# EDGAR Filing Document

**Accession Number:** 0001577670
**File Stem:** 0001157523-23-000235
**Filing Date:** 2023-2
**Character Count:** 32389
**Document Hash:** 744e98ed1e23dc5fdfc0bb07f71873ca
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001157523-23-000235.hdr.sgml**: 20230209

**ACCESSION NUMBER**: 0001157523-23-000235

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20230209

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20230209

**DATE AS OF CHANGE**: 20230209

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Ladder Capital Corp
- **CENTRAL INDEX KEY:** 0001577670
- **STANDARD INDUSTRIAL CLASSIFICATION:** REAL ESTATE INVESTMENT TRUSTS [6798]
- **IRS NUMBER:** 800925494
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-36299
- **FILM NUMBER:** 23606428

**BUSINESS ADDRESS:**
- **STREET 1:** 320 PARK AVENUE, 15TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10022
- **BUSINESS PHONE:** 212-715-3170

**MAIL ADDRESS:**
- **STREET 1:** 320 PARK AVENUE, 15TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10022

------

**UNITED STATES** 

**SECURITIES AND EXCHANGE COMMISSION** 

**WASHINGTON, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT** 

**Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934**

Date of Report (Date of Earliest Event Reported): **February 9, 2023**

**Ladder Capital Corp**

(Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Delaware**  | **001-36299** | **80-0925494** |
| (State or other jurisdiction | (Commission | (I.R.S. Employer |
| of incorporation) | File Number) | Identification No.) |
| **320 Park Avenue, 15th Floor** |  | **10022**  |
| **New York, New York** |  | (Zip Code) |
| (Address of principal executive offices)  |  |  |

---

Registrant's telephone number, including area code: **212-715-3170**

**Not Applicable**

Former name or former address, if changed since last report

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.☐

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of Each Class** | **Trading Symbol(s)** | **Name of Each Exchange on Which Registered** |
| Class A common stock, $0.001 par value | LADR | New York Stock Exchange |

---

------

#### Item 2.02. Results of Operations and Financial Condition.
On February 9, 2023, Ladder Capital Corp ("Ladder") issued a press release disclosing financial results for the quarter ended December 31, 2022. The information in Exhibit 99.1 shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

#### Item 9.01. Financial Statements and Exhibits.
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Exhibits

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[99.1](a53313554ex99_1.htm)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Press release of Ladder Capital Corp dated February 9, 2023.](a53313554ex99_1.htm)

104&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cover Page Interactive Data File (embedded within the Inline XBRL document)

------

#### SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | |
|:---|:---|
| Date: February 9, 2023 | **LADDER CAPITAL CORP**  |
|  | By: <u>/s/ Paul J. Miceli</u> |
|  | &nbsp;&nbsp;&nbsp;&nbsp; Paul J. Miceli |
|  | &nbsp;&nbsp;&nbsp;&nbsp; Chief Financial Officer |

---

## Exhibit 99.1

**Exhibit 99.1**<br>

**** 

<br> # **Ladder Capital Corp Reports Results for the Quarter and Year Ended December 31, 2022** 
NEW YORK--(BUSINESS WIRE)--February 9, 2023--Ladder Capital Corp (NYSE: LADR) ("we," "our," "Ladder," or the "Company") today announced operating results for the quarter ended December 31, 2022. GAAP income before taxes for the three months ended December 31, 2022 was $75.3 million, and diluted earnings per share ("EPS") was $0.48. Distributable earnings was $38.9 million, or $0.31 of distributable EPS. GAAP income before taxes for the twelve months ended December 31, 2022 was $170.2 million, and diluted earnings per share was $1.13. Distributable earnings was $148.4 million or $1.16 of distributable EPS.

"2022 was a very positive year for Ladder. Both our earnings and dividend reflected double-digit annual growth. At the same time, we generated an attractive ROE with strong credit performance across the board. We are well positioned to capitalize on the opportunities we expect to see in 2023 with significant liquidity, low leverage, an attractive overall cost of capital, and no material near-term debt maturities," said Brian Harris, Ladder's Chief Executive Officer.

 **<u>Supplemental</u>**

The Company issued a supplemental presentation detailing its fourth quarter 2022 operating results, which can be viewed at http://ir.laddercapital.com.

 **<u>Conference Call and Webcast</u>**

We will host a conference call on Thursday, February 9, 2023 at 5:00 p.m. Eastern Time to discuss fourth quarter 2022 results. The conference call can be accessed by dialing (877) 407-4018 domestic or (201) 689-8471 international. Individuals who dial in will be asked to identify themselves and their affiliations. For those unable to participate, an audio replay will be available from 8:00 p.m. Eastern Time on Thursday, February 9, 2023 through midnight on Thursday, February 23, 2023. To access the replay, please call (844) 512-2921 domestic or (412) 317-6671 international, access code 13735271. The conference call will also be webcast though a link on Ladder Capital Corp's Investor Relations website at ir.laddercapital.com/event. A web-based archive of the conference call will also be available at the above website.

 **<u>About Ladder</u>**

Ladder Capital Corp is an internally-managed commercial real estate investment trust with $6.0 billion of assets as of December 31, 2022. Our investment objective is to preserve and protect shareholder capital while producing attractive risk-adjusted returns. As one of the nation's leading commercial real estate capital providers, we specialize in underwriting commercial real estate and offering flexible capital solutions within a sophisticated platform.

Ladder originates and invests in a diverse portfolio of commercial real estate and real estate-related assets, focusing on senior secured assets. Our investment activities include: (i) our primary business of originating senior first mortgage fixed and floating rate loans collateralized by commercial real estate with flexible loan structures; (ii) owning and operating commercial real estate, including net leased commercial properties; and (iii) investing in investment grade securities secured by first mortgage loans on commercial real estate.

Founded in 2008 and led by Brian Harris, the Company's Chief Executive Officer, Ladder is run by a highly experienced management team with extensive expertise in all aspects of the commercial real estate industry, including origination, credit, underwriting, structuring, capital markets and asset management. Members of Ladder's management and board of directors are highly aligned with the Company's investors, owning over 10% of the Company's equity. Ladder is headquartered in New York City with regional offices in Miami, Florida and Santa Monica, California.

 **<u>Forward-Looking Statements & Coronavirus Risk</u>**

Certain statements in this release may constitute "forward-looking" statements. These statements are based on management's current opinions, expectations, beliefs, plans, objectives, assumptions or projections regarding future events or future results. These forward-looking statements are only predictions, not historical fact, and involve certain risks and uncertainties, as well as assumptions. Actual results, levels of activity, performance, achievements and events could differ materially from those stated, anticipated or implied by such forward-looking statements. While Ladder believes that its assumptions are reasonable, it is very difficult to predict the impact of known factors, and, of course, it is impossible to anticipate all factors that could affect actual results, including the impact and aftermath of the COVID-19 pandemic on the Company's business. There are a number of risks and uncertainties that could cause actual results to differ materially from forward-looking statements made herein including, most prominently, the risks discussed under the heading "Risk Factors" in each of the Company's Annual Report on Form 10-K for the year ended December 31, 2021, as well as its consolidated financial statements, related notes, and other financial information appearing therein, and its other filings with the U.S. Securities and Exchange Commission. Such forward-looking statements are made only as of the date of this release. Ladder expressly disclaims any obligation or undertaking to release any updates or revisions to any forward-looking statements contained herein to reflect any change in its expectations with regard thereto or changes in events, conditions, or circumstances on which any such statement is based.

------

---

| | | |
|:---|:---|:---|
| **Ladder Capital Corp** <br> **Consolidated Balance Sheets** <br> **(Dollars in Thousands)**  | **Ladder Capital Corp** <br> **Consolidated Balance Sheets** <br> **(Dollars in Thousands)**  | **Ladder Capital Corp** <br> **Consolidated Balance Sheets** <br> **(Dollars in Thousands)**  |
|  | **December 31,**  | **December 31,**  |
|  | **2022(1)**  | **2021(1)**  |
|  | (Unaudited)  |  |
| **Assets**  |  |  |
| Cash and cash equivalents  | $609078  | $548744  |
| Restricted cash  | 50524  | 72802  |
| Mortgage loan receivables held for investment, net, at amortized cost:  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Mortgage loans receivable  | 3885746  | 3553737  |
| &nbsp;&nbsp;&nbsp;&nbsp; Allowance for credit losses  | (20755 ) | (31752 ) |
| Mortgage loan receivables held for sale  | 27391  | —  |
| Securities  | 587519  | 703280  |
| Real estate and related lease intangibles, net  | 700136  | 865694  |
| Real estate held for sale  | —  | 25179  |
| Investments in and advances to unconsolidated ventures  | 6219  | 23154  |
| Derivative instruments  | 2038  | 402  |
| Accrued interest receivable  | 24938  | 13645  |
| Other assets  | 78339  | 76367  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Total assets**  | $**5951173**  | $**5851252**  |
| **Liabilities and Equity**  |  |  |
| **Liabilities**  |  |  |
| Debt obligations, net  | $4245697  | $4219703  |
| Dividends payable  | 32000  | 27591  |
| Accrued expenses  | 68227  | 40249  |
| Other liabilities  | 71688  | 50090  |
| &nbsp;&nbsp;&nbsp;&nbsp; **Total liabilities**  | **4417612**  | **4337633**  |
| **Commitments and contingencies**  | —  | —  |
| **Equity**  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Class A common stock, par value $0.001 per share, 600,000,000 shares authorized; 128,027,478 and 126,852,765 shares issued and 126,502,049 and 125,452,568 shares outstanding  | 127  | 126  |
| &nbsp;&nbsp;&nbsp;&nbsp; Additional paid-in capital  | 1826833  | 1795249  |
| &nbsp;&nbsp;&nbsp;&nbsp; Treasury stock, 1,525,429 and 1,400,197 shares, at cost  | (95600 ) | (76324 ) |
| &nbsp;&nbsp;&nbsp;&nbsp; Retained earnings (dividends in excess of earnings)  | (177005 ) | (207802 ) |
| &nbsp;&nbsp;&nbsp;&nbsp; Accumulated other comprehensive income (loss)  | (21009 )  | (4112 )  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total shareholders' equity**  | **1533346**  | **1507137**  |
| &nbsp;&nbsp;&nbsp;&nbsp; Noncontrolling interests in consolidated ventures  | 215  | 6482  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total equity**  | **1533561**  | **1513619**  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total liabilities and equity**  | $**5951173**  | $**5851252**  |

---

__________________________

(1) Includes amounts relating to consolidated variable interest entities.

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Ladder Capital Corp** **Consolidated Statements of Income** <br> **(Dollars in Thousands, Except Per Share and Dividend Data)** <br> **(Unaudited)**  | **Ladder Capital Corp** **Consolidated Statements of Income** <br> **(Dollars in Thousands, Except Per Share and Dividend Data)** <br> **(Unaudited)**  | **Ladder Capital Corp** **Consolidated Statements of Income** <br> **(Dollars in Thousands, Except Per Share and Dividend Data)** <br> **(Unaudited)**  | **Ladder Capital Corp** **Consolidated Statements of Income** <br> **(Dollars in Thousands, Except Per Share and Dividend Data)** <br> **(Unaudited)**  | **Ladder Capital Corp** **Consolidated Statements of Income** <br> **(Dollars in Thousands, Except Per Share and Dividend Data)** <br> **(Unaudited)**  |
|  | **Three Months Ended**  | **Three Months Ended**  | **Year Ended December 31,**  | **Year Ended December 31,**  |
|  | **December 31,**  | **September 30,**  |  |  |
|  | **2022**  | **2022**  | **2022**  | **2021**  |
| **Net interest income**  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest income  | $94688  | $77359  | $293520  | $176099  |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest expense  | 57390  | 48471  | 195602  | 182949  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Net interest income (expense)**  | **37298**  | **28888**  | **97918**  | **(6850)** <br>  |
| Provision for (release of) loan loss reserves, net  | 2338  | 1501  | 3711  | (8713 )  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Net interest income (expense) after provision for (release of) loan losses**  | **34960**  | **27387**  | **94207**  | **1863**  |
| **Other income (loss)**  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Real estate operating income  | 25590  | 27679  | 108269  | 101564  |
| &nbsp;&nbsp;&nbsp;&nbsp; Sale of loans, net  | (428 ) | 796  | (2511 ) | 8398  |
| &nbsp;&nbsp;&nbsp;&nbsp; Realized gain (loss) on securities  | 2  | 9  | (73 ) | 1594  |
| &nbsp;&nbsp;&nbsp;&nbsp; Unrealized gain (loss) on equity securities  | 36  | (61 ) | (41 ) | —  |
| &nbsp;&nbsp;&nbsp;&nbsp; Unrealized gain (loss) on Agency interest-only securities  | (24 ) | (5 ) | (45 ) | (91 ) |
| &nbsp;&nbsp;&nbsp;&nbsp; Realized gain (loss) on sale of real estate, net  | 53897  | 4393  | 115998  | 55766  |
| &nbsp;&nbsp;&nbsp;&nbsp; Fee and other income  | 2785  | 2697  | 15020  | 11190  |
| &nbsp;&nbsp;&nbsp;&nbsp; Net result from derivative transactions  | (21 ) | 6567  | 12360  | 1749  |
| &nbsp;&nbsp;&nbsp;&nbsp; Earnings (loss) from investment in unconsolidated ventures  | 213  | 407  | 1410  | 1579  |
| &nbsp;&nbsp;&nbsp;&nbsp; Gain (loss) on extinguishment of debt  | —  | —  | 685  | —  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total other income (loss)**  | **82050**  | **42482**  | **251072**  | **181749**  |
| **Costs and expenses**  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Compensation and employee benefits  | 16671  | 13806  | 75836  | 38347  |
| &nbsp;&nbsp;&nbsp;&nbsp; Operating expenses  | 5414  | 5143  | 20716  | 17672  |
| &nbsp;&nbsp;&nbsp;&nbsp; Real estate operating expenses  | 9678  | 10069  | 38605  | 26161  |
| &nbsp;&nbsp;&nbsp;&nbsp; Fee expense  | 2073  | 1689  | 7235  | 5810  |
| &nbsp;&nbsp;&nbsp;&nbsp; Depreciation and amortization  | 7909  | 7864  | 32673  | 37801  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Total costs and expenses**  | **41745**  | **38571**  | **175065**  | **125791**  |
| **Income (loss) before taxes**  | **75265**  | **31298**  | **170214**  | **57821**  |
| &nbsp;&nbsp;&nbsp;&nbsp; Income tax expense (benefit)  | 1012  | 2613  | 4909  | 928  |
| **Net income (loss)**  | **74253**  | **28685**  | **165305**  | **56893**  |
| &nbsp;&nbsp;&nbsp;&nbsp; Net (income) loss attributable to noncontrolling interests in consolidated ventures  | (14700 )  | (102 )  | (23088 )  | (371 )  |
| **Net income (loss) attributable to Class A common shareholders**  | $**59553**  | $**28583**  | $**142217**  | $**56522**  |
| **Earnings per share:**  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Basic  | $0.48  | $0.23  | $1.14  | $0.46  |
| &nbsp;&nbsp;&nbsp;&nbsp; Diluted  | $0.48  | $0.23  | $1.13  | $0.45  |
| **Weighted average shares outstanding:**  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Basic  | 124027116  | 124278732  | 124301421  | 123763843  |
| &nbsp;&nbsp;&nbsp;&nbsp; Diluted  | 125180214  | 125172180  | 125823671  | 124563051  |
| **Dividends per share of Class A common stock**  | $0.23  | $0.23  | $0.88  | $0.80  |

---

------

 **<u>Non-GAAP Financial Measures</u>**

The Company utilizes distributable earnings, distributable EPS, and after-tax distributable return on average equity ("ROAE"), non-GAAP financial measures, as supplemental measures of our operating performance. We believe distributable earnings, distributable EPS, and after-tax distributable ROAE assist investors in comparing our operating performance and our ability to pay dividends across reporting periods on a more relevant and consistent basis by excluding from GAAP measures certain non-cash expenses and unrealized results as well as eliminating timing differences related to securitization gains and changes in the values of assets and derivatives. In addition, we use distributable earnings, distributable EPS and distributable ROAE: (i) to evaluate our earnings from operations because management believes that it may be a useful performance measure for us and (ii) because our board of directors considers distributable earnings in determining the amount of quarterly dividends.

We define distributable earnings as income before taxes adjusted for: (i) real estate depreciation and amortization; (ii) the impact of derivative gains and losses related to the hedging of assets on our balance sheet as of the end of the specified accounting period; (iii) unrealized gains/(losses) related to our investments in fair value securities and passive interest in unconsolidated ventures; (iv) economic gains on loan sales not recognized under GAAP accounting for which risk has substantially transferred during the period and the exclusion of resultant GAAP recognition of the related economics during the subsequent periods; (v) unrealized provision for loan losses and unrealized real estate impairment; (vi) realized provisions for loan losses and realized real estate impairment; (vii) non-cash stock-based compensation; and (viii) certain transactional items. For the purpose of computing distributable earnings, management recognizes loan and real estate losses as being realized generally in the period in which the asset is sold or the Company determines a decline in value to be non-recoverable and the loss to be nearly certain. Distributable EPS is defined as after-tax distributable earnings divided by the weighted average diluted shares outstanding during the period.

For distributable earnings, we include adjustments for economic gains on loan sales not recognized under GAAP accounting for which risk has substantially transferred during the period and exclude the resultant GAAP recognition of the related economics during the subsequent periods. This adjustment is reflected in distributable earnings when there is a true risk transfer on the mortgage loan transfer and settlement. Historically, this adjustment has represented the impact of economic gains/(discounts) on intercompany loans secured by our own real estate which we had not previously recognized because such gains were eliminated in consolidation. Conversely, if the economic risk was not substantially transferred, no adjustments to net income would be made relating to those transactions for distributable earnings purposes. Management believes recognizing these amounts for distributable earnings purposes in the period of transfer of economic risk is a reasonable supplemental measure of our performance.

We do not designate derivatives as hedges to qualify for hedge accounting and therefore any net payments under, or fluctuations in the fair value of, our derivatives are recognized currently in our GAAP income statement. However, fluctuations in the fair value of the related assets are not included in our income statement. We consider the gain or loss on our hedging positions related to assets that we still own as of the reporting date to be "open hedging positions." While recognized for GAAP purposes, we exclude the results on the hedges from distributable earnings until the related asset is sold and/or the hedge position is considered "closed," whereupon they would then be included in distributable earnings in that period. These are reflected as "Adjustments for unrecognized derivative results" for purposes of computing distributable earnings for the period. We believe that excluding these specifically identified gains and losses associated with the open hedging positions adjusts for timing differences between when we recognize changes in the fair values of our assets and changes in the fair value of the derivatives used to hedge such assets.

Our investments in Agency interest-only securities and equity securities are recorded at fair value with changes in fair value recorded in current period earnings. We believe that excluding these specifically-identified gains and losses associated with the fair value securities adjusts for timing differences between when we recognize changes in the fair values of our assets. With regard to securities valuation, distributable earnings includes a decline in fair value deemed to be an impairment for GAAP purposes only if the decline is determined to be nearly certain to be eventually realized. In those cases, an impairment is included in distributable earnings for the period in which such determination was made.

------

Set forth below is an unaudited reconciliation of income (loss) before taxes to after-tax distributable earnings, and an unaudited computation of distributable EPS ($ in thousands, except per share data):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  | **Year Ended**  | **Year Ended**  |  |
|  | **December 31,** <br> **2022**  | **September 30,** <br> **2022**  | **December 31,** <br> **2022**  | **December 31,** <br> **2021**  |  |
| Income (loss) before taxes  | $75265  | $31298  | 170214  | 57821  |  |
| Net (income) loss attributable to noncontrolling interests in consolidated ventures (GAAP)  | (14700 ) | (102 ) | (23088 ) | (371 ) |  |
| Our share of real estate depreciation, amortization and gain adjustments (1)  | (28253 ) | 4414  | (29188 ) | 1662  |  |
| Adjustments for unrecognized derivative results (2)  | 505  | (6454 ) | (9381 ) | (7534 ) |  |
| Unrealized (gain) loss on fair value securities  | (12 ) | 66  | 86  | 91  |  |
| Adjustment for economic gain on loan sales not recognized under GAAP for which risk has been substantially transferred, net of reversal/amortization  | (81 ) | (149 ) | 1356  | 3063  |  |
| Adjustment for impairment (3)  | 2338  | 1501  | 6816  | (8713 ) |  |
| Non-cash stock-based compensation  | 3798  | 3738  | 31584  | 15321  |  |
| **Distributable earnings**  | **38860**  | **34312**  | **148399**  | **61340**  | (6 ) |
| Estimated corporate tax (expense) benefit (4)  | (237 )  | (325 )  | (2002 )  | (740 )  |  |
| After-tax distributable earnings  | $38623  | $33987  | $146397  | $60600  |  |
| Weighted average diluted shares outstanding  | 125180  | 125266  | 125824  | 124563  |  |
| **Distributable EPS**  | $**0.31**  | $**0.27**  | $**1.16**  | $**0.49**  |  |

---

__________________________

(1) The following is a reconciliation of GAAP depreciation and amortization to our share of real estate depreciation, amortization and gain adjustments presented in the
 computation of distributable earnings in the preceding table ($ in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  | **Year Ended**  | **Year Ended**  |
|  | **December 31,** <br> **2022**  | **September 30,** <br> **2022**  | **December 31,** <br> **2022**  | **December 31,** <br> **2021**  |
| Total GAAP depreciation and amortization  | $7909  | $7864  | $32673  | $37801  |
| Less: Depreciation and amortization related to non-rental property fixed assets  | (32 ) | —  | (42 ) | (99 ) |
| Less: Non-controlling interests in consolidated ventures' share of accumulated depreciation and amortization and unrecognized passive interest in unconsolidated ventures  | (406 )  | (644 )  | (1943 )  | (2933 )  |
| Our share of real estate depreciation and amortization  | 7471  | 7220  | 30688  | 34769  |
| Realized gain from accumulated depreciation and amortization on real estate sold (refer to below)  | (44570 ) | (2369 ) | (68992 ) | (31219 ) |
| Less: Non-controlling interests in consolidated ventures' share of accumulated depreciation and amortization on real estate sold  | 9292  | —  | 10879  | —  |
| Our share of accumulated depreciation and amortization on real estate sold (a)  | (35278 ) | (2369 ) | (58113 ) | (31219 ) |
| Less: Our share of operating lease income on above/below market lease intangible amortization  | (446 )  | (437 )  | (1763 )  | (1888 )  |
| **Our share of real estate depreciation, amortization and gain adjustments**  | $**(28253)** <br>  | $**4414**  | $**(29188)** <br>  | $**1662**  |

---

------

(a) GAAP gains/losses on sales of real estate include the effects of previously-recognized real estate depreciation and amortization. For purposes of distributable earnings, our share of real
 estate depreciation and amortization is eliminated and, accordingly, the resultant gains/losses also must be adjusted. Following is a reconciliation of the related consolidated GAAP amounts to the amounts reflected in distributable
 earnings ($ in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  | **Year Ended**  | **Year Ended**  |
|  | **December 31,** <br> **2022**  | **September 30,** <br> **2022**  | **December 31,** <br> **2022**  | **December 31,** <br> **2021**  |
| GAAP realized gain (loss) on sale of real estate, net  | $53897  | $4393  | $115998  | $55766  |
| Adjusted gain/loss on sale of real estate for purposes of distributable earnings  | (18619 )  | (2024 )  | (57885 )  | (24547 )  |
| **Accumulated depreciation and amortization on real estate sold**  | $**35278**  | $**2369**  | $**58113**  | $**31219**  |

---

(2) The following is a reconciliation of GAAP net results from derivative transactions to our unrecognized derivative results presented in the computation of distributable earnings in the
 preceding table ($ in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  | **Year Ended**  | **Year Ended**  |
|  | **December 31,** <br> **2022**  | **September 30,** <br> **2022**  | **December 31,** <br> **2022**  | **December 31,** <br> **2021**  |
| Net results from derivative transactions  | $21  | $(6567 ) | $(12360 ) | $(1749 ) |
| Hedging interest expense  | (215 ) | (579 ) | (1652 ) | (4534 ) |
| Hedging realized result  | 699  | 692  | 4631  | (1251 )  |
| **Adjustments for unrecognized derivative results**  | $**505**  | $**(6454)** <br>  | $**(9381)** <br>  | $**(7534)** <br>  |

---

(3) The adjustment reflects the portion of the loan loss provision that management determined to be recoverable. Additional provisions and releases of those provisions are excluded from distributable earnings as a result. 

(4) Estimated corporate tax benefit (expense) is based on an effective tax rate applied to distributable earnings generated by the activity within our taxable REIT subsidiaries. 

After-tax distributable ROAE is presented on an annualized basis and is defined as after-tax distributable earnings divided by the average total shareholders' equity during the period. Set forth below is an unaudited computation of after-tax distributable ROAE ($ in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended**  | **Three Months Ended**  | **Year Ended**  | **Year Ended**  |
|  | **December 31,** <br> **2022**  | **September 30,** <br> **2022**  | **December 31,** <br> **2022**  | **December 31,** <br> **2021**  |
| After-tax distributable earnings  | $38623  | $33987  | $146397  | $60600  |
| Average shareholders' equity  | 1517652  | 1502153  | 1506810  | 1517044  |
| **After-tax distributable ROAE**  | **10.2%** <br>  | **9.1%** <br>  | **9.7%** <br>  | **4.0%** <br>  |

---

 **<u>Non-GAAP Measures - Limitations</u>**

Our non-GAAP financial measures have limitations as analytical tools. Some of these limitations are:

* distributable earnings, distributable EPS and after-tax distributable ROAE do not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations and are not necessarily
 indicative of cash necessary to fund cash needs; 

* distributable EPS and after-tax distributable ROAE are based on a non-GAAP estimate of our effective tax rate, including the impact of Unincorporated Business Tax and the impact of our election to be taxed as a REIT effective January 1,
 2015. Our actual tax rate may differ materially from this estimate; and 

* other companies in our industry may calculate non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures. 

------

Because of these limitations, our non-GAAP financial measures should not be considered in isolation or as a substitute for net income (loss) attributable to shareholders, earnings per share or book value per share, or any other performance measures calculated in accordance with GAAP. Our non-GAAP financial measures should not be considered an alternative to cash flows from operations as a measure of our liquidity.

In addition, distributable earnings should not be considered to be the equivalent to REIT taxable income calculated to determine the minimum amount of dividends the Company is required to distribute to shareholders to maintain REIT status. In order for the Company to maintain its qualification as a REIT under the Internal Revenue Code, we must annually distribute at least 90% of our REIT taxable income. The Company has declared, and intends to continue declaring, regular quarterly distributions to its shareholders in an amount approximating the REIT's net taxable income.

In the future, we may incur gains and losses that are the same as or similar to some of the adjustments in this presentation. Our presentation of non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.

## Contacts
 **<u>Investor Contact</u>**

Ladder Capital Corp Investor Relations <br> (917) 369-3207 <br> investor.relations@laddercapital.com