A P O L L O C O M M E R C I A L R E A L E S T A T E F I N ... · Investor Presentation March 2020. Forward Looking Statements and Other Disclosures 2 This presentation may contain

A P O L L O C O M M E R C I A L R E A L E S T A T E F I N A N C E , I N C .

Information is as of December 31, 2019, except as otherwise noted.

It should not be assumed that investments made in the future will be profitable or will equal the performance of the investments in this document.

Investor Presentation

March 2020

Forward Looking Statements and Other Disclosures

2

This presentation may contain forward-looking statements that are 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, and such statements are intended to be covered by the safe harbor provided by the same. Forward-looking statements are

subject to substantial risks and uncertainties, many of which are difficult to predict and are generally beyond management’s control. These forward-looking statements may

include information about possible or assumed future results of Apollo Commercial Real Estate Finance, Inc.’s (“ARI” or the “Company”) business, financial condition,

liquidity, results of operations, plans and objectives. When used in this presentation, the words “believe,” “expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,”

“should,” “may” or similar expressions, are intended to identify forward-looking statements. Statements regarding the following subjects, among others, may be forward-

looking: ARI’s business and investment strategy; ARI’s operating results; ARI’s ability to obtain and maintain financing arrangements; the return on equity, the yield on

investments and risks associated with investing in real estate assets; and changes in business conditions and the general economy.

The forward-looking statements are based on management’s beliefs, assumptions and expectations of future performance, taking into account all information currently

available to ARI. Forward-looking statements are not predictions of future events. These beliefs, assumptions and expectations can change as a result of many possible

events or factors, not all of which are known to ARI. Some of these factors are described under “Risk Factors,” and “Management’s Discussion and Analysis of Financial

Condition and Results of Operations” included in ARI’s Annual Report on Form 10-K for the fiscal year ended December 31, 2019 and other periodic reports filed with

the Securities and Exchange Commission (“SEC”), which are accessible on the SEC’s website at www.sec.gov. If a change occurs, ARI’s business, financial condition,

liquidity and results of operations may vary materially from those expressed in ARI’s forward-looking statements. Any forward-looking statement speaks only as of the date

on which it is made. New risks and uncertainties arise over time, and it is not possible for management to predict those events or how they may affect ARI. Except as

required by law, ARI is not obligated to, and does not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or

otherwise.

This presentation contains information regarding ARI’s financial results that is calculated and presented on the basis of methodologies other than in accordance with

accounting principles generally accepted in the United States (“GAAP”), including Operating Earnings and Operating Earnings per share. Please refer to footnote 25 on

slide 21 for a definition of “Operating Earnings” and the reconciliation of the applicable GAAP financial measure to “Operating Earnings” set forth on slide 17.

This presentation may contain statistics and other data that in some cases has been obtained from or compiled from information made available by third-party service

providers. ARI makes no representation or warranty, expressed or implied, with respect to the accuracy, reasonableness or completeness of such information.

Past performance is not indicative nor a guarantee of future returns.

Index performance and yield data are shown for illustrative purposes only and have limitations when used for comparison or for other purposes due to, among other

matters, volatility, credit or other factors (such as number and types of securities). Indices are unmanaged, do not charge any fees or expenses, assume reinvestment of

income and do not employ special investment techniques such as leveraging or short selling. No such index is indicative of the future results of any investment by ARI.

Additional Information and Where to Find It

Copies of the documents filed by ARI with the SEC are available free of charge from the website of the SEC at www.sec.gov as well as on ARI’s website at

www.apolloreit.com.

This document is for informational purposes only and shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of

securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to the registration or qualification under the securities laws of any such

jurisdiction.

ARI at a Glance

3

See footnotes on page 21

Leading Mortgage REIT Focused on Originating Commercial Mortgage Loans in the U.S. and Europe

$14.9 Billion

Total Capital Deployed

Since 2009

$6.4 Billion

Global CRE Debt

Portfolio

84%

First Mortgage Loans1

95%

Floating Rate Exposure

1.4x

Debt/

Equity Ratio2

8.7%

Dividend Yield3

4

A Ten-Year History of Success Centered on Four Key Factors

Apollo Sponsorship

Differentiated Origination and

Underwriting Capabilities

Stable and Diverse Portfolio

1

Prudent Balance Sheet Management

2

3 4

✓ Leading global alternative

investment manager with ~$331B

of AUM

✓ Integrated private equity, credit

and real assets platform

✓ $37B of capital deployed

through CRE Debt Platform;

$15B for ARI

✓ “First-call” relationships in U.S.

and Western Europe

✓ Ability to underwrite and

structure complex transactions

✓ Capability to partner with other

Apollo vehicles to participate in

larger loans

✓ $6.4B portfolio of loans secured

by properties in U.S. and

European gateway cities

✓ Institutional quality properties

✓ Focus on senior loans

✓ Conservative leverage at 1.4x

debt to equity2

✓ Proven ability to access

diversified capital sources

✓ Ample liquidity

ARI has a reputation as an Innovative, Creative Global CRE Debt Provider


4

Favorable Conditions Continue to Propel CRE Financing Market

5

Supported by Solid Real Estate Fundamentals, a Functioning but Smaller CMBS Market and Record Dry Powder in Real Estate Opportunity Funds


Record Dry Powder in Real Estate Opportunity Funds Provides Continued Transaction Flow7

Real Estate Operating Fundamentals Are Stable5

$71

$94 $84

$108 $121

$134

2014 2015 2016 2017 2018 2019

($ in billions)

U.S. CMBS Market has Declined but

Remains Consistent6

$228

$95

$69 $88

$77 $98

2007 2015 2016 2017 2018 2019

($ in billions)

4% 4%3%

2% 2% 2%

91% 91% 91% 91% 91% 91%

80%

82%

84%

86%

88%

90%

92%

94%

-12%

-9%

-6%

-3%

0%

3%

6%

9%

12%

2014 2015 2016 2017 2018 2019

Rent Growth Occupancy

Includes apartment, industrial, mall, office and strip center.

Apollo’s CRE Debt Platform’s Investment Strategy and Loan Programs

6

Fixed-Rate First Mortgages

Transitional First Mortgages

Subordinate Loans

Selective Construction Loans

Single Asset/ Single Borrower

CMBS

Full scale, global direct origination platform investing across the real estate debt capital structure


Underwriting focused on “credit first” philosophy, defensive basis and capital preservation

Predominantly gateway markets throughout the United States and Western Europe with strong fundamentals; Hedge

currency risk for non-US Dollar investments

Institutional quality real estate with thorough, achievable, value-add business plans

Well-established sponsorship with significant borrower equity

Predominately senior positions in the capital stack

Partner with experienced and well capitalized subordinate lenders

Low weighted average Loan-to-Value – 63% for 2019 originations

1

2

3

4

5

6

7

Investment Strategy Focused on Finding Attractive Relative Value

Creative Financing Solutions Across the Capital Structure

First

Mortgage

Loans

40%

Subordinate

Loans

40%

CMBS

20%

Portfolio Migration

7

Since 2015, ARI’s Portfolio Has Migrated to More Senior Loans and is More Diverse Geographically

Portfolio Composition – Amortized Cost

First

Mortgage

Loans

84%

Subordinate Loans

16%

$6.4B

12/31/2019$2.6B

12/31/2015

Geographic Diversity

NYC

34%

Other US

36%

UK

20%

Other

Europe

9%

Other International

1%

$6.4B

12/31/2019

Geographic Diversity – Amortized Cost

NYC

29%

Other US

54%

UK

7%

Other International

10%

$2.6B

12/31/2015

Subordinate loans at December 31, 2019 include two subordinate risk retention interests in securitization vehicles.

West

11%

South-west

3%

Mid-west

10%

South-east

9%

Manhattan & Brooklyn

34%

Mid-Atlantic

1%

United Kingdom

20%

Other Europe

9%

Hotel

26%

Residential for

sale -

inventory

5%

Residential for

sale-

construction

11%

Other

14%

Urban

Predevelopment

6%

Urban Retail

10%

Healthcare

6%

Office

22%

Loan Portfolio Overview

8

Property Type

13

($ in millions) 4Q19

Number of Loans 72

Amortized Cost $6,375

Invested Net Equity at Cost8 $3,280

Unfunded Loan Commitments9 $1,953

Weighted Average Unlevered All-in-

Yield10a 7.4%

Weighted Average Remaining Term11 3.3 Years

First Mortgage/Subordinate Loans12 84%/16%

Geographic Distribution

Other International

1%

North-East

2%

a) Excludes benefit of forward points on currency hedges related to loans

denominated in currencies other than USD


Recent Investments

9

London

£675 Million of a £725 Million

Floating-Rate Senior Mixed-Use Loan

Los Angeles

$160 Million of a $620 Million

Floating-Rate Senior Office Loan

Long Island City

$290 Million of $580 Million

Floating-Rate Senior Office A-Note

• Began as a £160 million pre-

development loan

• Remaining £50 million pari

passu interests and £124 million

subordinate loan in Apollo-

managed funds

• £165 million future equity

commitment from sponsor

• Repeat, well-capitalized

sponsor to develop a hotel and

residential led mixed-use

project in Central London

• Renovation of office building in

prime location in Long Island

City, NY

• Remaining $290 million pari

passu interest held by another

Apollo vehicle

• $100 million B-Note and $195

million of pref equity held by

institutional capital providers

• Well-capitalized sponsor with

experience in LIC market

• Re-development of movie

studio campus into creative

office and studio space

• Credit tenant has long term

lease for significant portion of

property

• Loan co-originated with like-

minded, well capitalized senior

lenders

Sample transactions have been provided for discussion purposes only and are a selection of completed investments over the past year. The sample was selected to demonstrate ARI’s exposure to a diverse blend of geographic

areas and property types. It should not be assumed that these investments were, or will be, profitable. There is no guarantee that similar opportunities will become available in the future, or if available, that such opportunities

will be profitable.

Capital Structure

10


~$7.1 Billion Total Market Capitalization

Capital Structure DetailCapital Structure Composition

Equity Market

Capitalization

39%

Repo Facilities

43%

Convertible

Notes

8%

Preferred Stock

3%

Term Loan B

7%

Debt to Equity Ratio2: 1.4x

Fixed Charge Coverage19: 2.5x

($ in millions, except per share data)

Credit Facilities Capacity W.A. Rate

W.A.

MaturityAmount14

USD L+2.07% /

GBP L+1.75% /

EUR L+1.36%

Senior Secured Term Loan

Term Loan B 4.87%16May 2026 $498

Convertible Notes

2022 Notes 4.75% Aug 2022 $345

2023 Notes 5.38% Oct 2023 230

Total Convertible Debt 5.00% $575

Total Debt $4,169

Preferred Stock

Series B Preferred (callable Sept 2020) 8%17$169

Common Equity Market Capitalization

Stock Price as of 12/31/19 $18.29

Shares Outstanding (in millions) 154

Common Equity Market Capitalization18$2,808

Total Capitalization $7,146

Six

Counterparties15$4,331 Sept 202211 $3,096

Growth in Capital Base

11


195 298 337 461 597 7691,089

1,4731,746

2,1682,461

8686

86

286

459342

342169

255

255

255

600

609575

498

128

540 542 225202

622

926

1,147

1,345

1,897

3,096

$323

$838 $879 $772

$885

$1,732

$2,556

$3,334

$4,033

$5,016

$6,799

2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019

BV Common Equity Preferred Equity Convertible Notes Term Loan B Secured Debt

Total Debt to Total Book Equity21

0.0x 1.7x 1.5x 0.2x 0.2x 0.9x 0.8x 0.6x 0.7x

($ in millions)

1.4x

20

1.0x

Since 2014, total equity has grown ~3.1x

Unallocated

Credit

Approved and

Undrawn Credit

Capacity

Cash

Liquidity

12

ARI has ample liquidity to meet unexpected demands


($ in mm)

24

22

23

Total Available

Capital

Total Potential

Liquidity

Investment Highlights

13


Ten Year Track Record as an Innovative, Creative Global CRE Debt Provider

8.7% Dividend Yield3

Ability to Underwrite & Structure Large, Complex Transactions

Power of the Integrated Apollo Platform

“First Call Relationships” with Real Estate Sponsors, Brokers and Capital Partners

Demonstrated Ability to Access Attractively Priced Capital

14

Appendix

Consolidated Balance Sheet

15

(in thousands - except share data) December 31, 2019 December 31, 2018

Assets:

Cash and cash equivalents $452,282 $109,806

Commercial mortgage loans, net (includes $4,852,087 and $3,197,900 pledged as collateral under secured debt arrangements in 2019 and 2018, respectively) 5,326,967 3,878,981

Subordinate loans and other lending assets, net 1,048,126 1,048,612

Other assets 52,716 33,720

Loan proceeds held by servicer 8,272 1,000

Derivative assets, net — 23,700

Total Assets $6,888,363 $5,095,819

Liabilities and Stockholders' Equity

Liabilities:

Secured debt arrangements, net (net of deferred financing costs of $17,190 and $17,555 in 2019 and 2018, respectively) $3,078,366 $1,879,522

Convertible senior notes, net 561,573 592,000

Senior secured term loan, net (net of deferred financing costs of $7,277 and $0 in 2019 and 2018, respectively) 487,961 —

Accounts payable, accrued expenses and other liabilities 100,712 104,746

Derivative liabilities, net 19,346 —

Payable to related party 10,430 9,804

Total Liabilities 4,258,388 2,586,072

Stockholders’ Equity:

Preferred stock, $0.01 par value, 50,000,000 shares authorized:

Series B preferred stock, 6,770,393 shares issued and outstanding ($169,260 liquidation preference) 68 68

Series C preferred stock, 0 and 6,900,000 shares issued and outstanding ($0 and $172,500 liquidation preference in 2019 and 2018), respectively — 69

Common stock, $0.01 par value, 450,000,000 shares authorized, 153,537,296 and 133,853,565 shares issued and outstanding in 2019 and 2018, respectively 1,535 1,339

Additional paid-in-capital 2,825,317 2,638,441

Accumulated deficit (196,945) (130,170)

Total Stockholders’ Equity 2,629,975 2,509,747

Total Liabilities and Stockholders’ Equity $6,888,363 $5,095,819

Consolidated Statement of Operations

16

(in thousands - except share data and per share data) Three months ended Year ended

December 31, 2019

December 31, 2018

December 31, 2019

December 31, 2018

Net interest income:

Interest income from commercial mortgage loans $85,595 $75,275 $322,475 $263,709

Interest income from subordinate loans and other lending assets 39,630 34,944 164,933 140,180

Interest expense (43,779) (32,413) (152,926) (114,597)

Net interest income $81,446 $77,806 $334,482 $289,292

Operating expenses:

General and administrative expenses (includes equity-based compensation of $3,813 and $15,897 in 2019 and $2,184 and $13,588 in 2018, respectively) (5,533) (3,977) (24,097) (20,470)

Management fees to related party (10,428) (9,804) (40,734) (36,424)

Total operating expenses ($15,961) ($13,781) ($64,831) ($56,894)

Other income 682 465 2,113 1,438

Provision for loan losses and impairments, net of reversals — (15,000) (20,000) (20,000)

Realized loss on investments — — (12,513) —

Foreign currency gain (loss) 39,830 (6,761) 19,818 (30,335)

Loss on early extinguishment of debt — — — (2,573)

Gain (loss) on foreign currency forwards (includes unrealized gains (losses) of $(40,605) and $(28,576) in 2019 and $8,359 and $29,345 in 2018, respectively) (43,044) 10,261 (14,425) 39,058

Unrealized gain (loss) on interest rate swap 8,950 — (14,470) —

Net income $71,903 $52,990 $230,174 $219,986

Preferred dividends (3,386) (6,835) (18,525) (27,340)

Net income available to common stockholders $68,517 $46,155 $211,649 $192,646

Net income per basic share of common stock $0.44 $0.34 $1.41 $1.52

Net income per diluted share of common stock $0.42 $0.34 $1.40 $1.48

Basic weighted-average shares of common stock outstanding 153,537,074 133,852,915 146,881,231 124,147,073

Diluted weighted-average shares of common stock outstanding 182,070,345 163,900,633 175,794,896 153,821,515

Dividend declared per share of common stock $0.46 $0.46 $1.84 $1.84

Reconciliation of Net Income to Operating Earnings25

17

(in thousands - except share and per share data) Three months ended Year ended

Operating Earnings25:December 31,

2019

December 31,

2018

December 31,

2019

December 31,

2018

Net income available to common stockholders $68,517 $46,155 $211,649 $192,646

Adjustments:

Equity-based compensation expense 3,813 2,184 15,897 13,588

Unrealized (gain) loss on interest rate swap (8,950) — 14,470 —

(Gain) loss on foreign currency forwards 43,044 (10,261) 14,425 (39,058)

Foreign currency (gain) loss, net (39,830) 6,761 (19,818) 30,335

Realized gains relating to interest income on foreign currency hedges, net26 290 535 1,904 867

Realized gains relating to forward points on foreign currency hedges, net 3,237 635 6,789 1,068

Amortization of the convertible senior notes related to equity reclassification 743 934 3,105 3,958

Provision for loan losses and impairments, net of reversal — 15,000 20,000 20,000

Total adjustments: 2,347 15,788 56,772 30,758

Operating Earnings25 $70,864 $61,943 $268,421 $223,404

Realized loss on investments — — 12,513 —

Loss on early extinguishment of debt — — — 2,573

Operating Earnings25excluding realized loss on investments and loss on early extinguishment of debt $70,864 $61,943 $280,934 $225,976

Weighted-average diluted shares - Operating Earnings

Weighted-average diluted shares – GAAP 182,070,345 163,900,633 175,794,896 153,821,515

Weighted-average unvested RSUs 1,809,871 1,598,665 1,836,210 1,612,676

Reversal of hypothetical conversion of the Notes (28,533,271) (30,047,718) (28,913,665) (29,674,442)

Weighted-average diluted shares - Operating Earnings 155,346,945 135,451,580 148,717,441 125,759,749

Operating Earnings25 Per Share $0.46 $0.46 $1.80 $1.78

Operating Earnings,235excluding realized loss on investments and loss on early extinguishment of debt, Per Share $0.46 $0.46 $1.89 $1.80

Computation of Share Count for Operating Earnings25

Basic weighted-average shares of common stock outstanding 153,537,074 133,852,915 146,881,231 124,147,073

Weighted-average unvested RSUs 1,809,871 1,598,665 1,836,210 1,612,676

Weighted-average diluted shares - Operating Earnings 155,346,945 135,451,580 148,717,441 125,759,749


a) Excludes benefit of forward points on currency hedges related to loans denominated in currencies other than USD

Senior Loan Portfolio

18


Weighted Average All-in Yield10,a on Senior Loans – 6.0%

Origination Amortized Unfunded Construction Fully-extended

Property Type Risk rating Date Cost Commitments Loan Maturity Location

Urban Retail 3 12/2019 $328 - 12/2023 London, UK

Urban Retail 3 8/2019 316 - 9/2024 Manhattan, NY

Hotel 3 10/2019 242 54 8/2024 Various

Healthcare 3 10/2019 227 30 10/2024 Various

Industrial 3 1/2019 196 7 2/2024 Brooklyn, NY

Office 3 6/2019 191 31 11/2026 Berlin, Germany

Office 3 10/2018 189 11 10/2021 Manhattan, NY

Office 3 9/2019 183 - 9/2023 London, UK

Urban Predevelopment 4 1/2016 183 - 9/2021 Miami, FL

Office 3 11/2017 161 - 1/2023 Chicago, IL

Urban Predevelopment 3 3/2017 154 11 12/2020 Brooklyn, NY

Hotel 3 4/2018 151 2 4/2023 Honolulu, HI

Hotel 3 9/2015 140 - 6/2023 Manhattan, NY

Hotel 3 5/2018 139 - 6/2023 Miami, FL

Hotel 3 8/2019 133 - 8/2024 Puglia, Italy

Residential-for-sale: inventory 2 3/2018 130 - 3/2021 London, UK

Office 3 1/2018 127 62 1/2022 Renton, WA

Retail center 5 11/2014 125 - 9/2020 Cincinnati, OH

Office 3 10/2018 112 74 Y 10/2023 Manhattan, NY

Residential-for-sale: construction 3 12/2019 107 42 Y 1/2023 Boston, MA

Hotel 3 3/2017 105 - 3/2022 Atlanta, GA

Hotel 3 11/2018 99 - 12/2023 Vail, CO


Hotel 3 7/2018 87 - 8/2021 Detroit, MI

Office 3 3/2018 84 7 4/2023 Chicago, IL

Residential-for-sale: inventory 3 12/2019 82 - 7/2021 Manhattan, NY

Office 3 12/2017 79 48 7/2022 London, UK

Mixed Use 3 12/2019 76 2 12/2024 London, UK

Mixed Use 3 12/2019 73 896 Y 6/2025 London, UK

Urban Predevelopment 3 12/2016 73 - 6/2020 Los Angeles, CA

Residential-for-sale: construction 3 12/2018 70 107 Y 12/2023 Manhattan, NY

Multifamily 3 4/2014 70 - 7/2023 Various


Office 3 4/2019 65 95 Y 9/2025 Culver City, CA

Hotel 3 4/2018 63 - 5/2023 Scottsdale, AZ

Hotel 3 9/2019 60 - 10/2024 Miami, FL

Hotel 3 12/2019 59 - 1/2025 Tuscon, AZ

Multifamily 3 11/2014 54 - 11/2021 Various


Hotel 3 5/2019 52 - 6/2024 Chicago, IL

Multifamily 2 6/2018 50 - 6/2020 London, UK

Hotel 3 12/2015 42 - 8/2024 St. Thomas, USVI

Hotel 3 2/2018 38 - 3/2023 Pittsburgh, PA


Office 3 4/2019 31 45 Y 8/2022 Birmingham, UK

Office 3 12/2019 31 6 12/2022 Edinburgh, Scotland

Office 3 8/2018 27 175 Y 12/2022 London, UK

Residential-for-sale: construction 3 12/2018 27 75 Y 1/2024 Hallandale Beach, FL


Residential-for-sale: construction 3 3/2018 13 101 Y 3/2023 San Francisco, CA

Residential-for-sale: inventory 5 2/2014 12 - 4/2020 Bethesda, MD

Subtotal/W.A. - Senior Loans 3.0 $5,327 $1,908 11% 3.4 Years

27

28

28

($ in mm)

Subordinate Loan Portfolio Overview

19


($ in mm)Origination Amortized Unfunded Construction Fully-extended

Property Type Risk rating Date Cost Commitments Loan Maturity Location

Residential-for-sale: construction 3 6/2015 $210 - Y 2/2021 Manhattan, NY

Office 3 1/2019 99 - 12/2025 Manhattan, NY


Healthcare 3 1/2019 93 - 1/2024 Various

Multifamily 3 10/2015 68 - 3/2020 Manhattan, NY

Residential-for-sale: construction 3 12/2017 66 - Y 4/2023 Los Angeles, CA

Healthcare 3 7/2019 51 - 6/2024 Various

Residential-for-sale: construction 3 11/2017 51 - Y 2/2021 Manhattan, NY

Mixed Use 3 1/2017 42 - 2/2027 Cleveland, OH

Mixed Use 3 2/2019 39 - Y 12/2022 London, UK


Industrial 2 5/2013 32 - 5/2023 Various

Hotel 2 6/2015 24 - 7/2025 Phoenix, AZ

Mixed Use 3 12/2018 24 28 Y 12/2023 Brooklyn, NY

Hotel 3 6/2015 20 - 12/2022 Washington, DC

Hotel 3 6/2018 20 - 6/2023 Las Vegas, NV


Multifamily 3 5/2018 19 - 5/2028 Cleveland, OH

Office 2 7/2013 14 - 7/2022 Manhattan, NY

Hotel 3 5/2017 8 - 6/2027 Anaheim, CA

Office 3 8/2017 8 - 9/2024 Troy, MI

Mixed Use 3 7/2012 7 - 8/2022 Chapel Hill, NC

Subtotal/W.A. - Subordinate Loans and Other Lending Assets 2.9 $1,048 $45 46% 3.1 Years

Total/W.A. 3.0 $6,375 $1,953 17% 3.3 Years

Weighted Average All-in Yield10,a on Subordinate Loans – 14.1%

TOTAL PORTFOLIO WEIGHTED AVERAGE:

All-in Yield10,a – 7.4%

a) Excludes benefit of forward points on currency hedges related to loans denominated in currencies other than USD

27

29

29

($ in mm)

+$0.03

+$0.01$0.00 $0.00 $0.00

+$0.01

+$0.03

+$0.06

+$0.09

-1.00% -0.75% -0.50% -0.25% 0.00% 0.25% 0.50% 0.75% 1.00%N

et

Inte

rest

In

co

me P

er

Sh

are

Change in USD LIBOR

Interest Rate Sensitivity

20


Rate Profile of Loan Portfolio30 Net Interest Income Sensitivity to USD LIBOR31

LIBOR floors partially offset

impact from decline in USD LIBOR

Increasing LIBOR

increases earnings

Footnotes

21

(1) Based upon amortized cost.

(2) Represents total secured debt arrangements, convertible senior notes and senior secured term loan, less cash and loan proceeds held by servicer divided by total stockholders’ equity.

(3) Based upon the closing stock price on February 19, 2020 and the $1.60 annualized dividend per share of common stock.

(4) Apollo refers to Apollo Global Management, Inc. and its consolidated subsidiaries.

(5) Source: Green Street Advisors as of January 2020

(6) Source: Commercial Mortgage Alert as of February 21, 2020

(7) Source: Prequin as of January 2020.

(8) Invested net equity at cost is the amortized cost of loans less principal balance of secured debt arrangements; does not include debt secured by proceeds held by servicer.

(9) Unfunded loan commitments are primarily funded to finance property improvements or lease-related expenditures by the borrowers. These future commitments are funded over the term of each loan, subject in certain cases to

an expiration date.

(10) Weighted Average Unlevered All-in Yield on the loan portfolio is based on the applicable benchmark rates as of December 31, 2019 on the floating rate loans and includes accrual of origination, extension, and exit fees. For non-

US deals, yield excludes incremental forward points impact from currency hedging.

(11) Assumes all extension options are exercised.

(12) Based upon amortized cost.

(13) Other includes multifamily, retail centers, mixed-use and industrial.

(14) Unless otherwise noted, represents outstanding principal balance or liquidation preference.

(15) Debt balance includes GBP & EUR converted to USD using applicable December 31, 2019 spot rate.

(16) In connection with the Term Loan B, ARI entered into a swap to fix LIBOR at 2.12%, effectively fixing the all-in coupon at 4.87%.

(17) After September 2020, rate changes to the greater of 8.00% and a floating rate equal to 3-Month LIBOR + 6.46%.

(18) Common equity market is based upon shares of common stock outstanding and closing stock price on December 31, 2019.

(19) Fixed charge coverage is EBITDA divided by interest expense and preferred stock dividends.

(20) Current common equity market cap of ~$2.8 billion.

(21) Total debt represents secured debt arrangements, Term Loan B and convertible notes, less cash and proceeds held by servicer, and Total Book Equity represents book value common equity plus preferred equity

(22) Cash includes loan proceeds held by servicer.

(23) Represents amounts approved and undrawn under repurchase facilities. While these amounts were previously contractually approved and/or drawn, in certain cases, the lender’s consent is required for us to (re)borrow these

amounts.

(24) Subject to availability of qualifying collateral assets and approval of lenders.

(25) Operating Earnings is a non-GAAP financial measure that we define as net income available to common stockholders, computed in accordance with GAAP, adjusted for (i) equity-based compensation expense (a portion of

which may become cash-based upon final vesting and settlement of awards should the holder elect net share settlement to satisfy income tax withholding), (ii) any unrealized gains or losses or other non-cash items included in net

income available to common stockholders, (iii) unrealized income from unconsolidated joint ventures, (iv) foreign currency gains (losses), other than (a) realized gains/(losses) related to interest income, and (b) forward point

gains/(losses) realized on our foreign currency hedges, (v) the non-cash amortization expense related to the reclassification of a portion of our convertible senior notes to stockholders’ equity in accordance with GAAP, and (vi)

provision for loan losses and impairments. Please see slide 18 for a reconciliation of GAAP net income to Operating Earnings and Operating Earnings excluding realized loss on investments and loss on early extinguishment of

debt. Beginning with the quarter ended December 31, 2018, we modified our definition of Operating Earnings to include the impact from forward points on our foreign currency hedges, which reflect the interest rate differentials

between the applicable base rate for our foreign currency investments and USD LIBOR. These forward contracts effectively convert the rate exposure to USD LIBOR, resulting in additional interest income earned in U.S. dollar

terms. These amounts may not be included in GAAP net income in the same period as this adjustment. Generally these amounts would be included in prior period GAAP net income as unrealized gains on forward currency

contracts. Operating Earnings may also be adjusted to exclude certain other non-cash items, as determined by ACREFI Management, LLC, the Company’s external manager (the “Manager”) and approved by a majority of the

Company’s independent directors.

(26) In order to conform to the 2019 presentation of the reconciliation from net income available to common stockholders to Operating Earnings, $0.5 million and $0.9 million was reclassified from Foreign currency gains, net for the

three months and year ended December 31, 2018, respectively.

(27) Both loans are secured by the same property.

(28) Amortized cost for these loans is net of the recorded provisions for loan losses and impairments.

(29) Both loans are secured by the same property.

(30) Based upon face amount of loans.

(31) Any such hypothetical impact on interest rates on our variable rate borrowings does not consider the effect of any change in overall economic activity that could occur in a rising interest rate environment. Further, in the event of

a change in interest rates of that magnitude, we may take actions to further mitigate our exposure to such a change. However, due to the uncertainty of the specific actions that would be taken and their possible effects, this

analysis assumes no changes in our financial structure. The analysis incorporates movements in USD LIBOR only.

Documents

A P O L L O C O M M E R C I A L R E A L E S T A T E F I N ... · Investor Presentation March 2020. Forward Looking Statements and Other Disclosures 2 This presentation may contain