April 30, 2024 First Quarter 2024 Supplemental Information Exhibit 99.2
Supplemental Information| 1Q 2024 2TPG RE Finance Trust, Inc.| NYSE: TRTX Forward-Looking Statements and Other Disclosures This presentation contains 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 (the “Exchange Act”), which reflect our current views with respect to, among other things, our operations and financial performance. You can identify these forward-looking statements by the use of words such as “outlook,” “believe,” “expect,” “potential,” “continue,” “may,” “should,” “seek,” “approximately,” “predict,” “intend,” “will,” “plan,” “estimate,” “anticipate,” the negative version of these words, other comparable words or other statements that do not relate strictly to historical or factual matters. By their nature, forward-looking statements speak only as of the date they are made, are not statements of historical fact or guarantees of future performance and are subject to risks, uncertainties, assumptions or changes in circumstances that are difficult to predict or quantify. Our expectations, beliefs and projections are expressed in good faith, and we believe there is a reasonable basis for them. However, there can be no assurance that management’s expectations, beliefs and projections will occur or be achieved, and actual results may vary materially from what is expressed in or indicated by the forward-looking statements. There are a number of risks, uncertainties and other important factors that could cause our actual results to differ materially from the forward-looking statements contained in this presentation. Such risks, uncertainties and other important factors include, among others, the risks, uncertainties and factors set forth under the heading “Risk Factors” in our Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on February 20, 2024, as such risk factors may be updated from time to time in our periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. Such risks, uncertainties and other factors include, but are not limited to, the following: ▪ the general political, economic, regulatory, competitive and other conditions in the markets in which we invest; ▪ the level and volatility of prevailing interest rates and credit spreads; ▪ adverse changes in the real estate and real estate capital markets; ▪ general volatility of the securities markets in which we participate; ▪ changes in our business, investment strategies or target assets; ▪ difficulty in obtaining financing or raising capital; ▪ an inability to borrow incremental amounts or an obligation to repay amounts under our financing arrangements; ▪ reductions in the yield on our investments and increases in the cost of our financing; ▪ events giving rise to increases in our current expected credit loss reserve; ▪ adverse legislative or regulatory developments, including with respect to tax laws, securities laws and the laws governing financing and lending institutions; ▪ acts of God such as hurricanes, floods, earthquakes, wildfires, mudslides, volcanic eruptions, and other natural disasters, acts of war and/or terrorism and other events that may cause unanticipated and uninsured performance declines and/or losses to us or the owners and operators of the real estate securing our investments; ▪ global economic trends and economic conditions, including heightened inflation, slower growth or recession, changes to fiscal and monetary policy, higher interest rates, stress to the commercial banking systems of the U.S. and Western Europe, labor shortages, currency fluctuations and challenges in global supply chains; ▪ the failure of any banks with which we and/or our borrowers have a commercial relationship could adversely affect, among other things, our borrower's ability to access deposits or obtain financing on favorable terms or at all; ▪ higher interest rates imposed by the Federal Reserve may lead to a decrease in prepayment speeds and an increase in the number of borrowers who exercise extension options, which could extend beyond the term of certain secured financing agreements we use to finance our loan investments; ▪ reduced demand for office space, including as a result of the COVID-19 pandemic and/or hybrid work schedules which allow work from remote locations other than the employer's office premises; ▪ changes in the availability of attractive loan and other investment opportunities, whether they are due to competition, regulation or otherwise; ▪ deterioration in the performance of properties securing our investments that may cause deterioration in the performance of our investments, adversely impact certain of our financing arrangements and our liquidity, and potentially expose us to principal losses on our investments; ▪ defaults by borrowers in paying debt service or principal on outstanding indebtedness; ▪ the adequacy of collateral securing our investments and declines in the fair value of our investments; ▪ adverse developments in the availability of desirable investment opportunities, whether due to competition regulation or otherwise; ▪ difficulty or delays in redeploying the proceeds from repayments of our existing investments; ▪ increased competition from entities engaged in mortgage lending and/or investing in our target assets; ▪ difficulty in successfully managing our growth, including integrating new assets into our existing systems; ▪ the cost of operating our platform, including, but not limited to, the cost of operating a real estate investment platform and the cost of operating as a publicly traded company; ▪ the availability of qualified personnel and our relationship with our Manager; ▪ conflicts with TPG and its affiliates, including our Manager, the personnel of TPG providing services to us, including our officers, and certain funds managed by TPG; ▪ our qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes and our ability to maintain our exemption or exclusion from registration under the Investment Company Act of 1940, as amended (the “Investment Company Act”); and ▪ authoritative U.S. generally accepted accounting principles (or “GAAP”) or policy changes from standard-setting bodies such as the Financial Accounting Standards Board (“FASB”), the SEC, the Internal Revenue Service (“IRS”), the New York Stock Exchange (“NYSE”) and other authorities that we are subject to, as well as their counterparts in any foreign jurisdictions where we might do business. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. We caution you that the risks, uncertainties and other factors referenced above may not contain all of the risks, uncertainties and other factors that are important to you. In addition, we cannot assure you that we will realize the results, benefits or developments that we expect or anticipate or, even if substantially realized, that they will result in the consequences or affect us or our business in the way expected. All forward-looking statements in this presentation apply only as of the date made and are expressly qualified in their entirety by the cautionary statements included in this presentation and in other filings we make with the SEC. We undertake no obligation to publicly update or revise any forward-looking statements to reflect subsequent events or circumstances, except as required by law.
Supplemental Information| 1Q 2024 3TPG RE Finance Trust, Inc.| NYSE: TRTX TRTX By the Numbers 1. In addition to credit spread, all-in yield includes the amortization of deferred origination fees, purchase price discount, and accrual of both extension and exit fees. All-in yield for the total portfolio assumes Term SOFR as of March 31, 2024 for weighted average calculations 2. See Appendix for definitions, including LTV, Debt-to-Equity ratio, and a description of the Company's Loan Risk Rating scale 3. Weighted average cost of funds excludes current index rate or index rate floor, as applicable 4. See page 5 for additional detail 5. Calculated on Net Income Attributable to Common Stockholders; refer to Appendix for reconciliation from GAAP Net Income to Net Income Attributable to Common Stockholders 6. Refer to Appendix for reconciliation from GAAP Net Income to Distributable Earnings 7. Represents an annualized dividend yield based on the March 28, 2024 closing share price of $7.72 Note: Data as of March 31, 2024 unless otherwise noted. Liquidity and capitalization information excludes REO related financings with the exception of the Company's Debt-to-Equity Ratio calculation, as defined $0.24 1Q24 Common Stock Dividend Declared $0.17 1Q24 GAAP Income per Diluted Share5 $0.30 1Q24 Distributable Earnings per Diluted Share6 12.4% Annualized Dividend Yield7 $0.24 Common Dividends Declared QTD 2024 $11.81 Book Value per Share at March 31, 2024 $3.5 billion Loan Investment Portfolio $69.4 million Average Loan Size 9.25% Weighted Average All-in Yield1 3.0 Weighted Average Risk Rating2 100% Performing Loans 100% Floating Rate Portfolio 67.4% Weighted Average LTV2 $4.7 billion Financing Capacity 77.1% Non-Mark-to-Market Financing 2.2x Debt-to-Equity Ratio2 1.95% Weighted Average Cost of Funds3 78.4% Weighted Average Approved Advance Rate $370.7 million of Liquidity4 Loan Portfolio Liquidity & Capitalization Dividend & Earnings
Supplemental Information| 1Q 2024 4TPG RE Finance Trust, Inc.| NYSE: TRTX $11.86 $0.27 ($0.24) ($0.04) $0.02 ($0.06) $11.81 Book Value 12/31/23 Net Income, Excluding Credit Loss Expense Dividends on Common Shares Dividends on Preferred Shares Equity Compensation Credit Loss Expense Book Value 3/31/24 1Q24 Operating Results ($ in millions) Net Income Attributable to Common Stockholders1 Adjustments Distributable Earnings2 Distributable Earnings per Common Share, Diluted Interest Income $82.2 $— $82.2 $1.06 Interest Expense (55.4) — (55.4) (0.71) Net Interest Income $26.8 $— $26.8 $0.34 Management and Incentive Fees (5.0) — (5.0) (0.06) Stock Compensation Expense (1.7) 1.7 — — Revenue and Expense from REO operations, net (1.1) 4.2 3.1 0.04 Other Income & Expenses3 2.1 — 2.1 0.03 Preferred Stock Dividends & Participating Securities’ Share in Earnings (3.7) — (3.7) (0.05) Net Income Before Credit Loss Expense $17.4 $5.9 $23.3 $0.30 Credit Loss Expense (4.4) 4.4 — — Total $13.1 $10.3 $23.3 $0.30 Per Common Share, Diluted $0.17 $0.13 $0.30 $0.17 GAAP Income per Diluted Share1 $0.30 Distributable Earnings per Diluted Share2 QoQ Change in Book Value 1. Refer to Appendix for reconciliation from GAAP Net Income to Net Income Attributable to Common Stockholders 2. Refer to Appendix for reconciliation from GAAP Net Income to Distributable Earnings 3. Includes the following income statement line items: Other Income, Professional Fees, General and Administrative, Servicing and Asset Management Fees, Income Tax Expense CECL Reserve per Share $0.90 CECL Reserve per Share $0.95
Supplemental Information| 1Q 2024 5TPG RE Finance Trust, Inc.| NYSE: TRTX Liquidity and Leverage Available Liquidity ($ in millions) Leverage Ratios4,5 1. Cash held to satisfy liquidity covenants under secured credit agreements 2. Available for Eligible Collateral, as defined in relevant loan portfolio financing arrangements 3. Includes collateralized loan obligation proceeds held at trustee and as of June 30, 2023 includes $12.7 million held at the trustee and included within accounts receivable from servicer/trustee for future reinvestment 4. See Appendix for definitions of Debt-to-Equity Ratio and Total Leverage Ratio 5. See Appendix for a description of covenant requirements applicable to TRTX Note: Totals may not sum due to rounding 2.79x 2.60x 2.53x 2.20x 2.79x 2.60x 2.53x 2.20x Debt-to-Equity Ratio Total Leverage Ratio 6/30/2023 9/30/2023 12/31/2023 3/31/2024 $542.9 $570.7 $480.0 $370.7 $18.4 $15.6 $15.0 $15.0 $289.1 $286.7 $191.4 $188.1 $28.7 $30.9 $26.4 $116.6 $206.7 $237.5 $247.2 $51.0 Covenant Cash Cash Undrawn Capacity CLO Reinvestment Cash 6/30/2023 9/30/2023 12/31/2023 3/31/2024 1 2 3 21%
Supplemental Information| 1Q 2024 6TPG RE Finance Trust, Inc.| NYSE: TRTX Loan Portfolio 32% 13% 6% Geography4,5 Portfolio Metrics Total Loan Commitments $3.5B Outstanding Principal Balance $3.4B MSA Concentrations (Top 25 / Top 10)1 62.1% / 32.3% Weighted Average All-in Yield2 9.25% Weighted Average Credit Spread 3.66% Weighted Average Interest Rate Floor 1.05% Weighted Average Borrower Interest Rate Cap3 3.59% % Floating Rate Loans 100% Loan Category4,5 1. Top 25 markets determined by US Census. Portfolio loans with collateral properties that are located in different MSAs are classified in the market designation with over 50% of underlying loan collateral by unpaid principal balance 2. In addition to credit spread, all-in yield includes the amortization of deferred origination fees, purchase price discount, and accrual of both extension and exit fees; All-in yield for the total portfolio assumes Term SOFR as of March 31, 2024 for weighted average calculations 3. Weighted Average Borrower Interest Rate Cap Strike Rate required by substantially all in-place loan agreements as of March 31, 2024, based on outstanding principal balances 4. By total loan commitment at March 31, 2024, based on classification at closing 5. See Appendix for definitions Note: Data as of March 31, 2024 Moderate Transitional 32.3% Bridge 43.3% Light Transitional 24.4% East 30.7% West 36.7% Southeast 12.2% Southwest 16.2% Midwest 4.2%
Supplemental Information| 1Q 2024 7TPG RE Finance Trust, Inc.| NYSE: TRTX 26.5% 19.9% 20.4% 45.4% 49.2% 50.0% 10.8% 10.6% 9.9% 7.6% 11.0% 11.4% 5.4% 3.1% 3.3% 2.0% 2.9% 3.0% 1.0% 1.4% 67.1% 67.3% 67.4% Office Multifamily Hotel Life Science Mixed-Use Industrial Self Storage Other Mar 31, 2023 Dec 31, 2023 Mar 31, 2024 Full Repayments Investments1 100.0% Loan Portfolio Composition ▪ 1Q24 total loan repayments of $227.8 million, including full repayments of $211.3 million and partial repayments including PIK of $16.5 million 2024 Loan Portfolio Activity $116.3M $211.3M TTM Loan Portfolio Migration1 1. By total loan commitment 2. Portfolio Migration includes Land within Other Note: Data as of March 31, 2024 unless otherwise noted. Full repayments include loans held for investment (loan sales and REO conversions as applicable are not included) 69.9% Weighted Average LTV1 66.2% Weighted Average LTV1 10% Increase in Multifamily Exposure 23% Decrease in Office Exposure Weighted Average As-is LTV 2.0% 2 1.9%1.3% 62.8% 18.6% 18.6%
Supplemental Information| 1Q 2024 8TPG RE Finance Trust, Inc.| NYSE: TRTX Significant Reduction in Office Loans; Zero Non-Earning Assets $2,265.2 $1,409.9 $1,217.2 $1,042.7 $728.4 $722.9 4Q21 1Q23 2Q23 3Q23 4Q23 1Q24 68% Reduction in Total Office Loan Commitments Since 12/31/21 $ in millions 20% 42% 20% 25% 27% $550.1 $546.7 $318.1 $— $— $196.2 $196.2 $118.4 $353.9 $350.5 $199.7 Multifamily Office % of Portfolio 1Q23 2Q23 3Q23 4Q23 1Q24 Non-Earning Loan Assets1 by Amortized Cost $ in millions 1. Represents non-accrual and cost recovery loans 11% 12% 8% —% 41% 68% Primarily achieved by: loan resolutions of $728.4M and loan repayments of $624.9M 25% —% TRTX had no non-performing loans at March 31, 2024 or December 31, 2023
Supplemental Information| 1Q 2024 9TPG RE Finance Trust, Inc.| NYSE: TRTX $5,294.2 $4,869.0 $4,223.7 $3,666.2 $3,537.7 $353.9 $300.5 $247.6 $183.3 $163.8 $4,939.7 $33.0 ($350.4) ($55.0) $4,567.3 $21.4 $37.2 ($578.6) ($77.1) $3,970.2 $34.6 $48.3 ($315.1) ($254.0) $3,484.1 $10.7 $107.0 ($227.8) $3,373.9 3/31/2023 Deferred Fundings Repayments & Sales REO Conversion 6/30/2023 Deferred Fundings Originations & Acquisitions Repayments & Sales REO Conversion 9/30/2023 Deferred Fundings Originations & Acquisitions Repayments & Sales REO Conversion 12/31/2023 Deferred Fundings Originations & Acquisitions Repayments & Sales 3/31/2024 Loan Portfolio Walk 1. Loan commitments exclude PIK interest resulting from previously modified loans of $1.2 million as of December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023 2. New loan investments include initial funding amount funded on the closing date; all subsequent loan fundings are included in deferred fundings 3. Includes $71.3 million of loan sale and $1.3 million of interest collections applied to reduce principal on cost-recovery loans during the three months ended June 30, 2023 4. Includes $281.6 million of loan sales and $9.8 million of interest collections applied to reduce principal on cost-recovery loans during the three months ended September 30, 2023 5. Includes $212.0 million of loan sales and $2.9 million of interest collections applied to reduce principal on cost-recovery loans during the three months ended December 31, 2023 6. Loan resolutions include loan repayments in full, loan sales and REO conversions. Loan Funding Activity Repayments/Sales/ REO Conversion Unfunded Loan CommitmentsDeferred Fundings and New Loan Originations2Unpaid Principal BalanceTotal Loan Commitments1 3 4 5 6 6 YoY loan portfolio decline primarily attributable to loan resolutions of $1.9B6 consisting of: Repayments ($907M), Loan Sales ($565M) and REO Conversions ($386M) Sales: $564.9 Repayments 906.9 REO 386.1 Total $1,857.9
Supplemental Information| 1Q 2024 10TPG RE Finance Trust, Inc.| NYSE: TRTX 3.23 3.21 3.03 3.05 6/30/2023 09/30/2023 12/31/2023 3/31/2024 Risk Ratings Dispersion of Risk Ratings1 by Amortized Cost ($ in millions) Stable Risk Ratings1 By Amortized Cost Trailing 4 Quarter Average: 3.13 3.1 3.1 2.8 3.0 3.7 3.0 3.03.1 3.0 2.8 3.0 3.7 3.0 3.0 3.0 March 31, 2024 December 31, 2023 Office Multifamily Hotel Life Science Mixed-Use Industrial Self Storage Other Start of Period 3.2 3.2 3.2 3.0 Loan Resolutions2 3.5 3.6 4.6 3.2 Originations — 3.0 3.0 3.0 End of Period 3.2 3.2 3.0 3.0 Weighted Average Risk Rating of 3.0 1Q 2024 Loan Count: 51 4Q 2023 Loan Count: 53 Migration of Weighted Average Risk Ratings, by Property Type1 by Amortized Cost 1. See Appendix for definitions, including Risk Ratings. Other includes Land as of December 31, 2023. 2. Loan resolutions include loan repayments in full, loan sales and REO conversions. 1Q 2024 Weighted Average Risk Rating: 3.0 4Q 2023 Weighted Average Risk Rating: 3.0 44 $— $62.0 $3,090.0 $215.5 $—$— $99.0 $3,160.9 $216.8 $— March 31, 2024 December 31, 2023 1 2 3 4 5 1 46 4 0 2 47 4 0
Supplemental Information| 1Q 2024 11TPG RE Finance Trust, Inc.| NYSE: TRTX 572 560 190 210 210 145 190 210 362 415 General Reserve Specifically Identified Loans 6/30/2023 9/30/2023 12/31/2023 3/31/2024 CECL Reserve QoQ CECL Reserve Reserve as bps of Total Loan Commitments1 Reserve as $M $278.3 $236.6 $69.8 $74.1 $102.1 $61.3 $69.8 $74.1 $176.2 $175.3 General Reserve Specifically Identified Loans 6/30/2023 9/30/2023 12/31/2023 3/31/2024 1. Represents the total CECL reserve expressed in basis points for the Company’s loan portfolio measured by commitments. The CECL reserve for non-specifically identified loans at March 31, 2024 is 210 bps, measured by the related CECL reserve (in dollars) divided by the related commitment (in dollars) ▪ Carried at quarter-end an allowance for credit losses of $74.1 million, an increase of $4.4 million from $69.8 million as of December 31, 2023 —% —%No specifically identified loans No specifically identified loans
Supplemental Information| 1Q 2024 12TPG RE Finance Trust, Inc.| NYSE: TRTX Non-MTM 77.1% 22.9% 5.0% 0.7% 71.4% Secured Credit Agreements (MTM) Asset-Specific Financing Secured Revolving Credit Facility Collateralized Loan Obligations Non-MTM Financing Loan Financing Diverse Financing Sources Total Financing Capacity $4.7B Outstanding Principal Balance $2.6B Sources of Financing 12 Non-Mark-to-Market 77.1% Weighted Average Credit Spread 1.95% Weighted Average Approved Advance Rate 78.4% 77% Non-MTM Financing1 Expected Debt Maturities2,3 1. Calculated on outstanding balance as of March 31, 2024 2. Based on extended maturity dates where ability to extend is at Company’s option 3. Collateralized loan obligation liabilities are based on the fully extended maturity of underlying mortgage loan collateral, considering the reinvestment window of each collateralized loan obligation Note: Data as of March 31, 2024 MTM Financing (credit only) Non-MTM Financing 2024 2025 2026 2027 2028 Thereafter $0 $200 $400 $600 2 $ in millions
Supplemental Information| 1Q 2024 13TPG RE Finance Trust, Inc.| NYSE: TRTX Real Estate Owned 1. Excludes assumed working capital of $5.4 million 2. Carrying Value includes the impact of depreciation and amortization recorded from acquisition to the reporting date Note: Carrying Value, Mortgage Debt Outstanding and Net Book Equity as of March 31, 2024 ($ in thousands) Office Multifamily Office Office Office Acquisition Date April 2023 December 2023 December 2023 December 2023 December 2023 Location Houston, TX Arlington Heights, IL Manhattan, NY San Mateo, CA Orange, CA NRSF / Units 375,440 Sq. Ft. 263 Units 121,238 Sq. Ft. 202,692 Sq. Ft. 352,419 Sq. Ft. Fair Value at Acquisition1 $46,000 $72,000 $40,041 $20,021 $19,968 Carrying Value2 $48,296 $69,164 $38,947 $16,861 $19,153 Mortgage Debt Outstanding $31,200 $— $— $— $— Net Book Equity $17,096 $69,164 $38,947 $16,861 $19,153 Property Photos
Supplemental Information| 1Q 2024 14TPG RE Finance Trust, Inc.| NYSE: TRTX Change in Index Rate ($0.02) ($0.01) $0.00 $0.01 $0.02 - 1.00% - 0.50% 0.00% + 0.50% + 1.00% ($0.03) ($0.02) ($0.01) $0.00 $0.01 $0.02 $0.03 Impact of Changing Rates Portfolio Net Interest Income Sensitivity ($ Impact per Share per Quarter)1 1. Static analysis based on loan portfolio composition as of March 31, 2024 Index Rate at March 31, 2024 Term SOFR: 5.33%
TPG RE Finance Trust, Inc.| 4Q 2022 Appendix
Supplemental Information| 1Q 2024 16TPG RE Finance Trust, Inc.| NYSE: TRTX TRTX Loan Portfolio 1. Represents TRTX’s potential maximum loan commitment/balance 2. Represents TRTX’s current loan balance and excludes third party pari passu and junior positions in the same capital structure, if any 3. See Appendix for a description of the Company’s Loan Risk Rating scale and definitions, including definition of LTV 4. Calculated as the ratio of unpaid principal balance as of March 31, 2024 to the as-is appraised value at origination, to reflect the sale by us in August 2020 of the contiguous mezzanine loan with an unpaid principal balance of $46.4 million and a commitment amount of $50.0 million as of sale date 5. Comprised of a first mortgage loan of $75.5 million and a contiguous mezzanine loan of $82.0 million, of which we own both; each loan carries the same interest rate Note: As of March 31, 2024; Not all TRTX investments have or will have similar experiences or results, and there can be no assurance that the investments listed above will continue to perform in accordance with historical levels of performance $ Millions Loan Name TRTX Loan Commitment1 TRTX Loan Balance2 Interest Rate Extended Maturity Location Property Type Commitment Per Sq. ft. / Unit LTV3 Risk Rating3 Loan 1 $245.0 $245.0 S + 3.4% 3.4 years San Jose, CA Multifamily $444,646 / Unit 75.9% 3 Loan 2 $227.1 $227.1 S + 3.0% 2.4 years New York, NY Office $448 Sq. ft. 65.2% 3 Loan 3 $215.0 $200.4 S + 4.0% 2.1 years Daly City, CA Life Science $545 Sq. ft. 63.1% 3 Loan 45 $157.5 $157.5 S + 4.1% 0.7 years New York, NY Office $708 Sq. ft. 65.2% 3 Loan 5 $132.2 $132.2 S + 3.5% 2.4 years Various, NJ Multifamily $131,839 / Unit 71.3% 3 Loan 6 $122.5 $121.1 S + 3.0% 2.1 years Towson, MD Multifamily $147,947 / Unit 70.2% 3 Loan 7 $114.0 $102.6 S + 3.2% 2.3 years Hayward, CA Life Science $308 Sq. ft. 49.7% 3 Loan 8 $96.0 $93.0 S + 3.9% 2.7 years Los Angeles, CA Multifamily $213,808 / Unit 78.1% 3 Loan 9 $87.0 $67.6 S + 5.3% 3.7 years Dallas, TX Office $100 Sq. ft. 60.8% 3 Loan 10 $86.8 $79.1 S + 5.1% 3.9 years Miami, FL Hotel $170,866 / Unit 58.4% 3 Loans 11 - 51 $2,054.6 $1,948.3 S + 3.7% 2.4 years 67.8% 3.1 Total Loans $3,537.7 $3,373.9 S +3.7% 2.5 years 67.4% 3.0 4
Supplemental Information| 1Q 2024 17TPG RE Finance Trust, Inc.| NYSE: TRTX Per Share Calculations Reconciliation of Net Income Attributable to Common Stockholders and Distributable Earnings 1. Includes preferred stock dividends declared and paid for Series A preferred stock and Series C Preferred Stock ▪ The following tables provide a reconciliation of GAAP net income to GAAP Net Income Attributable to Common Stockholders and Distributable Earnings (in thousands, except share and per share data): Book Value Per Common Share For the Period Ended Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Total Stockholders' Equity $1,120,892 $1,124,785 $1,137,455 $1,219,580 Series C Preferred Stock ($201,250 aggregate liquidation preference) (201,250) (201,250) (201,250) (201,250) Series A Preferred Stock ($125 aggregate liquidation preference) (125) (125) (125) (125) Stockholders' Equity, Net of Preferred Stock $919,517 $923,410 $936,080 $1,018,205 Number of Common Shares Outstanding at Period End 77,872,438 77,868,565 77,734,786 77,730,578 Book Value per Common Share $11.81 $11.86 $12.04 $13.10 Three Months Ended (unaudited) Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Net Income (Loss) $16,744 $6,381 ($61,213) ($69,173) Preferred Stock Dividends1 (3,148) (3,148) (3,148) (3,148) Participating Securities' Share in Earnings (Loss) (541) (601) (275) (403) Net Income (Loss) Attributable to Common Stockholders $13,055 $2,632 ($64,636) ($72,724) Weighted-Average Common Shares Outstanding, Basic 77,868,735 77,739,148 77,730,715 77,417,566 Weighted-Average Common Shares Outstanding, Diluted 77,868,735 77,739,148 77,730,715 77,417,566 Earnings (Loss) Per Common Share, Basic $0.17 $0.03 ($0.83) ($0.94) Earnings (Loss) Per Common Share, Diluted $0.17 $0.03 ($0.83) ($0.94) Non-Cash Stock Compensation Expense 1,672 3,259 1,153 1,813 Depreciation and Amortization 4,247 1,219 1,394 964 Credit Loss Expense 4,356 17,254 75,805 89,069 Distributable earnings before realized losses from loan sales and other loan resolutions $23,330 $24,364 $13,716 $19,122 Realized loss on loan write-offs, loan sales and REO conversions — (184,112) (117,461) (33,154) Distributable Earnings (Loss) $23,330 ($159,748) ($103,745) ($14,032) Weighted-Average Common Shares Outstanding, Basic 77,868,735 77,739,148 77,730,715 77,417,566 Weighted-Average Common Shares Outstanding, Diluted 77,868,735 77,739,148 77,730,715 77,417,566 Distributable earnings before realized losses from loan sales and other loan resolutions per Common Share, Basic $0.30 $0.31 $0.18 $0.25 Distributable earnings before realized losses from loan sales and other loan resolutions per Common Share, Diluted $0.30 $0.31 $0.18 $0.25 Distributable Earnings (Loss) per Common Share, Basic $0.30 ($2.05) ($1.33) ($0.18) Distributable Earnings (Loss) per Common Share, Diluted $0.30 ($2.05) ($1.33) ($0.18) 2. For the three months ended June 30, 2022, capital loss carryforwards were utilized to offset a $13.3 million taxable gain realized from the partial sale of an REO Property
Supplemental Information| 1Q 2024 18TPG RE Finance Trust, Inc.| NYSE: TRTX All amounts in thousands except share and per share amounts Consolidated Balance Sheets ASSETS March 31, 2024 December 31, 2023 Cash and cash equivalents $203,077 $206,376 Restricted cash 285 642 Accounts receivable 12 40 Collateralized loan obligation proceeds held at trustee 51,000 247,229 Accounts receivable from servicer/trustee 5,894 66,468 Accrued interest and fees receivable 31,045 32,195 Loans held for investment 3,367,490 3,476,776 Allowance for credit losses (71,258) (67,092) Loans held for investment, net (includes $973,870 and $1,070,629, respectively, pledged as collateral under secured financing agreements) 3,296,232 3,409,684 Real estate owned 169,267 174,057 Other assets 72,514 77,621 Total Assets $3,829,326 $4,214,312 LIABILITIES AND EQUITY Liabilities Accrued interest payable $8,866 $10,225 Accrued expenses and other liabilities 17,121 14,587 Collateralized loan obligations, net 1,875,381 1,915,174 Secured financing agreements, net 619,832 820,824 Asset-specific financings, net 131,531 272,810 Mortgage loan payable, net 30,586 30,551 Payable to affiliates 4,987 4,913 Deferred revenue 964 1,281 Dividends payable 19,166 19,162 Total Liabilities $2,708,434 $3,089,527 Commitments and Contingencies Stockholders' Equity: Series A Preferred Stock ($0.001 par value per share; 100,000,000 and 100,000,000 shares authorized; 125 and 125 shares issued and outstanding, respectively) ($125 aggregate liquidation preference) — — Series C Preferred Stock ($0.001 par value per share; 8,050,000 shares authorized; 8,050,000 and 8,050,000 shares issued and outstanding, respectively) ($201,250 aggregate liquidation preference) 8 8 Common stock ($0.001 par value per share; 302,500,000 and 302,500,000 shares authorized, respectively; 77,872,438 and 77,868,565 shares issued and outstanding, respectively) 78 77 Additional paid-in-capital 1,726,639 1,724,967 Accumulated deficit (605,833) (600,267) Total Stockholders' Equity 1,120,892 1,124,785 Total Liabilities and Stockholders' Equity $3,829,326 $4,214,312
Supplemental Information| 1Q 2024 19TPG RE Finance Trust, Inc.| NYSE: TRTX Consolidated Statements of Income and Comprehensive Income All amounts in thousands except share and per share amounts Three Months Ended, (unaudited) Mar 31, 2024 Dec 31, 2023 Interest income and interest expense Interest income $82,184 $84,062 Interest expense (55,381) (62,805) Net interest income 26,803 21,257 Other revenue Other income, net 4,902 5,957 Revenue from real estate owned operations 7,222 4,273 Total other revenue 12,124 10,230 Other expenses Professional fees 975 2,536 General and administrative 986 970 Stock compensation expense 1,672 3,259 Servicing and asset management fees 471 551 Management fee 4,987 4,913 Expenses from real estate owned operations 8,346 2,586 Total other expenses 17,437 14,815 Gain on sale of real estate owned, net — 7,028 Credit loss expense, net (4,356) (17,254) Income before income taxes 17,134 6,446 Income tax expense, net (390) (65) Net income $16,744 $6,381 Preferred stock dividends and participating securities' share in earnings (3,689) (3,749) Net Income Attributable to Common Stockholders $13,055 $2,632 Earnings per Common Share, Basic $0.17 $0.03 Earnings per Common Share, Diluted $0.17 $0.03 Weighted Average Number of Common Shares Outstanding Basic: 77,868,735 77,739,148 Diluted: 77,868,735 77,739,148 Dividends declared per common share $0.24 $0.24 Other comprehensive income Net income $16,744 $6,381 Comprehensive net income $16,744 $6,381
Supplemental Information| 1Q 2024 20TPG RE Finance Trust, Inc.| NYSE: TRTX Consolidated Statements of Cash Flows All amounts in thousands Three Months Ended Cash flows from operating activities: March 31, 2024 March 31, 2023 Net income $16,744 $7,375 Adjustment to reconcile net income to net cash flows from operating activities: Amortization and accretion of premiums, discounts and loan origination fees, net (2,012) (4,156) Amortization of deferred financing costs 2,368 3,650 Depreciation and amortization 4,247 — Amortization of above and below-market leases (80) — Collection of accrued PIK interest 1,172 542 Stock compensation expense 1,672 1,804 Increase of allowance for credit losses, net 4,356 7,784 Cash flows due to changes in operating assets and liabilities: Accounts receivable 44 954 Accrued interest and fees receivable 1,150 5,963 Accrued expenses and other liabilities (804) (1,312) Accrued interest payable (1,359) (524) Payable to affiliates 74 35 Deferred revenue (317) 1,277 Other assets 10,116 81 Net cash provided by operating activities 37,371 23,473 Cash flows from investing activities: Origination and acquisition of loans held for investment (73,523) (109,922) Advances on loans held for investment (10,677) (51,524) Principal repayments of loans held for investment 385,055 223,042 Capital expenditures related to real estate owned (1,397) — Sales of loans held for investment 66,057 — Net cash provided by investing activities 365,515 61,596 Cash flows from financing activities: Payments on collateralized loan obligations (41,019) (223,042) Payments on secured financing agreements (201,533) (190,604) Proceeds from secured financing agreements — 280,218 Payments on asset-specific financing arrangements (141,526) (28,218) Proceeds from asset-specific financing arrangements — 6,628 Payment of deferred financing costs (158) (86) Dividends paid on common stock (19,162) (18,970) Dividends paid on preferred stock (3,144) (3,144) Net cash used in financing activities (406,542) (177,218) Net change in cash, cash equivalents, and restricted cash (3,656) (92,149) Cash, cash equivalents and restricted cash at beginning of period 207,018 254,315 Cash, cash equivalents and restricted cash at end of period $203,362 $162,166 Supplemental disclosure of cash flow information: Interest paid 54,383 66,856 Taxes paid 14 784 Supplemental disclosure of non-cash investing and financing activities: Collateralized loan obligation proceeds held at trustee 51,000 70,547 Dividends declared, not paid 19,166 18,974 Sale and principal repayments of loans held for investment held by servicer/trustee, net 5,500 66,285 Accrued deferred financing costs 157 286 Accrued capital expenditures related to real estate owned 545 —
Supplemental Information| 1Q 2024 21TPG RE Finance Trust, Inc.| NYSE: TRTX Definitions ▪ Distributable Earnings is a non-GAAP measure, which we define as GAAP net income (loss) attributable to our common stockholders, including realized gains and losses from loan write-offs, loan sales and other loan resolutions (including conversions to REO), regardless of whether such items are included in other comprehensive income or loss, or in GAAP net income (loss), and excluding (i) non-cash stock compensation expense, (ii) depreciation and amortization expense, (iii) unrealized gains (losses) (including credit loss expense (benefit), net), and (iv) certain non-cash or income and expense items. The exclusion of depreciation and amortization expense from the calculation of Distributable Earnings only applies to debt investments related to real estate to the extent we foreclose upon the property or properties underlying such debt investments. ▪ We believe that Distributable Earnings provides meaningful information to consider in addition to our net income (loss) and cash flow from operating activities determined in accordance with GAAP. We generally must distribute at least 90% of our net taxable income annually, subject to certain adjustments and excluding any net capital gains, for us to continue to qualify as a REIT for U.S. federal income tax purposes. We believe that one of the primary reasons investors purchase our common stock is to receive our dividends. Because of our investors’ continued focus on our ability to pay dividends, Distributable Earnings is an important measure for us to consider when determining our distribution policy and dividends per common share. Further, Distributable Earnings helps us to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan investment and operating activities. ▪ Distributable Earnings excludes the impact of our credit loss provision or reversals of our credit loss provision, but only to the extent that our credit loss provision exceeds any realized credit losses during the applicable reporting period. ▪ A loan will be written off as a realized loss when it is deemed non-recoverable or upon a realization event. Such a realized loss would generally be recognized at the time the loan receivable is settled, transferred or exchanged, or in the case of foreclosure, when the underlying property is foreclosed upon or sold. Non-recoverability may also be concluded by us if, in our determination, it is nearly certain that all amounts due will not be collected. A realized loss may equal the difference between the cash or consideration received or expected to be received, and the net book value of the loan, reflecting our economics as it relates to the ultimate realization of the asset. ▪ Distributable Earnings does not represent net income (loss) or cash generated from operating activities and should not be considered as an alternative to GAAP net income (loss), an indication of our GAAP cash flows from operations, a measure of our liquidity, or an indication of funds available for our cash needs. In addition, our methodology for calculating Distributable Earnings may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, our reported Distributable Earnings may not be comparable to the Distributable Earnings reported by other companies. Distributable Earnings
Supplemental Information| 1Q 2024 22TPG RE Finance Trust, Inc.| NYSE: TRTX Definitions (cont.) ▪ Fundings to borrowers that are made under existing loan commitments after a loan closing date.Deferred Fundings Geographic Diversity ▪ TRTX divides the South region into separate Southeast and Southwest regions using definitions established by The National Council of Real Estate Investment Fiduciaries (NCREIF). A reconciliation to TRTX’s Form 10-Q at March 31, 2024 follows (dollars in millions): Note: Totals may not sum due to rounding Region Form 10-Q Reclassification Supplemental % Total Commitment East $1,050.9 $34.8 $1,085.7 30.7 % South 956.8 (956.8) — — West 1,241.0 56.8 1,297.8 36.7 % Midwest 150.0 — 150.0 4.2 % Southeast — 432.6 432.6 12.2 % Southwest — 571.6 571.6 16.2 % Various 139.0 (139.0) — — Total $3,537.7 $— $3,537.7 100.0 % ▪ Our financial covenants and guarantees for outstanding borrowings related to our secured financing agreements require TPG RE Finance Trust Holdco, LLC, a Delaware limited liability company that is wholly owned by TRTX, to maintain compliance with the following financial covenants (among others): – Cash Liquidity: Minimum cash liquidity of no less than the greater of: $15.0 million; and 5.0% of Holdco’s recourse indebtedness – Tangible Net Worth: $1.0 billion, plus 75% of all subsequent equity issuances (net of discounts, commissions, expense), minus 75% of the redeemed or repurchased preferred or redeemable equity or stock – Debt-to-Equity: Debt-to-Equity ratio not to exceed 4.25 to 1.0 with equity, as defined – Interest Coverage: Minimum interest coverage ratio of 1.4 to 1.0, effective June 30, 2023. Previously, 1.5 to 1.0. ▪ Effective September 30, 2023, we obtained from our lenders a waiver with respect to the Interest Coverage ratio covenant, reducing the minimum interest coverage ratio to 1.30 to 1.0 from 1.40 to 1.0 for the quarters ended September 30, 2023 and December 31, 2023. The interest coverage ratio threshold reverted to 1.40 to 1.0 for the quarter ending March 31, 2024 and thereafter. Financial Covenants
Supplemental Information| 1Q 2024 23TPG RE Finance Trust, Inc.| NYSE: TRTX Definitions (cont.) ▪ Except for construction loans, LTV is calculated for loan originations and existing loans as the total outstanding principal balance of the loan or participation interest in a loan (plus any financing that is pari passu with or senior to such loan or participation interest), divided by the as-is appraised value of our collateral at the time of origination or acquisition of such loan or participation interest. For construction loans only, LTV is calculated as the total commitment amount of the loan divided by the as-stabilized value of the real estate securing the loan. The as-is or as-stabilized (as applicable) value reflects our Manager’s estimates, at the time of origination or acquisition of the loan or participation interest in a loan, of the real estate value underlying such loan or participation interest determined in accordance with our Manager’s underwriting standards and consistent with third-party appraisals obtained by our Manager. Loan-to-Value (LTV) ▪ Debt-to-Equity Ratio - Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, secured credit agreements, asset-specific financing arrangements, a secured revolving credit facility, and mortgage loans payable, less cash, to (ii) total stockholders’ equity, at period end. ▪ Total Leverage Ratio - Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, secured credit agreements, asset-specific financing arrangements, a secured revolving credit facility, and mortgage loans payable, plus nonconsolidated senior interests sold or co-originated (if any), less cash, to (ii) total stockholders’ equity, at period end. Leverage ▪ Bridge Loan - A loan with limited deferred fundings, generally less than 10% of the total loan commitment, which fundings are commonly conditioned on the borrower’s satisfaction of certain collateral performance tests. The related business plan generally involves little or no capital expenditure related to base building work (e.g., building mechanical systems, lobbies, elevators, common areas, or other amenities), with most deferred fundings related to leasing activity. The primary focus is on maintaining or improving current operating cash flow, or addressing minimal lease expirations or existing tenant vacancies. ▪ Light Transitional Loan - A transitional loan with deferred fundings ranging from 10% to 20% of the total loan commitment, which fundings are commonly conditioned on the borrower’s completion of specified improvements to the property or satisfaction of certain collateral performance tests. The related business plan is to lease existing or forecasted tenant vacancy to achieve stabilized occupancy and cash flow. Capital expenditure is primarily to fund leasing commissions and tenant improvements for new tenant leases, and capital expenditure allocated to base building work generally does not exceed 20%. Deferred fundings may also be budgeted to fund operating deficits, or interest expense, during the period prior to stabilized occupancy. ▪ Moderate Transitional Loan - A transitional loan with deferred fundings greater than 20% of the total loan commitment, which fundings are commonly conditioned on the borrower’s completion of specified improvements to the property or satisfaction of certain collateral performance tests. The related business plan generally involves capital expenditure for base building work needed before substantial leasing activity can be achieved, followed by capital expenditure for tenant improvements and leasing commissions to achieve stabilized occupancy and cash flow. Deferred fundings may also be budgeted to fund operating deficits, or interest expense, during the period prior to stabilized occupancy. ▪ Construction Loan - A loan made to a borrower to fund the ground-up construction of a commercial real estate property, or the horizontal development of commercial land. Loan Category
Supplemental Information| 1Q 2024 24TPG RE Finance Trust, Inc.| NYSE: TRTX Definitions (cont.) Property Types ▪ Mixed-Use: TRTX classifies a loan as mixed-use if the property securing TRTX’s loan (a) involves more than one use; and (b) no single use represents more than 60% of the collateral property’s total value. In certain instances, TRTX’s classification may be determined by its assessment of which use is the principal driver of the property’s aggregate net operating income. ▪ Life Science: TRTX classifies a loan as life science if more than 60% of the gross leasable area is leased to, or will be converted to, life science-related space. Life science-related space includes laboratory space, office space, or allied light manufacturing space used in support of biotechnology, pharmaceuticals, biomedical technologies, life systems technologies, and the design and manufacture of biomedical technology. Loan Risk Ratings ▪ Quarterly, the Company evaluates the risk of all loans and assigns a risk rating based on a variety of factors, whereby no single factor on its own, whether quantitative or qualitative, is given more weight than others. The factors that the Company considers in connection with this evaluation are grouped as follows: (i) loan and credit structure, including the as-is LTV; (ii) quality and stability of real estate value and operating cash flow, including debt yield, property type, dynamics of the geography, local market, physical condition, stability of cash flow, leasing velocity and quality and diversity of tenancy; (iii) performance against underwritten business plan; (iv) the frequency and materiality of loan modifications or waivers occasioned by unfavorable variances between the underwritten business plan and actual performance; (v) changes in the capital markets that may impact the repayment of the loan via a refinancing or sale of the loan collateral; and (vi) quality, experience and financial condition of sponsor, borrower and guarantor(s). Based on a 5-point scale, the Company’s loans are rated “1” through “5,” from least risk to greatest risk, respectively: ◦ 1 - Very Low Risk ◦ 2 - Low Risk ◦ 3 - Medium Risk ◦ 4 - High Risk/Potential for Loss—A loan that has a high risk of realizing a principal loss; and ◦ 5 - Default/Loss Likely—A loan that has a very high risk of realizing a principal loss or has otherwise incurred a principal loss. ▪ The Company generally assigns a risk rating of “3” to all loan investments upon origination or acquisition, except when specific circumstances warrant an exception.
Supplemental Information| 1Q 2024 25TPG RE Finance Trust, Inc.| NYSE: TRTX Company Information Contact Information Headquarters: 888 Seventh Avenue 35th Floor New York, NY 10106 New York Stock Exchange: Symbol: TRTX TPG RE Finance Trust, Inc. Bob Foley Chief Financial Officer +1 (212) 430-4111 bfoley@tpg.com Brandon Fox Chief Accounting Officer +1 (415) 706-2751 bfox@tpg.com Investor Relations: +1 (212) 405-8500 IR@tpgrefinance.com External Affairs Contact: TPG RE Finance Trust, Inc. Courtney Power +1 (415) 743-1550 media@tpg.com Analyst Coverage BofA Securities Eric Dray +1 (646) 855-5780 JMP Securities Steven DeLaney +1 (212) 906-3517 Wells Fargo Donald Fandetti +1 (212) 214-8069 JP Morgan Richard Shane +1 (415) 315-6701 Raymond James Stephen Laws +1 (901) 579-4868 Transfer Agent American Stock Transfer & Trust Company, LLC +1 (800) 937-5449 help@astfinancial.com TPG RE Finance Trust, Inc. is a commercial real estate finance company that originates, acquires, and manages primarily first mortgage loans secured by institutional properties located in primary and select secondary markets in the United States. The Company is externally managed by TPG RE Finance Trust Management, L.P., a part of TPG Real Estate, which is the real estate investment platform of global alternative asset management firm TPG Inc. (NASDAQ: TPG). For more information regarding TRTX, visit www.tpgrefinance.com.
