Attached files

file filename
8-K - LIVE FILING - RAIT Financial Trusthtm_48726.htm

RAIT Financial Trust Announces Third Quarter 2013 Financial Results

PHILADELPHIA, PA — October 31, 2013 — RAIT Financial Trust (“RAIT”) (NYSE: RAS) today announced third quarter 2013 financial results.

Highlights

    Adjusted funds from operations (“AFFO”) increased 54% to $23.0 million for the quarter ended September 30, 2013 from $14.9 million for the quarter ended September 30, 2012.

    AFFO per share increased 10% to $0.33 for the quarter ended September 30, 2013 from $0.30 for the quarter ended September 30, 2012.

    Operating income increased 88% to $17.7 million for the quarter ended September 30, 2013 from $9.4 million for the quarter ended September 30, 2012.

    Total revenues grew 20% to $62.4 million for the quarter ended September 30, 2013 from $52.2 million for the quarter ended September 30, 2012.

    On August 16, 2013, RAIT’s subsidiary, Independence Realty Trust, Inc. (“IRT”) (NYSE MKT: IRT), an apartment property equity REIT, completed its underwritten public offering of 4,000,000 shares of IRT common stock for $8.50 per share raising gross proceeds of $34.0 million and listed IRT common stock on the NYSE MKT. RAIT owns approximately 5.8 million             shares of IRT common stock representing 60% of IRT’s outstanding shares. RAIT consolidated IRT at September 30, 2013. A RAIT subsidiary is IRT’s external advisor and RAIT receives advisory fees from IRT and distributions on its IRT common stock.

    RAIT originated $167.5 million of loans in the quarter ended September 30, 2013 consisting of $129.7 million conduit loans, $34.8 million bridge loans and a $3.0 million mezzanine loan as compared to $21.6 million of loans, consisting of $15.6 million of conduit loans and a $6 million preferred equity investment, in the quarter ended September 30, 2012. RAIT originated $433.2 million of loans in the nine-month period ended September 30, 2013 and $285.2 million of loans in the nine-month period ended September 30, 2012.

    RAIT sold $180.7 million of conduit loans during the quarter ended September 30, 2013 which generated $7.2 million of fee income. RAIT sold $301.0 million of conduit loans during the nine-months ended September 30, 2013 and generated $14.9 million of fee income.

    In July 2013, RAIT acquired a 288 unit garden-style, apartment property in Richmond, Texas for $30 million.

    Rental income increased 11% to $29.2 million during the quarter ended September 30, 2013 from $26.4 million during the quarter ended September 30, 2012.

    Average effective rent per unit per month in RAIT’s multifamily portfolio increased 8% to $753 for the quarter ended September 30, 2013 from $699 for the quarter ended September 30, 2012.

    RAIT declared a third quarter 2013 common dividend of $0.15 per share, representing an 15% increase from the prior quarter’s dividend of $0.13 per common share and a 67% increase from the third quarter 2012 dividend of $0.09 per common share.

Scott Schaeffer, RAIT’s Chairman and CEO, said, “The third quarter results further demonstrates the strength and depth of our commercial real estate platform. We continue to profitably deploy capital into our lending business while managing and opportunistically growing our real estate portfolio. We were also successful in listing the common shares of IRT on the NYSE MKT exchange and look forward to utilizing RAIT’s platform to grow IRT.”

Third Quarter 2013 Results

RAIT reported AFFO, a non-GAAP financial measure, for the three-month period ended September 30, 2013 of $23.0 million, or $0.33 per share — diluted based on 70.2 million weighted-average shares outstanding – diluted, as compared to AFFO for the three-month period ended September 30, 2012 of $14.9 million, or $0.30 per share – diluted based on 49.9 million weighted-average shares outstanding – diluted. RAIT reported a net loss allocable to common shares for the three-month period ended September 30, 2013 of $17.1 million, or $0.24 total loss per share — diluted based on 70.2 million weighted-average shares outstanding – diluted, as compared to net loss allocable to common shares for the three-month period ended September 30, 2012 of $18.4 million, or $0.37 total loss per share – diluted based on 49.9 million weighted-average shares outstanding – diluted. The third quarter 2013 net loss includes $24.7 million of unrealized losses relating primarily to non-cash mark-to-market adjustments in RAIT’s legacy Taberna portfolios and the associated hedges. Non-cash mark-to-market gains and losses are excluded from AFFO.

RAIT reported AFFO for the nine-month period ended September 30, 2013 of $63.6 million, or $0.95 per share — diluted based on 66.8 million weighted-average shares outstanding – diluted, as compared to AFFO for the nine-month period ended September 30, 2012 of $36.6 million, or $0.76 per share – diluted based on 48.0 million weighted-average shares outstanding – diluted. RAIT reported a net loss allocable to common shares for the nine-month period ended September 30, 2013 of $173.5 million, or $2.60 total loss per share — diluted based on 66.8 million weighted-average shares outstanding – diluted, as compared to net loss allocable to common shares for the nine-month period ended September 30, 2012 of $132.4 million, or $2.76 total loss per share – diluted based on 48.0 million weighted-average shares outstanding – diluted. The net loss for the nine-month period ended September 30, 2013 includes $200.4 million of unrealized losses relating primarily to non-cash mark-to-market adjustments in RAIT’s legacy Taberna portfolios and the associated hedges.

A reconciliation of RAIT’s reported net income (loss) allocable to common shares to its AFFO is included as Schedule I to this release. A reconciliation of RAIT’s total shareholders’ equity to its adjusted book value, a non-GAAP financial measure, is included as Schedule II to this release. Schedule I and Schedule II also include management’s respective rationales for the usefulness of each of these non-GAAP financial measures.

RAIT also reported the following:

  Investments in Real Estate. As of September 30 2013, RAIT had investments in real estate of $986.3 million as compared to $918.2 million at December 31, 2012.

  Average Occupancy. The average occupancy of RAIT’s portfolio of investments in real estate increased to 87.6% at September 30, 2013 from 85.1% at December 31, 2012.

  CRE CDO Coverage Tests. As of the most recent reporting date, RAIT CRE CDO I, Ltd’s overcollateralization test was passing at 127.0% with a trigger of 116.2% and RAIT Preferred Funding II, Ltd’s overcollateralization test was passing at 118.1% with a trigger of 111.7%.

  Provision for losses. The provision for losses on RAIT’s commercial real estate loan portfolio was $0.5 million for the quarter ended September 30, 2013 unchanged from the quarter ended September 30, 2012.

  Dividends. On September 10, 2013, RAIT declared a third quarter common dividend of $0.15 per common share to shareholders of record on October 3, 2013. The dividend was paid on October 31, 2013. On July 30, 2013, RAIT’s Board of Trustees declared a third quarter 2013 cash dividend of $0.484375 per share on RAIT’s 7.75% Series A Cumulative Redeemable Preferred Shares, $0.5234375 per share on RAIT’s 8.375% Series B Cumulative Redeemable Preferred Shares and $0.5546875 per share on RAIT’s 8.875% Series C Cumulative Redeemable Preferred Shares. The preferred dividends were paid on September 30, 2013 to holders of record on September 3, 2013. On October 29, 2013, RAIT’s Board of Trustees declared a fourth quarter 2013 cash dividend of $0.484375 per share on RAIT’s 7.75% Series A Cumulative Redeemable Preferred Shares, $0.5234375 per share on RAIT’s 8.375% Series B Cumulative Redeemable Preferred Shares and $0.5546875 per share on RAIT’s 8.875% Series C Cumulative Redeemable Preferred Shares. The preferred dividends are to be paid on December 31, 2013 to holders of record on December 2, 2013.

Key Statistics
(Unaudited and dollars in thousands, except per share information)

As of or For the Three-Month Periods Ended

                                         
    September 30, 2013   June 30, 2013   March 31, 2013   December 31, 2012   September 30, 2012
Financial Statistics:
                                       
Assets under management
  $ 3,567,675     $ 3,616,009     $ 3,626,523     $ 3,587,901     $ 3,554,733  
Total revenue
  $ 62,395     $ 58,622     $ 58,251     $ 54,922     $ 52,193  
Earnings per share – diluted
  $ (0.24 )   $ (0.94 )   $ (1.50 )   $ (0.99 )   $ (0.37 )
Funds from Operations (“FFO”) per share
  $ (0.12 )   $ (0.81 )   $ (1.37 )   $ (0.83 )   $ (0.21 )
AFFO per share
  $ 0.33     $ 0.32     $ 0.31     $ 0.33     $ 0.30  
Common dividend declared
  $ 0.15     $ 0.13     $ 0.12     $ 0.10     $ 0.09  
Commercial Real Estate (“CRE”) Loan Portfolio:
                                       
CRE loans— unpaid principal
  $ 1,103,272     $ 1,154,306     $ 1,118,519     $ 1,068,984     $ 1,042,047  
Non-accrual loans — unpaid principal
  $ 45,337     $ 65,597     $ 68,257     $ 69,080     $ 70,419  
Non-accrual loans as a % of reported loans
    4.1 %     5.7 %     6.1 %     6.5 %     6.8 %
Reserve for losses
  $ 23,317     $ 24,222     $ 26,206     $ 30,400     $ 32,738  
Reserves as a % of non-accrual loans
    51.4 %     36.9 %     38.4 %     44.0 %     46.5 %
Provision for losses
  $ 500     $ 500     $ 500     $ 500     $ 500  
CRE Property Portfolio:
                                       
Reported investments in real estate(1)
  $ 986,296     $ 949,649     $ 914,919     $ 918,189     $ 906,487  
Net operating income(1)
  $ 13,712     $ 12,947     $ 12,759     $ 12,184     $ 12,158  
Number of properties owned(1)
    61       60       59       59       58  
Multifamily units owned(1)
    8,940       8,535       8,206       8,206       8,014  
Office square feet owned
    2,015,524       2,015,576       2,015,524       2,015,524       2,015,524  
Retail square feet owned
    1,421,059       1,421,059       1,422,572       1,422,572       1,422,481  
Land (acres owned)
    21.92       21.92       21.92       21.92       21.92  
Average occupancy data:
                                       
Multifamily(1)
    92.5 %     92.6 %     92.6 %     90.0 %     90.2 %
Office
    74.1 %     74.3 %     70.3 %     72.8 %     71.9 %
Retail
    68.9 %     68.7 %     68.9 %     73.2 %     73.2 %
 
                                       
Total
    87.6 %     87.1 %     85.9 %     85.1 %     84.6 %
Average Effective Rent per Unit/Square Foot (2):
                                       
Multifamily (1) (3)
  $ 753     $ 727     $ 720     $ 718     $ 699  
Office (4)
  $ 19.45     $ 18.77     $ 18.91     $ 18.82     $ 19.08  
Retail (4)
  $ 12.05     $ 11.78     $ 11.95     $ 12.53     $ 11.74  

  (1)   Includes nine apartment properties owned by IRT with 2,358 units carried at $152.8 million at September 30, 2013.

  (2)   Based on properties owned as of September 30, 2013.

  (3)   Average effective rent is rent per unit per month.

  (4)   Average effective rent is rent per square foot per year.

Conference Call

All interested parties can listen to the live conference call webcast at 9:00 AM EDT on Thursday, October 31, 2013 from the home page of the RAIT Financial Trust website at www.raitft.com or by dialing 800.591.6942, access code 84813605. For those who are not available to listen to the live call, the replay will be available shortly following the live call on RAIT’s website and telephonically until Thursday, November 7, 2013, by dialing 888.286.8010, access code 79797103.

About RAIT Financial Trust

RAIT Financial Trust is an internally-managed real estate investment trust that provides debt financing options to owners of commercial real estate and invests directly into commercial real estate properties located throughout the United States.  In addition, RAIT is an asset and property manager of real estate-related assets. For more information, please visit www.raitft.com or call Investor Relations at 215.243.9000.

Forward-Looking Statements

This press release may contain certain forward-looking 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. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as “may,” “trend”, “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue,” “look forward” or other similar words or terms. Because such statements include risks, uncertainties and contingencies, actual results may differ materially from the expectations, intentions, beliefs, plans or predictions of the future expressed or implied by such forward-looking statements. These risks, uncertainties and contingencies include, but are not limited to, those disclosed in RAIT’s filings with the Securities and Exchange Commission. RAIT undertakes no obligation to update these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as may be required by law.

RAIT Financial Trust Contact
Andres Viroslav
215-243-9000
aviroslav@raitft.com

1

RAIT Financial Trust
Consolidated Statements of Operations
(Dollars in thousands, except share and per share information)
(unaudited)

                                         
    For the Three-Month   For the Nine-Month
    Period Ended   Period Ended
    September 30   September 30
Revenues:   2013   2012   2013   2012
Net interest margin:
                                       
Investment Interest income
  $ 32,730     $ 30,358             $ 95,266     $ 87,059  
Investment Interest expense
    (8,235 )     (8,134 )             (22,996 )     (25,057 )
                             
Net interest margin
    24,495       22,224               72,270       62,002  
Rental income
    29,233       26,412               84,260       76,783  
Fee and other income
    8,667       3,557               22,738       7,077  
                             
Total revenue
    62,395       52,193               179,268       145,862  
Expenses:
                                       
Interest expense
    10,052       10,233               29,696       31,896  
Real estate operating expense
    15,521       14,254               44,842       41,538  
Compensation expense
    6,565       6,031               19,849       17,015  
General and administrative expense
    3,245       3,790               10,583       11,398  
Provision for loan losses
    500       500               1,500       1,500  
Depreciation and amortization
    8,784       7,939               25,972       23,233  
                             
Total expenses
    44,667       42,747               132,442       126,580  
                             
Operating income
    17,728       9,446               46,826       19,282  
Interest and other income (expense)
    (3,849 )     52               (3,704 )     (1,386 )
Gains (losses) on sale of assets
    (191 )                   30       2,529  
Gains (losses) on extinguishment of debt
                              1,574  
Change in fair value of financial instruments
    (24,659 )     (24,177 )             (200,436 )     (144,269 )
 
                                       
Income (loss) before taxes and discontinued operations
    (10,971 )     (14,679 )             (157,284 )     (122,270 )
Income tax benefit (provision)
    (164 )     (292 )             470       65  
                             
Income (loss) from continuing operations
    (11,135 )     (14,971 )             (156,814 )     (122,205 )
Income (loss) from discontinued operations
                               
                             
Net income (loss)
    (11,135 )     (14,971 )             (156,814 )     (122,205 )
(Income) loss allocated to preferred shares
    (6,024 )     (3,476 )             (16,831 )     (10,305 )
(Income) loss allocated to noncontrolling interests
    53       61               130       154  
                             
Net income (loss) allocable to common shares   $ (17,106 )   $ (18,386 )   $(173,515)   $ (132,356 )
                             
Earnings (loss) per share—Basic:
                                       
Continuing operations
  $ (0.24 )   $ (0.37 )           $ (2.60 )   $ (2.76 )
Discontinued operations
                               
                             
Total earnings (loss) per share—Basic
  $ (0.24 )   $ (0.37 )           $ (2.60 )   $ (2.76 )
                             
Weighted-average shares outstanding—Basic     70,192,918       49,908,051     66,807,299     47,994,085  
                             
Earnings (loss) per share—Diluted:
                                       
Continuing operations
  $ (0.24 )   $ (0.37 )           $ (2.60 )   $ (2.76 )
Discontinued operations
                               
                             
Total earnings (loss) per share—Diluted
  $ (0.24 )   $ (0.37 )           $ (2.60 )   $ (2.76 )
                             
Weighted-average shares outstanding—Diluted     70,192,918       49,908,051     66,807,299     47,994,085  
                             

2

RAIT Financial Trust
Consolidated Balance Sheets
(Dollars in thousands, except share and per share information)
(unaudited)

                 
    As of   As of
    September 30,   December 31,
    2013   2012
Assets
               
Investments in mortgages and loans, at amortized cost:
               
Commercial mortgages, mezzanine loans, other loans and preferred
  $ 1,111,313     $ 1,075,129  
equity interests
               
Allowance for losses
    (23,317 )     (30,400 )
 
               
Total investments in mortgages and loans
    1,087,996       1,044,729  
Investments in real estate, net of accumulated depreciation of $119,377
    986,296       918,189  
and $97,392, respectively
               
Investments in securities and security-related receivables, at fair value
    574,576       655,509  
Cash and cash equivalents
    116,623       100,041  
Restricted cash
    158,114       90,641  
Accrued interest receivable
    50,967       47,335  
Other assets
    51,614       45,459  
Deferred financing costs, net of accumulated amortization of $18,656 and
    18,025       19,734  
$15,811, respectively
               
Intangible assets, net of accumulated amortization of $3,504 and $2,976,
    2,097       2,343  
respectively
               
Total assets
  $ 3,046,308     $ 2,923,980  
 
               
Liabilities and Equity
               
Indebtedness:
               
Recourse indebtedness
  $ 185,038     $ 172,476  
Non-recourse indebtedness
    1,793,187       1,627,119  
 
               
Total indebtedness
    1,978,225       1,799,595  
Accrued interest payable
    24,806       24,129  
Accounts payable and accrued expenses
    32,861       22,990  
Derivative liabilities
    117,303       151,438  
Deferred taxes, borrowers’ escrows and other liabilities
    46,000       35,704  
Total liabilities
    2,199,195       2,033,856  
Series D Preferred Shares, 4,000,000 shares authorized, 2,600,000 issued and outstanding
    52,498       52,278  
Equity:
               
Preferred shares, $0.01 par value per share, 25,000,000 shares authorized:
               
7.75% Series A cumulative redeemable preferred shares, liquidation
    41       31  
preference $25.00 per share, 4,069,288 and 3,124,288 shares issued and outstanding
               
8.375% Series B cumulative redeemable preferred shares, liquidation preference $25.00 per share, 2,288,465 shares issued and outstanding
    23       23  
8.875% Series C cumulative redeemable preferred shares, liquidation preference $25.00 per share, 1,640,100 shares issued and outstanding
    17       17  
Series E cumulative redeemable preferred shares, liquidation preference $25.00 per share, no shares issued or outstanding
           
Common shares, $0.03 par value per share, 200,000,000 shares authorized, 70,249,254 and 58,913,142 issued and outstanding, including 385,148 unvested restricted common share awards at September 30, 2013
    2,108       1,760  
Additional paid in capital
    1,940,389       1,837,389  
Accumulated other comprehensive income (loss)
    (71,129 )     (95,173 )
Retained earnings (deficit)
    (1,111,514 )     (910,086 )
 
               
Total shareholders’ equity
    759,935       833,961  
Noncontrolling interests
    34,680       3,885  
Total equity
    794,615       837,846  
Total liabilities and equity
  $ 3,046,308     $ 2,923,980  
 
               

Schedule I
RAIT Financial Trust
Reconciliation of Net income (loss) Allocable to Common Shares and
Funds From Operations (“FFO”) and
Adjusted Funds From Operations (“AFFO”) (1)
(Dollars in thousands, except share and per share amounts)
(unaudited)

                                                                 
                     
    For the Three-Month Period Ended           For the Nine-Month Period Ended        
    September 30,           September 30,        
    2013           2012           2013           2012        
 
  Amount   Per Share (2)   Amount   Per Share (3)   Amount   Per Share (2)   Amount   Per Share (3)
 
                                                               
Funds From Operations:
                                                               
Net income (loss) allocable to common shares
  $ (17,106 )   $ (0.24 )   $ (18,386 )   $ (0.37 )   $ (173,515 )   $ (2.60 )   $ (132,356 )   $ (2.76 )
Adjustments:
                                                               
Real estate depreciation and amortization
    8,517       0.12       7,738       0.16       24,540       0.37       22,646       0.47  
(Gains) losses on the sale of real estate
    191       0.00                   1,517       0.02              
 
                                                               
Funds From Operations
  $ (8,398 )   $ (0.12 )   $ (10,648 )   $ (0.21 )   $ (147,458 )   $ (2.21 )   $ (109,710 )   $ (2.29 )
 
                                                               
Adjusted Funds From Operations:
                                                               
Funds From Operations
  $ (8,398 )   $ (0.12 )   $ (10,648 )   $ (0.21 )   $ (147,458 )   $ (2.21 )   $ (109,710 )   $ (2.29 )
Adjustments:
                                                               
Change in fair value of financial instruments
    24,659       0.35       24,177       0.49       200,436       3.00       144,269       3.00  
(Gains) losses on debt extinguishment
                                        (1,574 )     (0.03 )
Capital expenditures, net of direct financing
    (889 )     (0.01 )     (270 )     (0.01 )     (1,858 )     (0.03 )     (1,053 )     (0.02 )
Straight-line rental adjustments
    (428 )     (0.01 )     (471 )     (0.01 )     (1,394 )     (0.02 )     (1,562 )     (0.03 )
Amortization of deferred items and intangible assets
    6,912       0.10       1,555       0.03       11,312       0.17       4,597       0.10  
Share-based compensation
    1,096       0.02       550       0.01       2,562       0.04       1,656       0.03  
 
                                                               
Adjusted Funds From Operations
  $ 22,952     $ 0.33     $ 14,893     $ 0.30     $ 63,600     $ 0.95     $ 36,623     $ 0.76  
 
                                                               

(1)   We believe that funds from operations, or FFO, and adjusted funds from operations, or AFFO, each of which are non-GAAP measures, are additional appropriate measures of the operating performance of a REIT and us in particular.

We compute FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts, or NAREIT, as net income or loss allocated to common shares (computed in accordance with GAAP), excluding real estate-related depreciation and amortization expense, gains or losses on sales of real estate and the cumulative effect of changes in accounting principles.

AFFO is a computation made by analysts and investors to measure a real estate company’s cash flow generated by operations. We calculate AFFO by adding to or subtracting from FFO: change in fair value of financial instruments; gains or losses on debt extinguishment; capital expenditures, net of any direct financing associated with those capital expenditures; straight-line rental effects; amortization of various deferred items and intangible assets; and share-based compensation.

Our calculation of AFFO differs from the methodology used for calculating AFFO by certain other REITs and, accordingly, our AFFO may not be comparable to AFFO reported by other REITs. Our management utilizes FFO and AFFO as measures of our operating performance, and believes they are also useful to investors, because they facilitate an understanding of our operating performance after adjustment for certain non-cash items, such as real estate depreciation, share-based compensation and various other items required by GAAP that may not necessarily be indicative of current operating performance and that may not accurately compare our operating performance between periods. Furthermore, although FFO, AFFO and other supplemental performance measures are defined in various ways throughout the REIT industry, we also believe that FFO and AFFO may provide us and our investors with an additional useful measure to compare our financial performance to certain other REITs.

Neither FFO nor AFFO is equivalent to net income or cash generated from operating activities determined in accordance with U.S. GAAP. Furthermore, FFO and AFFO do not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Neither FFO nor AFFO should be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flow from operating activities as a measure of our liquidity. References to “we”, “us”, and “our” refer to RAIT Financial Trust and its subsidiaries.

(2)   Based on 70,192,918 and 66,807,299 weighted-average shares outstanding-diluted for the three-month and nine-month periods ended September 30, 2013.

(3)   Based on 49,908,051 and 47,994,085 weighted-average shares outstanding-diluted for the three-month and nine-month periods ended September 30, 2012.  

3

Schedule II
RAIT Financial Trust
Reconciliation of Shareholders’ Equity to Adjusted Book Value (1)
(Dollars in thousands, except share and per share amounts)
(unaudited)

                 
    As of September 30, 2013  
 
  Amount   Per Share (2)
 
       
Total shareholders’ equity
  $ 759,935     $ 10.82  
Liquidation value of preferred shares characterized as equity(3)
    (199,946 )     (2.85 )
 
       
Book value
    559,989       7.97  
Adjustments:
       
Taberna VIII and Taberna IX securitizations
    (314,690 )     (4.48 )
RAIT I and RAIT II derivative liabilities
    48,370       0.69  
Change in fair value for warrants and investor SARs
    3,294       0.05  
Accumulated depreciation and amortization
    147,603       2.10  
Valuation of recurring collateral and property management fees
    19,550       0.28  
 
       
Total adjustments
  $ (95,873  )   $ (1.36  )
 
       
Adjusted book value
  $ 464,116     $ 6.61  
 
       

  (1)   Management views adjusted book value as a useful and appropriate supplement to shareholders’ equity and book value per share. The measure serves as an additional measure of our value because it facilitates evaluation of us without the effects of various items that we are required to record in accordance with GAAP but which have limited economic impact on our business.  Those adjustments primarily reflect the effect of consolidated securitizations where we do not currently receive cash flows on our retained interests, accumulated depreciation and amortization, the valuation of long-term derivative instruments and a valuation of our recurring collateral and property management fees. Adjusted book value is a non-GAAP financial measurement, and does not purport to be an alternative to reported shareholders’ equity, determined in accordance with GAAP, as a measure of book value. Adjusted book value should be reviewed in connection with shareholders’ equity as set forth in our consolidated balance sheets, to help analyze our value to investors. Adjusted book value may be defined in various ways throughout the REIT industry. Investors should consider these differences when comparing our adjusted book value to that of other REITs.

  (2)   Based on 70,249,254 common shares outstanding as of September 30, 2013.

  (3)   Based on 4,069,288 Series A preferred shares, 2,288,465 Series B preferred shares, and 1,640,100 Series C preferred shares outstanding as of September 30, 2013, all of which have a liquidation preference of $25.00 per share.

4