734

 

 

 

98,609

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Origination of Loans Held for Investment

 

 

(1,596,531

)

 

 

(535,185

)

 

 

(535,357

)

Purchased Accrued Interest

 

 

 

 

 

 

 

 

10,815

 

Purchase of Loans Held for Investment

 

 

 

 

 

(412,921

)

 

 

 

Advances on Loans Held for Investment

 

 

(313,160

)

 

 

(318,998

)

 

 

(303,584

)

Principal Advances Held by Servicer/Trustee

 

 

496

 

 

 

 

 

 

(3,458

)

Principal Repayments of Loans Held for Investment

 

 

1,164,052

 

 

 

781,049

 

 

 

718,111

 

Proceeds from Sales of Loans Held for Investment

 

 

65,054

 

 

 

 

 

 

 

Purchase of Commercial Mortgage-Backed Securities

 

 

(96,294

)

 

 

(59,509

)

 

 

(1,300

)

Principal Repayments of Mortgage-Backed Securities

 

 

73,912

 

 

 

1,173

 

 

 

 

Purchases of Fixed Assets

 

 

(111

)

 

 

(500

)

 

 

 

Net Cash (Used in) Investing Activities

 

 

(702,582

)

 

 

(544,891

)

 

 

(114,773

)

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Payments on Collateralized Loan Obligation

 

 

(559,574

)

 

 

(539,542

)

 

 

(508,746

)

Proceeds from Collateralized Loan Obligation

 

 

16,254

 

 

 

80,083

 

 

 

155,946

 

Payments on Secured Financing Agreements

 

 

(797,018

)

 

 

(369,870

)

 

 

 

Proceeds from Secured Financing Agreements

 

 

1,789,394

 

 

 

1,117,069

 

 

 

376,857

 

Payment of Deferred Financing Costs

 

 

(8,699

)

 

 

(7,426

)

 

 

(6,808

)

Payment to Retire Common Stock

 

 

(13,851

)

 

 

 

 

 

(55,574

)

Proceeds from Issuance of Preferred Stock

 

 

 

 

 

 

 

 

125

 

 

(Continued on next page)

 

 

 

 

 

 

 

 

 

 

 

 

7

 


 

Proceeds from Issuance of Common Stock

 

 

243,654

 

 

 

245,453

 

 

 

168,932

 

Proceeds from Issuance of Class A Common Stock

 

 

365

 

 

 

4,547

 

 

 

19,382

 

Payment of Initial Public Offering Transaction Costs

 

 

(7,060

)

 

 

 

 

 

 

Dividends Paid on Common Stock

 

 

(78,475

)

 

 

(71,238

)

 

 

(38,966

)

Dividends Paid on Class A Common Stock

 

 

(1,803

)

 

 

(1,875

)

 

 

(682

)

Dividends Paid on Preferred Stock

 

 

(16

)

 

 

(20

)

 

 

(15

)

Net Cash Provided by Financing Activities

 

 

583,171

 

 

 

457,181

 

 

 

110,451

 

Net Change in Cash, Cash Equivalents, and Restricted Cash

 

 

(28,238

)

 

 

(1,976

)

 

 

94,287

 

Cash, Cash Equivalents and Restricted Cash at Beginning of Year

 

 

103,975

 

 

 

105,951

 

 

 

11,664

 

Cash, Cash Equivalents and Restricted Cash at End of Year

 

$

75,737

 

 

$

103,975

 

 

$

105,951

 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

 

 

 

 

 

 

 

Interest Paid

 

$

64,003

 

 

$

51,269

 

 

$

38,966

 

Taxes Paid (Refund)

 

 

142

 

 

 

(5

)

 

 

3,199

 

Supplemental Disclosure of Non-Cash Investing and Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Principal Repayments of Loans Held for Investment by Servicer/Trustee, Net

 

 

220

 

 

 

25,887

 

 

 

58,556

 

Dividends Declared, not paid

 

 

23,068

 

 

 

18,346

 

 

 

24,601

 

Accrued Initial Public Offering Transaction Costs

 

 

312

 

 

 

 

 

 

 

Accrued Deferred Financing Costs

 

 

1,054

 

 

 

2,953

 

 

 

 

Unrealized Gain on Commercial Mortgage-Backed Securities, Available-for-Sale

 

 

1,284

 

 

 

1,250

 

 

 

 

Proceeds from Secured Financing Agreements Held by Trustee

 

 

 

 

 

8,856

 

 

 

 

Accrued Other Assets Costs

 

 

 

 

 

110

 

 

 

 

Accrued Common Stock Retirement Costs

 

 

239

 

 

 

 

 

 

 

 

(End of Consolidated Statements of Cash Flows)

8

 


 

TPG RE Finance Trust, Inc.

Core Earnings

In thousands, except share and per share data

(unaudited)

 

 

 

Three Months Ended,

 

 

 

December 31, 2017

 

 

September 30, 2017

 

Net Income Attributable to Common Stockholders(1)

 

$

24,754

 

 

$

20,787

 

Non-Cash Compensation Expense

 

 

33

 

 

 

 

Depreciation and Amortization Expense

 

 

 

 

 

 

Unrealized Gains (Losses)

 

 

 

 

 

 

Other Items

 

 

 

 

 

 

Core Earnings

 

$

24,787

 

 

$

20,787

 

Weighted-Average Common Shares Outstanding, Basic and Diluted

 

 

60,796,636

 

 

 

58,685,979

 

Core Earnings per Common Share, Basic and Diluted(2)

 

$

0.41

 

 

$

0.35

 

Dividends Declared per Common Share

 

$

0.38

 

 

$

0.33

 

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

Net Income Attributable to Common Stockholders(1)

 

$

94,336

 

 

$

69,951

 

Non-Cash Compensation Expense

 

 

33

 

 

 

 

Depreciation and Amortization Expense

 

 

 

 

 

 

Unrealized Gains (Losses)

 

 

 

 

 

 

Other Items

 

 

 

 

 

 

Core Earnings

 

$

94,369

 

 

$

69,951

 

Weighted-Average Common Shares Outstanding, Basic and Diluted

 

 

54,194,596

 

 

 

41,406,026

 

Core Earnings per Common Share, Basic and Diluted(2)

 

$

1.74

 

 

$

1.69

 

Dividends Declared per Common Share

 

$

1.56

 

 

$

1.62

 

 

1.

Represents GAAP net income attributable to our common and Class A common stockholders.

 

 

2.

We use Core Earnings to evaluate our performance excluding the effects of certain transactions and GAAP adjustments we believe are not necessarily indicative of our current loan activity and operations. Core Earnings is a non-GAAP measure, which we define as GAAP net income (loss) attributable to our stockholders, including realized gains and losses not otherwise included in GAAP net income (loss), and excluding (i) non-cash equity compensation expense, (ii) depreciation and amortization, (iii) unrealized gains (losses), and (iv) certain non-cash items. Core Earnings may also be adjusted from time to time to exclude one-time events pursuant to changes in GAAP and certain other non-cash charges as determined by our Manager, subject to approval by a majority of our independent directors. The exclusion of depreciation and amortization from the calculation of Core Earnings only applies to debt investments related to real estate to the extent we foreclose upon the property or properties underlying such debt investments.

 

We believe that Core Earnings provides meaningful information to consider in addition to our net income and cash flow from operating activities determined in accordance with GAAP. This adjusted measure helps us to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan portfolio and operations. Although pursuant to the Management Agreement we calculate the incentive and base management fees due to our Manager using Core Earnings before incentive fees expense, we report Core Earnings after incentive fee expense, because we believe this is a more meaningful presentation of the economic performance of our common and Class A common stock.

 

Core Earnings does not represent net income or cash generated from operating activities and should not be considered as an alternative to GAAP net income, or an indication of our GAAP cash flows from operations, a measure of our liquidity, or an indication of funds available for our cash needs. In addition, our methodology for calculating Core Earnings may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, our reported Core Earnings may not be comparable to the Core Earnings reported by other companies.

9

 

View differences made from one to another to evaluate Tpg Re Finance Trust, Inc.'s financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by Tpg Re Finance Trust, Inc..

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Intrinsic Value Calculator


Intrinsic Value Calculator
Screenshot of intrinsic value for AT&T (2019)
Last10K.com Member Feature

Our Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not

Continue

Financial Stability Report


Financial Stability Report
Screenshot of financial stability report for Coco-Cola (2019)
Last10K.com Member Feature

Our Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity

Continue

Get a Better Picture of a Company's Performance


Financial Ratios
Available Financial Ratios
Last10K.com Member Feature

See how over 70 Growth, Profitability and Financial Ratios perform over 10 Years

Continue

Log in with your credentials

or    

Forgot your details?

Create Account