Biggest change(5) Includes $4,017 and $4,347 of General CECL Allowance related to unfunded commitments on commercial mortgage loans, subordinate loans and other lending assets, net in 2023 and 2022, respectively. 56 Apollo Commercial Real Estate Finance, Inc. and Subsidiaries Consolidated Statement of Operations (in thousands—except share and per share data) Year ended December 31, 2023 2022 2021 Net interest income: Interest income from commercial mortgage loans $ 701,002 $ 456,513 $ 327,702 Interest income from subordinate loans and other lending assets 17,280 55,590 100,413 Interest expense (466,110) (270,525) (162,522) Net interest income $ 252,172 $ 241,578 $ 265,593 Revenue from real estate owned operations 92,419 62,062 18,917 Total net revenue $ 344,591 $ 303,640 $ 284,510 Operating expenses: General and administrative expenses (includes equity-based compensation of $17,444, $18,252 and $17,633 in 2023, 2022 and 2021, respectively) $ (29,520) $ (29,662) $ (28,845) Management fees to related party (37,978) (38,419) (38,160) Operating expenses related to real estate owned (72,759) (52,368) (19,923) Depreciation and amortization on real estate owned (8,248) (704) (2,645) Total operating expenses $ (148,505) $ (121,153) $ (89,573) Other income, net $ 4,616 $ 2,494 $ 3,821 Net realized gain (loss) on investments (86,604) 18,683 (20,767) Gain on extinguishment of debt 495 — — Decrease (increase) in current expected credit loss allowance, net (59,428) 17,623 34,773 Realized losses and impairments on real estate owned — — (550) Foreign currency translation gain (loss) 52,031 (116,399) (31,687) Gain (loss) on foreign currency forward contracts (includes unrealized gains (losses) of $(91,434), $104,159 and $46,714 in 2023, 2022 and 2021 respectively) (48,213) 146,981 41,674 Gain (loss) on interest rate hedging instruments (includes unrealized gains (losses) of $(10,098), $7,692 and $1,314 in 2023, 2022 and 2021, respectively) (414) 13,363 1,314 Net income before taxes $ 58,569 $ 265,232 $ 223,515 Income tax provision (442) — — Net income $ 58,127 $ 265,232 $ 223,515 Preferred dividends (12,272) (12,272) (12,964) Net income available to common stockholders $ 45,855 $ 252,960 $ 210,551 Net income per share of common stock: Basic $ 0.29 $ 1.77 $ 1.48 Diluted $ 0.29 $ 1.68 $ 1.46 Basic weighted-average shares of common stock outstanding 141,281,286 140,534,635 139,869,244 Diluted weighted-average shares of common stock outstanding 141,281,286 165,504,660 168,402,515 Dividend declared per share of common stock $ 1.40 $ 1.40 $ 1.40 57 Apollo Commercial Real Estate Finance, Inc. and Subsidiaries Consolidated Statement of Changes in Stockholders’ Equity (in thousands—except share and per share data) Preferred Stock Common Stock Additional Paid-In-Capital Accumulated Deficit Total Shares Par Shares Par Balance at December 31, 2020 6,770,393 $ 68 139,295,867 $ 1,393 $ 2,707,792 $ (438,724) $ 2,270,529 Capital increase related to Equity Incentive Plan — — 598,193 6 13,349 — 13,355 Offering costs — — — — (99) — (99) Retirement of Series B Preferred Stock (6,770,393) (68) — — — — (68) Issuance of Series B-1 Preferred Stock 6,770,393 68 — — — — 68 Net income — — — — — 223,515 223,515 Dividends declared on preferred stock - $1.90 per share — — — — — (12,964) (12,964) Dividends declared on common stock and RSUs - $1.40 per share — — — — — (199,710) (199,710) Balance at December 31, 2021 6,770,393 $ 68 139,894,060 $ 1,399 $ 2,721,042 $ (427,883) $ 2,294,626 Adoption of ASU 2020-06, see Note 2 — — — — (15,408) 11,992 (3,416) Capital increase related to Equity Incentive Plan — — 701,935 7 11,273 — 11,280 Net income — — — — — 265,232 265,232 Dividends declared on preferred stock - $1.81 per share — — — — — (12,272) (12,272) Dividends declared on common stock and RSUs - $1.40 per share — — — — — (200,946) (200,946) Balance at December 31, 2022 6,770,393 $ 68 140,595,995 $ 1,406 $ 2,716,907 $ (363,877) $ 2,354,504 Capital increase related to Equity Incentive Plan — — 762,610 8 10,581 — 10,589 Net income — — — — — 58,127 58,127 Dividends declared on preferred stock - 1.81 per share — — — — — (12,272) (12,272) Dividends declared on common stock and RSUs - $1.40 per share — — — — — (202,215) (202,215) Balance at December 31, 2023 6,770,393 $ 68 141,358,605 $ 1,414 $ 2,727,488 $ (520,237) $ 2,208,733 See notes to consolidated financial statements. 58 Apollo Commercial Real Estate Finance, Inc. and Subsidiaries Consolidated Statement of Cash Flows (in thousands) For the year ended December 31, 2023 2022 2021 Cash flows from operating activities: Net income $ 58,127 $ 265,232 $ 223,515 Adjustments to reconcile net income to net cash provided by operating activities: Amortization of discount/premium and payment-in-kind interest (30,845) (50,966) (69,590) Amortization of deferred financing costs 15,962 12,034 13,740 Equity-based compensation 17,444 18,252 17,633 Increase (decrease) in current expected credit loss allowance, net 59,428 (17,623) (34,773) Foreign currency (gain) loss (40,922) 97,330 31,096 Unrealized loss (gain) on foreign currency contracts 91,434 (104,159) (46,714) Unrealized loss (gain) on interest rate hedging instruments 10,098 (7,692) (1,314) Depreciation and amortization on real estate owned 8,248 704 2,645 Loss from unconsolidated joint venture — — 161 Gain on extinguishment of debt (495) — — Net realized loss (gain) on investment 86,604 (18,683) 21,317 Changes in operating assets and liabilities: Proceeds received from payment-in-kind interest 15,407 83,731 35,400 Other assets (13,367) (22,910) 1,628 Payment for interest rate cap (2,317) — — Origination of subordinate loan, held for sale — — (31,200) Sale of subordinate loan, held for sale — — 31,200 Accounts payable, accrued expenses and other liabilities (769) 12,500 4,464 Payable to related party (175) (45) 175 Net cash provided by operating activities $ 273,862 $ 267,705 199,383 Cash flows from investing activities: New funding of commercial mortgage loans (456,167) (3,027,742) (2,780,887) Add-on funding of commercial mortgage loans (376,060) (483,795) (350,926) Increase (decrease) in collateral related to derivative contracts, net (112,800) 117,200 49,740 Add-on funding of subordinate loans and other lending assets (96,879) (113,124) (177,269) Capital expenditures on real estate assets (72,631) (33,035) (133) Proceeds received from the repayment and sale of commercial mortgage loans 1,093,181 1,874,933 1,509,428 Proceeds received from the repayment of subordinate loans and other lending assets 75,271 279,336 303,831 Origination and exit fees received on commercial mortgage loans, and subordinate loans and other lending assets, net 13,936 46,874 42,750 Cash received from hotel title assumption 569 — 4,148 Proceeds received from the sale of real estate owned, held for sale — — 42,356 Net cash provided by (used in) investing activities $ 68,420 $ (1,339,353) $ (1,356,962) Cash flows from financing activities: Payment of offering costs — — (99) Proceeds from secured debt arrangements 806,843 2,836,372 2,279,691 Repayments of secured debt arrangements (679,339) (1,453,921) (1,510,236) Repayments of senior secured term loan principal (8,000) (8,000) (7,250) Repayments and repurchases of convertible notes (229,506) (345,000) — Proceeds from issuance of senior secured term loan — — 297,000 Proceeds from issuance of senior secured notes — — 500,000 Proceeds related to financing on real estate owned — 164,835 — Repayment of debt related to real estate owned — — (143,073) Payment of deferred financing costs (12,212) (16,494) (23,958) Payment of withholding tax on RSU delivery (6,855) (6,972) (4,278) Dividends on common stock (202,019) (200,574) (199,646) Dividends on preferred stock (12,272) (12,272) (12,964) Net cash provided by (used in) financing activities $ (343,360) $ 957,974 $ 1,175,187 See notes to consolidated financial statements. 59 Apollo Commercial Real Estate Finance, Inc. and Subsidiaries Consolidated Statement of Cash Flows (Continued) (in thousands) For the year ended December 31, 2023 2022 2021 Net increase (decrease) in cash and cash equivalents, including cash classified within assets related to real estate owned, held for sale $ (1,078) $ (113,674) 17,608 Decrease (increase) in cash classified within assets related to real estate owned, held for sale 5,100 (5,677) — Net increase (decrease) in cash and cash equivalents $ 4,022 $ (119,351) $ 17,608 Cash and cash equivalents beginning of period 222,030 343,106 325,498 Effects of foreign currency translation on cash and cash equivalents (614) (1,725) — Cash and cash equivalents end of period $ 225,438 $ 222,030 $ 343,106 Supplemental disclosure of cash flow information: Interest paid $ 443,626 $ 246,370 $ 137,671 Income tax paid 795 — — Supplemental disclosure of non-cash financing activities: Dividend declared, not yet paid $ 53,407 $ 53,711 $ 52,398 Change in participation sold (25,130) (1,934) 19,760 Repayments of payment-in-kind on participation sold — — (27,670) Change in loan proceeds held by servicer 2,900 (192) 3,179 Assumption of real estate 75,000 270,035 154,300 Assumption of other assets related to real estate owned 2,827 — 1,555 Assumption of accounts payable, accrued expenses and other liabilities related to real estate owned (3,396) — 4,641 Assumption of debt related to real estate owned — — (110,073) Transfer of assets to assets related to real estate owned, held for sale 79,021 155,542 — Transfer of assets related to real estate owned, held for sale to assets related to real estate owned held for investment, net 151,676 — — Transfer of assets related to real estate owned, held for sale to other assets 4,357 — — Transfer of liabilities to liabilities related to real estate owned, held for sale 1,438 7,156 — Transfer of liabilities related to real estate owned, held for sale to accounts payable, accrued expenses and other liabilities 7,163 — — Transfer of subordinate loan to subordinate loan, held for sale — — (45,289) Retirement of Series B Preferred Stock — — (169,260) Issuance of Series B-1 Preferred Stock — — 169,260 See notes to consolidated financial statements. 60 Apollo Commercial Real Estate Finance, Inc. and Subsidiaries Notes to Consolidated Financial Statements Note 1 – Organization Apollo Commercial Real Estate Finance, Inc.
Biggest changeSee notes to consolidated financial statements. 63 Apollo Commercial Real Estate Finance, Inc. and Subsidiaries Consolidated Statement of Operations (in thousands—except share and per share data) Year Ended December 31, 2024 2023 2022 Net interest income: Interest income from commercial mortgage loans $ 699,389 $ 701,002 $ 456,513 Interest income from subordinate loans and other lending assets 3,542 17,280 55,590 Interest expense ( 503,949 ) ( 466,110 ) ( 270,525 ) Net interest income $ 198,982 $ 252,172 $ 241,578 Revenue from real estate owned operations 104,689 92,419 62,062 Total net revenue $ 303,671 $ 344,591 $ 303,640 Operating expenses: General and administrative expenses (includes equity-based compensation of $ 16,468 , $ 17,444 and $ 18,252 in 2024, 2023 and 2022, respectively) $ ( 29,649 ) $ ( 29,520 ) $ ( 29,662 ) Management fees to related party ( 36,120 ) ( 37,978 ) ( 38,419 ) Operating expenses related to real estate owned ( 81,683 ) ( 72,759 ) ( 52,368 ) Depreciation and amortization on real estate owned ( 11,668 ) ( 8,248 ) ( 704 ) Total operating expenses $ ( 159,120 ) $ ( 148,505 ) $ ( 121,153 ) Other income, net $ 4,498 $ 4,616 $ 2,494 Decrease (increase) in current expected credit loss allowance, net ( 155,784 ) ( 59,428 ) 17,623 Foreign currency translation gain (loss) ( 37,476 ) 52,031 ( 116,399 ) Gain (loss) on foreign currency forward contracts (includes unrealized gains (losses) of $ 29,687 , ($ 91,434 ) and $ 104,159 in 2024, 2023 and 2022, respectively) 52,590 ( 48,213 ) 146,981 Gain (loss) on interest rate hedging instruments (includes unrealized gains (loss es) of ($ 1,373 ), ($ 10,098 ) and $ 7,692 in 2024, 2023 and 2022, respectively) 570 ( 414 ) 13,363 Net realized loss on investments ( 128,191 ) ( 86,604 ) 18,683 Gain on extinguishment of debt — 495 — Net income (loss) before taxes $ ( 119,242 ) $ 58,569 $ 265,232 Income tax provision ( 394 ) ( 442 ) — Net income (loss) $ ( 119,636 ) $ 58,127 $ 265,232 Preferred dividends ( 12,272 ) ( 12,272 ) ( 12,272 ) Net income (loss) available to common stockholders $ ( 131,908 ) $ 45,855 $ 252,960 Net income (loss) per share of common stock: Basic $ ( 0.97 ) $ 0.29 $ 1.77 Diluted $ ( 0.97 ) $ 0.29 $ 1.68 Basic weighted-average shares of common stock outstanding 139,674,140 141,281,286 140,534,635 Diluted weighted-average shares of common stock outstanding 139,674,140 141,281,286 165,504,660 Dividend declared per share of common stock $ 1.20 $ 1.40 $ 1.40 See notes to consolidated financial statements. 64 Apollo Commercial Real Estate Finance, Inc. and Subsidiaries Consolidated Statement of Changes in Stockholders' Equity (in thousands—except share and per share data) Preferred Stock Common Stock Additional Paid-In- Accumulated Shares Par Shares Par Capital Deficit Total Balance at December 31, 2021 6,770,393 $ 68 139,894,060 $ 1,399 $ 2,721,042 $ ( 427,883 ) $ 2,294,626 Adoption of ASU 2020-06, see Note 2 — — — — ( 15,408 ) 11,992 ( 3,416 ) Capital increase related to Equity Incentive Plan — — 701,935 7 11,273 — 11,280 Net Income — — — — — 265,232 265,232 Dividends declared on preferred stock - $ 1.81 per share — — — — — ( 12,272 ) ( 12,272 ) Dividends declared on common stock and RSUs - $ 1.40 per share — — — — — ( 200,946 ) ( 200,946 ) Balance at December 31, 2022 6,770,393 $ 68 140,595,995 $ 1,406 $ 2,716,907 $ ( 363,877 ) $ 2,354,504 Capital increase related to Equity Incentive Plan — — 762,610 8 10,581 — 10,589 Net Income — — — — — 58,127 58,127 Dividends declared on preferred stock - $ 1.81 per share — — — — — ( 12,272 ) ( 12,272 ) Dividends declared on common stock and RSUs - $ 1.40 per share — — — — — ( 202,215 ) ( 202,215 ) Balance at December 31, 2023 6,770,393 $ 68 141,358,605 $ 1,414 $ 2,727,488 $ ( 520,237 ) $ 2,208,733 Capital increase related to Equity Incentive Plan — — 829,436 8 8,981 — 8,989 Repurchase of common stock — — ( 4,013,405 ) ( 40 ) ( 40,768 ) — ( 40,808 ) Net Loss — — — — — ( 119,636 ) ( 119,636 ) Dividends declared on preferred stock - $ 1.81 per share — — — — — ( 12,272 ) ( 12,272 ) Dividends declared on common stock and RSUs - $ 1.20 per share — — — — — ( 170,525 ) ( 170,525 ) Balance at December 31, 2024 6,770,393 $ 68 138,174,636 $ 1,382 $ 2,695,701 $ ( 822,670 ) $ 1,874,481 See notes to consolidated financial statements. 65 Apollo Commercial Real Estate Finance, Inc. and Subsidiaries Consolidated Statement of Cash Flows (in thousands) Year Ended December 31, 2024 2023 2022 Cash flows from operating activities: Net income (loss) $ ( 119,636 ) $ 58,127 $ 265,232 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Amortization of discount/premium and payment-in-kind interest ( 29,969 ) ( 30,845 ) ( 50,966 ) Amortization of deferred financing costs 17,418 15,962 12,034 Equity-based compensation 16,468 17,444 18,252 Increase (decrease) in current expected credit loss allowance, net 155,784 59,428 ( 17,623 ) Foreign currency loss (gain) 110,430 ( 40,922 ) 97,330 Unrealized loss (gain) on foreign currency contracts ( 29,687 ) 91,434 ( 104,159 ) Unrealized loss (gain) on interest rate hedging instruments 1,373 10,098 ( 7,692 ) Depreciation and amortization on real estate owned 11,668 8,248 704 Gain on extinguishment of debt — ( 495 ) — Net realized loss (gain) on investment 128,191 86,604 ( 18,683 ) Changes in operating assets and liabilities: Proceeds received from payment-in-kind interest — 15,407 83,731 Other assets 14,954 ( 13,367 ) ( 22,910 ) Payment for interest rate cap ( 429 ) ( 2,317 ) — Accounts payable, accrued expenses and other liabilities ( 75,483 ) ( 769 ) 12,500 Payable to related party ( 825 ) ( 175 ) ( 45 ) Net cash provided by operating activities $ 200,257 $ 273,862 $ 267,705 Cash flows from investing activities: New funding of commercial mortgage loans ( 1,244,414 ) ( 456,167 ) ( 3,027,742 ) Add-on funding of commercial mortgage loans ( 573,076 ) ( 376,060 ) ( 483,795 ) Add-on funding of subordinate loans ( 54,302 ) ( 96,879 ) ( 113,124 ) Proceeds received from the repayment and sale of commercial mortgage loans 2,426,276 1,093,181 1,874,933 Proceeds received from the repayment of subordinate loans and other lending assets 23,122 75,271 279,336 Proceeds received from the sale of other assets (1) 91,892 — — Distributions from equity method investment (1) 9,023 — — Origination fees, other fees, and cost recovery proceeds received on commercial mortgage loans, and subordinate loans, net 39,554 13,936 46,874 Increase (decrease) in collateral related to derivative contracts, net 28,600 ( 112,800 ) 117,200 Capital expenditures on real estate owned assets ( 169,506 ) ( 72,631 ) ( 33,035 ) Cash received from hotel title assumption — 569 — Net cash provided by (used in) investing activities $ 577,169 $ 68,420 $ ( 1,339,353 ) Cash flows from financing activities: Proceeds from secured debt arrangements 1,998,197 806,843 2,836,372 Proceeds related to financing on real estate owned 162,827 — 164,835 Repayments of secured debt arrangements ( 2,584,949 ) ( 679,339 ) ( 1,453,921 ) Repayments of senior secured term loan principal ( 8,000 ) ( 8,000 ) ( 8,000 ) Repayments and repurchases of convertible notes — ( 229,506 ) ( 345,000 ) Payment of deferred financing costs ( 10,873 ) ( 12,212 ) ( 16,494 ) Payment of withholding tax on RSU delivery ( 7,479 ) ( 6,855 ) ( 6,972 ) Repurchase of common stock ( 40,810 ) — — Dividends on common stock ( 185,949 ) ( 202,019 ) ( 200,574 ) Dividends on preferred stock ( 12,272 ) ( 12,272 ) ( 12,272 ) Net cash provided by (used in) financing activities $ ( 689,308 ) $ ( 343,360 ) $ 957,974 See notes to consolidated financial statements. 66 Apollo Commercial Real Estate Finance, Inc. and Subsidiaries Consolidated Statement of Cash Flows (Continued) (in thousands) Year Ended December 31, 2024 2023 2022 Net increase (decrease) in cash and cash equivalents, including cash classified within assets related to real estate owned, held for sale $ 88,118 $ ( 1,078 ) $ ( 113,674 ) Decrease (increase) in cash classified within assets related to real estate owned, held for sale 577 5,100 ( 5,677 ) Net increase (decrease) in cash and cash equivalents $ 88,695 $ 4,022 $ ( 119,351 ) Cash and cash equivalents beginning of period 225,438 222,030 343,106 Effects of foreign currency translation on cash and cash equivalents 3,263 ( 614 ) ( 1,725 ) Cash and cash equivalents end of period $ 317,396 $ 225,438 $ 222,030 Supplemental disclosure of cash flow information: Interest paid $ 495,491 $ 443,626 $ 246,370 Income tax paid 34 795 — Change in loan proceeds held by servicer 44,572 2,900 ( 192 ) Supplemental disclosure of non-cash investing and financing activities: Dividend declared, not yet paid $ 38,484 $ 53,407 $ 53,711 Change in participation sold — ( 25,130 ) ( 1,934 ) Assumption of real estate — 75,000 270,035 Assumption of other assets related to real estate owned — 2,827 — Assumption of accounts payable, accrued expenses and other liabilities related to real estate owned — ( 3,396 ) — Transfer of assets to assets related to real estate owned, held for sale — 79,021 155,542 Transfer of assets related to real estate owned, held for sale to assets related to real estate owned held for investment, net 70,688 151,676 — Transfer of assets related to real estate owned, held for sale to other assets 2,280 4,357 — Transfer of liabilities to liabilities related to real estate owned, held for sale — 1,438 7,156 Transfer of liabilities related to real estate owned, held for sale to accounts payable, accrued expenses and other liabilities 3,937 7,163 — Transfer of commercial mortgage loan to other assets 20,073 — — Note receivable, held for sale (1) 41,200 — — Restructuring of commercial mortgage loan to subordinate loan 74,304 — — (1) Related to our former Massachusetts Healthcare Loan, as defined and discussed in "Note 4 – Commercial Mortgage Loans, Subordinate Loans and Other Lending Assets, Net." See notes to consolidated financial statements. 67 Apollo Commercial Real Estate Finance, Inc. and Subsidiaries Notes to Consolidated Financial Statements Note 1 – Organization Apollo Commercial Real Estate Finance, Inc.