Ladder Capital Corp · NYSE:LADR
Ladder Capital — Q1 2022 Earnings Presentation
22 slides from Ladder Capital's earnings presentation, Apr 28, 2022
Slide 1: Investor Presentation: Supplemental Data for the Quarter Ended March 31, 2022
DRAFT (03/31/2022; 4:30 PM) INVESTOR PRESENTATION SUPPLEMENTAL DATA FOR THE QUARTER ENDED MARCH 31, 2022 OCTOBER 2021 NYSE: LADR NYSE: LADR A Leading A Leading Commercial Commercial Real Real Estate Estate Investment Trust Investment Trust S-0
Slide 2: Disclaimers
DISCLAIMERS This presentation contains forward-looking statements regarding possible or assumed future results of the business, financial condition, plans and objectives of Ladder Capital Corp and its subsidiaries and affiliates (collectively, “Ladder Capital,” “Ladder,” “LADR,” or the “Company”). A
Slide 3: First Quarter 2022 Highlights
FIRST QUARTER 2022 HIGHLIGHTS 1 Originated $732 million of first mortgage loans, $694 million of which were funded at closing, and also funded $16 million of pre-existing loan commitments Investment Loan fundings comprised of $655 million of balance sheet loans and $55 million of conduit loans A
Slide 4: Loan Portfolio Overview
LOAN PORTFOLIO OVERVIEW 1 1 Loan Type Loan Size 2 $3.9 billion total loan portfolio – 10%+ increase vs. 12/31/2021 Middle-market focus – $23 million avg. loan size Geography Property Type Note: As of 03/31/2022 1. Amounts in these charts shown before $32.3 million allowance for loan losses 2. Includ
Slide 5: Loans Segment Summary
LOANS SEGMENT SUMMARY ($ in millions) Q1 2022 Q4 2021 Q3 2021 Q2 2021 Q1 2021 Balance Sheet First Mortgage Loans Carrying Value of Assets (end of quarter) $3,774 $3,455 $2,709 $2,414 $1,887 Origination Volume 677 1,174 578 803 114 Funding Volume 655 1,071 503 689 119 1 Weighted-Average Coupon (end o
Slide 6: Securities Segment Summary
SECURITIES SEGMENT SUMMARY ($ in millions) 03/31/2022 12/31/2021 09/30/2021 06/30/2021 03/31/2021 Carrying Value of Assets $663 $703 $725 $719 $764 Weighed-Average Yield 2.0% 1.7% 1.8% 1.7% 1.7% Number of CUSIPs 98 102 103 105 111 Average CUSIP Size $6.8 $6.9 $7.0 $6.8 $6.9 Weighted-Average Duration
Slide 7: Real Estate Segment Summary
REAL ESTATE SEGMENT SUMMARY ($ in millions) Q1 2022 Q4 2021 Q3 2021 Q2 2021 Q1 2021 03/31/2022 Real Estate Portfolio Snapshot Net Leased Commercial Real Estate (100% Owned) Acquisitions – – – – – Property Type Net Sales Proceeds 78 63 38 39 – Carrying Value of Assets (end of quarter) 520 575 613 642
Slide 8: Investment Portfolio Summary
INVESTMENT PORTFOLIO SUMMARY ($ in millions) Investment Portfolio Distributable Earnings Contribution (as of 03/31/2022) (Q1 2022) Carrying Value % of Total Amount of % of Total Investment Type of Assets Assets Contribution Contribution Conduit First Mortgage Loans $54 1% ($0.3) (0.5%) Balance Sheet
Slide 9: Ladder Snapshot
LADDER SNAPSHOT ($ in millions, except per share amounts) Snapshot of Business Lines Total Assets & Liabilities, Book Equity, Leverage and ROE Balance Sheet Loans Net Leased Commercial Real Estate (100% Owned) Total Assets Carrying Value of Assets $3,857 Carrying Value of Assets $520 Cash & Cash Equ
Slide 10: Capital Structure Update
CAPITAL STRUCTURE UPDATE S-9
Slide 11: Diverse and Robust Capital Structure with Modest Leverage
DIVERSE AND ROBUST CAPITAL STRUCTURE WITH MODEST LEVERAGE 03/31/2022 Capitalization Summary ($mm) $5.9B Total Capitalization Adjusted Debt/Equity (Adjusted Leverage Ratio): 1.9x 1 Net Adjusted Debt (excluding Cash) /Equity Ratio: 1.6x 2 Net Adjusted Debt (excluding Cash) & Excluding Securities /Equi
Slide 12: Long & Strong Liability Structure
LONG & STRONG LIABILITY STRUCTURE Superior access to capital with diversified financing sources and substantial undrawn capacity Remaining Debt Maturities by Financing Type 1 ($mm; as of 03/31/2022) Issuance / Debt Maturity Year (weighted-average, where applicable) Facility Size Outstanding 2022 202
Slide 13: Staggered Debt Maturity Profile
STAGGERED DEBT MATURITY PROFILE Termed out maturities with large component of unsecured, non-recourse and non-mark-to-market financing 03/31/2022 Unsecured & Secured Debt Maturities ($mm) Unsecured Debt 1 Secured Debt Long & strong liability structure in place, with no corporate bond maturities unti
Slide 14: Well-Positioned for Rising Rate Environment
WELL-POSITIONED FOR RISING RATE ENVIRONMENT With large floating-rate balance sheet loan portfolio and predominantly fixed-rate liabilities, earnings are positively correlated to rising interest rates Estimated Annual Increase in Net Interest Income per Share Interest rate increases: 95% of balance
Slide 15: Large, High-Quality Unencumbered Asset Pool
LARGE, HIGH-QUALITY UNENCUMBERED ASSET POOL ✓ 47% of total asset base is composed of unencumbered assets ✓ 81% of unencumbered assets are cash, first mortgage loans or investment grade securities Total Unencumbered Asset Pool ($mm) Key Unencumbered Asset Pool Highlights Predominantly senior, finan
Slide 16: Book Equity Value Roll-Forward
BOOK EQUITY VALUE ROLL-FORWARD Summary of Changes to Book Equity Value During Q1 2022 ($mm) = Undepreciated Book Value 1 2 3 Book Value per Share Book Value per Share (Undepreciated & GAAP) (Undepreciated & GAAP) $13.79 $13.52 $12.01 $11.81 1. Excludes $6.5 million of noncontrolling interest in cons
Slide 17: Detailed Quarterly Financials
DETAILED QUARTERLY FINANCIALS S-16
Slide 18: Income Statement by Quarter
INCOME STATEMENT BY QUARTER ($ in millions, except per share values) Q1 2022 Q4 2021 Q3 2021 Q2 2021 Q1 2021 Net interest income Interest income $56.2 $53.0 $46.2 $37.6 $39.3 Interest expense 47.0 42.4 49.3 45.2 46.0 Net interest income $9.2 $10.6 ($3.1) ($7.6) ($6.7) Provision for (release of) loan
Slide 19: Distributable Earnings, EPS and ROAE Reconciliations by Quarter
DISTRIBUTABLE EARNINGS, EPS AND ROAE RECONCILIATIONS BY QUARTER 1 ($ in millions, except per share values) Q1 2022 Q4 2021 Q3 2021 Q2 2021 Q1 2021 Net income (loss) $19.2 $27.1 $18.9 $10.5 $0.4 Income tax expense (benefit) (1.3) 2.2 (0.2) (0.3) (0.8) Income (loss) before taxes $17.8 $29.3 $18.7 $10.
Slide 20: Balance Sheet by Quarter
BALANCE SHEET BY QUARTER ($ in millions, except per share values) 03/31/2022 12/31/2021 09/30/2021 06/30/2021 03/31/2021 Assets Cash and cash equivalents $431.8 $548.7 $758.1 $1,169.8 $1,305.7 Restricted cash 63.5 72.8 85.5 115.8 146.4 Mortgage loan receivables held for investment, net, at amortized
Slide 21: Book Equity, Sharecount, and Adjusted Leverage GAAP Reconciliation by Quarter
BOOK EQUITY, SHARECOUNT, AND ADJUSTED LEVERAGE GAAP RECONCILIATION BY QUARTER ($ in millions, except per share values) 03/31/2022 12/31/2021 09/30/2021 06/30/2021 03/31/2021 Beginning book equity balance $1,513.6 $1,509.6 $1,519.9 $1,530.8 $1,548.4 Net income (loss) 19.2 27.1 18.9 10.5 0.4 Dividends
Slide 22: Selected Definitions
SELECTED DEFINITIONS • Adjusted Leverage Ratio (non-GAAP) ̶ Total debt obligations, net of deferred financing costs, adjusted for non-recourse indebtedness related to securitizations that is consolidated on our GAAP balance sheet and liability for transfers not considered sales, divided by Total Adj