EX-99.2 3 krefq123supplemental_vf.htm EX-99.2 krefq123supplemental_vf
First Quarter 2023 Supplemental Information APRIL 24, 2023


 
2 Legal Disclosures This presentation has been prepared for KKR Real Estate Finance Trust Inc. (NYSE: KREF) for the benefit of its stockholders. This presentation is solely for informational purposes in connection with evaluating the business, operations and financial results of KKR Real Estate Finance Trust Inc. and its subsidiaries (collectively, "KREF“ or the “Company”). This presentation is not and shall not be construed as an offer to purchase or sell, or the solicitation of an offer to purchase or sell, any securities, any investment advice or any other service by KREF. Nothing in this presentation constitutes the provision of any tax, accounting, financial, investment, regulatory, legal or other advice by KREF or its advisors. This presentation may not be referenced, quoted or linked by website by any third party, in whole or in part, except as agreed to in writing by KREF. This release contains certain 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, which reflect the Company’s current views with respect to, among other things, its future 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. The forward-looking statements are based on the Company’s beliefs, assumptions and expectations, taking into account all information currently available to it. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to the Company or are within its control. Such forward-looking statements are subject to various risks and uncertainties, including, among other things: the general political, economic and competitive conditions in the United States and in any foreign jurisdictions in which the Company invests, including with respect to the effects of the COVID-19 pandemic, and their impact on the Company’s loan portfolio, financial condition and business operations; accelerating inflationary trends, spurred by multiple factors including high commodity prices, a tight labor market, and low residential vacancy rates, may result further in interest rate increases and lead to increased market volatility; 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 the Company uses to finance its loan investments; the economic impact of escalating global trade tensions, the conflict between Russia and Ukraine, and the adoption or expansion of economic sanctions or trade restrictions; reduced demand for office, multifamily or retail 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; how widely utilized COVID-19 vaccines will be, whether they will be effective in preventing the spread of COVID-19 (including its variant strains), and their impact on the ultimate severity and duration of the COVID-19 pandemic; actions that may be taken by governmental authorities to contain the COVID-19 outbreak or to treat its impact; the impact of, and market dislocations that may result from, governmental intervention in the economic and financial system or from regulatory reform of the oversight of financial markets; interest rate mismatches between the Company’s target assets and any borrowings used to fund such assets; adverse developments in the availability of desirable investment opportunities whether they are due to competition, regulation or otherwise; the level and volatility of prevailing interest rates and credit spreads, including as a result of the planned discontinuance of LIBOR and the transition to alternative reference rates; adverse changes in the real estate and real estate capital markets; difficulty or delays in redeploying the proceeds from repayments of the Company’s existing investments; general volatility of the securities markets in which the Company participates; changes in the Company’s business, investment strategies or target assets; deterioration in the performance of the properties securing the Company’s investments that may cause deterioration in the performance of the Company’s investments, risks in collection of contractual interest payments, and potentially, principal losses to the Company; acts of God such as hurricanes, earthquakes and other natural disasters, pandemics such as COVID-19, acts of war and/or terrorism and other events that may cause unanticipated and uninsured performance declines and/or losses to the Company or the owners and operators of the real estate securing the Company’s investments; the adequacy of collateral securing the Company’s investments and declines in the fair value of the Company’s investments; difficulty in obtaining financing or raising capital; difficulty in successfully managing the Company’s growth, including integrating new assets into the Company’s existing systems; reductions in the yield on the Company’s investments and increases in the cost of the Company’s financing; defaults by borrowers in paying debt service on outstanding indebtedness; the availability of qualified personnel and the Company’s relationship with its Manager; subsidiaries of KKR & Co. Inc. have significant influence over the Company and KKR's interests may conflict with those of the Company’s stockholders in the future; the cost of operating the Company’s platform, including, but not limited to, the cost of operating a real estate investment platform; adverse legislative or regulatory developments; the Company’s qualification as a real estate investment trust ("REIT") for U.S. federal income tax purposes and the Company’s exclusion from registration under the Investment Company Act of 1940, as amended; authoritative accounting principles generally accepted in the United States of America ("GAAP") or policy changes from standard-setting bodies such as the Financial Accounting Standards Board, the Securities and Exchange Commission (the "SEC"), the Internal Revenue Service, the New York Stock Exchange and other authorities that the Company is subject to, as well as their counterparts in any foreign jurisdictions where the Company might do business; and other risks and uncertainties, including those described under Part I-Item 1A. “Risk Factors” of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as such factors may be updated from time to time in the Company’s periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in this release. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements and information included in this release and in the Company’s filings with the SEC. All forward-looking statements in this release speak only as of the date of this release. The Company undertakes no obligation to publicly update or review any forward-looking statements, whether as a result of new information, future developments or otherwise, except as required by law. All forward looking statements in this presentation speak only as of April 24, 2023. KREF undertakes no obligation to publicly update or review any forward-looking statements, whether as a result of new information, future developments or otherwise, except as required by law. All financial information in this presentation is as of March 31, 2023 unless otherwise indicated. This presentation also includes non-GAAP financial measures, including Distributable Earnings and Distributable Earnings per Diluted Share. Such non-GAAP financial measures should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with U.S. GAAP. Please refer to the Appendix of this presentation for a reconciliation of the non-GAAP financial measures included in this presentation to the most directly comparable financial measures prepared in accordance with U.S. GAAP.


 
3 KKR Real Estate Finance Trust Inc. Overview Best In Class Portfolio Conservative Balance Sheet KREF’s Manager Fully Integrated with KKR $8.0 B Investment Portfolio 100% Senior Loans 57% Multifamily & Industrial $124 M Average Loan Size(1) 100% Interest Collected Senior loans secured primarily by transitional, institutional multifamily and office properties owned by high quality sponsors $9.0 B Financing Capacity 76% Fully Non-Mark-to-Market(2) Conservative liability management focused on diversified non-mark-to-market financing 14% KKR Ownership in KREF $892 M Current Liquidity(3) $504 B Global AUM(4) $24 B Balance Sheet(4) $64 B Real Estate AUM(4)(5) 160+ Real Estate Professionals(4) One firm culture that rewards investment discipline, creativity and determination and emphasizes the sharing of information, resources, expertise and best practices (1) Average loan size is inclusive of the unfunded commitment (2) Based on outstanding face amount of secured financing, including non-consolidated senior interests, and excludes convertible notes (3) Includes $254 million in cash, $610 million undrawn corporate revolver capacity and $28 million of available borrowings based on existing collateral (4) As of December 31, 2022 (5) Figures represent AUM across all KKR real estate transactions


 
4 First Quarter 2023 Highlights (1) Represents Net Income or loss attributable to common stockholders (2) See Appendix for definition and reconciliation to financial results prepared in accordance with GAAP (3) Includes the amortization of deferred origination fees, loan origination costs and purchase discounts, and excludes loans accounted for under the cost recovery method • 1Q Net Loss(1) of ($0.45) per diluted share (includes a CECL provision of $60 million, or ($0.88) per diluted share) • 1Q Distributable Earnings(2) of $0.48 per diluted share • Book Value per Common Share (“BVPS”) of $17.16 per share, compared to $18.00 per share as of 4Q'22 (includes a CECL allowance of $172 million, or ($2.48) per share, representing 224 basis points of loan principal balance) • $8.0 billion predominantly senior loan portfolio with a weighted average unlevered all-in yield(3) of 8.5% • Multifamily and industrial assets represent 57% of loan portfolio • Weighted average risk rating of 3.2 • Funded $204 million relating to loans closed in previous quarters • Received $87 million in loan repayments • Collected 100% of interest payments due in 1Q • Monitoring seven watch list loans, including six office assets Financials Portfolio Liquidity & Capitalization • $892 million of available liquidity, including $254 million of cash and $610 million undrawn capacity on the corporate revolver • Diversified financing sources totaling $9.0 billion with $2.7 billion of undrawn capacity • 76% of secured financing is fully non-mark-to-market and the remaining balance is mark-to-credit only • Extended a $600 million repurchase facility maturity date to December 2025 and a $500 million warehouse facility maturity date to March 2026 • Excluding match-term secured financing and subsequent to the convertible notes due May 2023, there are no debt maturities due until 2025


 
5 1Q'23 Financial Summary (1) See Appendix for definition and reconciliation to financial results prepared in accordance with GAAP (2) Represents the principal amount on our loan portfolio including non-consolidated senior interests, one real estate owned asset and CMBS B-Pieces held through an equity method investment (3) Represents (i) total outstanding debt agreements (excluding non-recourse facilities), secured term loan and convertible notes, less cash to (ii) total permanent equity, in each case, at period end (4) Represents (i) total outstanding debt agreements, secured term loan, convertible notes, and collateralized loan obligations, less cash to (ii) total permanent equity, in each case, at period end (5) Book value per share includes CECL allowance of $172 million or ($2.48) per common share Income Statement ($ in Millions) 1Q'23 Net Interest Income $46.6 Other Income 4.6 Operating Expenses (15.8) Provision for Credit Losses (60.5) Preferred Stock Dividends (5.3) Other (0.4) Net Income (Loss) Attributable to Common Stockholders ($30.8) Net Income (Loss) per Share, Diluted ($0.45) Distributable Earnings(1) $33.1 Distributable Earnings per Share, Diluted(1) $0.48 Dividend per Share $0.43 Diluted Weighted Average Shares Outstanding 69,095,011 Balance Sheet ($ in Millions) 1Q'23 Total Portfolio(2) $8,034.0 Term Credit Facilities 1,528.7 Term Lending Agreements 1,536.6 Secured Term Loan 345.6 Convertible Notes 143.8 Total Debt $3,554.7 Collateralized Loan Obligations 1,942.8 Term Loan Facility 644.4 Asset Specific Financing 184.8 Total Leverage $6,326.7 Cash 254.1 Total Equity 1,513.1 Common Shareholders' Equity 1,185.4 Debt-to-Equity Ratio(3) 2.2x Total Leverage Ratio(4) 4.0x Book Value per Share(5) $17.16 Shares Outstanding 69,095,011


 
6 $0.46 $0.21 ($0.45) $0.47 $0.18 $0.48 Net Income (Loss) per Diluted Share Distributable Earnings per Diluted Share 1Q'22 4Q'22 1Q'23 Recent Operating Performance (1) Represents Net income (loss) attributable to common stockholders (2) See Appendix for definition and reconciliation to financial results prepared in accordance with GAAP (3) 4Q'22 Distributable earnings before realized losses on loan write-offs is $0.54 per share Net Income and Distributable Earnings Dividends and Book Value Per Share $0.43 ($ in Millions) 1Q'22 4Q'22 1Q'23 Net income (loss)(1): $29.8 $14.6 ($30.8) Distributable earnings(2): $29.8 $12.4 $33.1 1Q'22 4Q'22 1Q'23 Dividend per share: $0.43 $0.43 $0.43 Dividend yield on book value per share: 8.8% 9.6% 10.0% $19.46 $18.00 $17.16 Book Value per Share 1Q'22 4Q'22 1Q'23 (3)


 
7 Last Twelve Months Loan Activity (1) Includes one real estate owned asset and CMBS B-Pieces held through an equity method investment (2) Future funding obligations are generally contingent upon certain events and may not result in investment by us Portfolio Funding Activity – Outstanding Principal(1) Future Funding Obligations(2) ($ in Millions) $7,254 $7,254 $7,888 $7,888 $7,888 $7,726 $7,726 $7,726 $7,726 $7,726 $7,916 $7,916 $8,034 $8,034 $1,449 $1,078 $444 $1,412 $225 $387 $1,649 $424 $209 $25 $1,544 $204 $87 $1,347 $8,703 $9,300 $9,375 $9,460 $9,381 1Q'22 Portfolio 2Q'22 Fundings 2Q'22 Repayments 2Q'22 Portfolio 3Q'22 Fundings 3Q'22 Repayments 3Q'22 Portfolio 4Q'22 Fundings 4Q'22 Repayments 4Q'22 Write-off 4Q'22 Portfolio 1Q'23 Fundings 1Q'23 Repayments 1Q'23 Portfolio


 
8 Class-A 70% Class-B 30% KREF Loan Portfolio by the Numbers Note: The charts above are based on total assets. Total assets reflect the principal amount of our loan portfolio (1) Map excludes one real estate owned asset with a net carrying value of $81 million (2) Senior loans include senior mortgages and similar credit quality loans, including related contiguous junior participations in senior loans where KREF has financed a loan with structural leverage through the non-recourse sale of a corresponding first mortgage (3) KREF classifies a loan as life science if more than 50% of the gross leasable area is leased to, or will be converted to, life science-related space (4) “Other” property types include: 2% Condo (Residential), 1% Student Housing, 1% Single Family Rental and 1% Self-Storage (5) Office property certification % is based on current principal loan balance; see description for LEED certification in the appendix Geography(1) Investment Type(2) Property Type Interest Rate TypeTotal Portfolio Growth 5% 5% 8% 11% 16% 18% 10% Other <5%: 21% ($ in Millions) 85% Office(5) 6% Washington, D.C. 100% Floating $3,745 $5,233 $5,330 $7,254 $8,034 1Q'19 1Q'20 1Q'21 1Q'22 1Q'23 Senior Loans 100% SOFR 64% LIBOR 36% Multifamily Class-A 94% Class-B 6% Multifamily 44% Office 25% Industrial 13% Life Science 8% Hospitality 5% Other 5% (3) (4)


 
9 0% 0% 88% 6% 6% 1 2 3 4 5 0% 0% 87% 9% 4% 1 2 3 4 5 Weighted Average Risk Rating(3): 3.2 Portfolio Credit Quality Overview (1) LTV is generally based on the initial loan amount divided by the as-is appraised value as of the date the loan was originated or by the current principal amount as of the date of the most recent as-is appraised value, except as noted in the footnotes to the “Portfolio Details” Summary in the Appendix (2) Includes non-consolidated senior interests and excludes two 5 risk-rated loans (3) Weighted average is weighted by current principal amount Collected 100% of interest payments due on loan portfolio Loan-to-Value(1)(2) Risk Rating Distribution Weighted Average LTV(3): 66% (% of loan portfolio) (% of loan portfolio) 1Q'23 4Q'22 Weighted Average LTV(3): 66% Weighted Average Risk Rating(3): 3.2 1Q'23 4Q'22 21% 20% 31% 24% 4% 0 - 60% 60 - 65% 65 - 70% 70 - 75% 75 - 80% 22% 20% 31% 23% 4% 0 - 60% 60 - 65% 65 - 70% 70 - 75% 75 - 80% 0 0 70 3 3 Loan Count 0 0 68 5 2 Loan Count


 
10 Case Studies: Watch List Loans (Risk Rating 5) Investment Minneapolis Office Philadelphia Office Loan Type Floating-Rate Senior Loan Floating-Rate Senior Loan Investment Date November 2017 April 2019 Collateral Two Class-A Office Buildings totaling 1.1mm SF 4-Building, 711k RSF Office Portfolio Loan Purpose Refinance Acquisition Location Minneapolis, MN Philadelphia, PA Committed Amount $194 million $177 million Current Principal Amount $194 million $153 million Loan Basis $179 / SF $214 / SF Coupon LIBOR + 3.8% LIBOR + 2.6% Max Remaining Term (Yrs.) 0.1 1.1 Loan Risk Rating 5 5


 
11 Case Studies: Watch List Loans (Risk Rating 4) (1) The total whole loan facility is $363 million, co-originated and co-funded by KREF and a KKR affiliate. KREF’s interest was 69% of the loan or $250 million Investment Mountain View Office Washington, D.C. Office Washington, D.C. Office Chicago Office West Hollywood Multifamily Loan Type Floating-Rate Senior Loan Floating-Rate Senior Loan Floating-Rate Senior Loan Floating-Rate Senior Loan Floating-Rate Senior Loan Investment Date July 2021 November 2021 December 2019 July 2019 January 2022 Collateral Five Class-A Office Buildings totaling 446k SF Class-A Office totaling 357k SF Class-A Office totaling 200k SF Class-A Office totaling 1.0 million SF 37-unit Class-A Multifamily Loan Purpose Acquisition Refinance Refinance Refinance Refinance Location Mountain View, CA Washington, D.C. Washington, D.C. Chicago, IL West Hollywood, CA Committed Amount $250 million(1) $188 million $176 million $150 million $102 million Current Principal Amount $198 million $173 million $154 million $118 million $102 million Loan Basis $643 / SF $485 / SF $755 / SF $114 / SF $2,756,757 / unit Coupon SOFR + 3.4% LIBOR + 3.3% LIBOR + 3.4% SOFR + 3.3% LIBOR + 3.0% Max Remaining Term (Yrs.) 3.4 3.7 1.8 1.4 3.9 Loan Risk Rating 4 4 4 4 4


 
12 Financing Overview: 76% Non-Mark-To-Market Diversified financing sources totaling $9.0 billion with $2.7 billion of undrawn capacity Summary of Outstanding Financing Leverage Ratios (3) Outstanding Financing(5) ($ in Millions) Maximum Capacity Outstanding Face Amount Weighted Avg. Coupon(1) Advance Rate Non- MTM Term Credit Facilities $1,840 $1,529 +1.8% 68.9% (2) Term Lending Agreements $2,167 $1,537 +1.8% 75.7 ü Warehouse Facility $500 $0 n/a n/a ü Secured Term Loan $346 $346 +3.5% — ü Convertible Notes $144 $144 6.1% — ü Corporate Revolving Credit Facility $610 $0 n/a — ü Total Debt $5,607 $3,555 Collateralized Loan Obligations $1,943 $1,943 +1.5% 84.5% ü Term Loan Facility $1,000 $644 +1.8% 80.4% ü Asset Specific Financing $491 $185 +2.9% 82.2% ü Total Leverage $9,040 $6,327 2.2 4.0 Debt-To-Equity Ratio Total Leverage Ratio (4) x x (1) Weighted average coupon expressed as spread over the relevant floating benchmark rates, which include one-month LIBOR and Term SOFR, as applicable to each financing (2) Term credit facilities are marked to credit only and not subject to capital markets mark-to-market provisions (3) Represents (i) total outstanding debt agreements (excluding non-recourse facilities), secured term loan and convertible notes, less cash to (ii) total permanent equity, in each case, at period end (4) Represents (i) total outstanding debt agreements, secured term loan, convertible notes, and collateralized loan obligation, less cash to (ii) total permanent equity, in each case, at period end (5) Based on outstanding face amount of secured financing, including non-consolidated senior interests, which result from non-recourse sales of senior loan interest in loans KREF originated, and excludes convertible notes Collateralized Loan Obligations 30% Term Lending Agreements 24% Term Loan Facility 10%Secured Term Loan 5% Senior Loan Interests 4% Asset Specific 3% Term Credit Facilities 24% Non-Mark- to-Market 76%


 
13 Financing Overview: Term Credit Facilities Counterparty Total or Weighted Average Drawn $715 $574 $240 $1,529 Capacity $1,000 $600 $240 $1,840 Collateral: Loans / Principal Balance 10 Loans / $974 11 Loans / $822 7 Loans / $422 28 Loans / $2,218 Final Stated Maturity(1) September 2026 December 2025 October 2025 - Weighted Average Pricing(2) +1.5% + 2.0% +2.4% +1.8% Weighted Average Advance 73.4% 69.8% 56.8% 68.9% Mark-to-market Credit Only Credit Only Credit Only - ($ in Millions) (1) Based on extended maturity date (2) Weighted average pricing expressed as spread over the relevant floating benchmark rates, which include one-month LIBOR and Term SOFR, as applicable to each financing (3) Based on principal balance of financing Property Type(3): Multifamily 37% Office 34% Life Science 15% Industrial 12% Single Family Rental 2%


 
14 Liquidity Overview (1) Represents under-levered amounts under financing 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 ($ in Millions) Sources of Available Liquidity In addition to the available liquidity below, KREF had $100 million of unencumbered senior loans that can be pledged to financing facilities subject to lender approval as of March 31, 2023 (1) $254 $864 $254 $610 $28 $892 Cash Undrawn Corporate Revolver Approved and Undrawn Credit Capacity Total Available Liquidity $0 $100 $200 $300 $400 $500 $600 $700 $800 $900 $1,000


 
15 Portfolio Positioned for Rate Environment 100% floating-rate loan portfolio continues to benefit from a rising rate environment 64% indexed to Term SOFR and 36% to one-month LIBOR Annual Net Interest Income Per Share Sensitivity to Change in Market Rates One-month LIBOR = 4.86% Term SOFR = 4.80% As of March 31, 2023 ($ Impact Per Share) Note: Based on portfolio as of March 31, 2023 Change in LIBOR/SOFR ($0.16) ($0.08) $0.00 $0.08 $0.16 -1.00% -0.50% 0.00% +0.50% +1.00% ($0.20) ($0.15) ($0.10) ($0.05) $0.00 $0.05 $0.10 $0.15 $0.20


 
16 Appendix


 
17 Portfolio Details ($ in Millions) # Investment(1) Location Property Type Investment Date Total Whole Loan(2) Committed Principal Amount(2) Current Principal Amount Net Equity(3) Coupon(4)(5) Max Remaining Term (Yrs)(4)(6) Loan Per SF / Unit / Key(7) LTV(4)(8) Risk Rating Senior Loans(9) 1 Senior Loan Arlington, VA Multifamily 9/30/2021 $381.0 $381.0 $363.9 $81.6 +3.3% 3.5 $ 327,843 / unit 69% 3 2 Senior Loan Boston, MA Life Science 8/3/2022 312.5 312.5 99.8 12.4 +4.2% 4.4 $ 747 / SF 56% 3 3 Senior Loan Bellevue, WA Office 9/13/2021 260.4 260.4 131.4 36.7 +3.6% 4.0 $ 855 / SF 63% 3 4 Senior Loan Los Angeles, CA Multifamily 2/19/2021 260.0 260.0 250.0 38.6 +3.6% 2.9 $ 466,400 / unit 68% 3 5 Senior Loan Various Industrial 4/28/2022 252.3 252.3 252.3 49.6 +2.7% 4.1 $ 98 / SF 64% 3 6 Senior Loan Mountain View, CA Office 7/14/2021 250.0 250.0 197.5 51.3 +3.4% 3.4 $ 643 / SF 73% 4 7 Senior Loan Bronx, NY Industrial 8/27/2021 228.7 228.7 177.4 39.5 +4.2% 3.4 $ 277 / SF 52% 3 8 Senior Loan Various Multifamily 5/31/2019 216.5 216.5 216.5 39.2 +4.0% 1.2 $ 202,336 / unit 74% 3 9 Senior Loan Minneapolis, MN Office 11/13/2017 194.4 194.4 194.4 87.5 +3.8% 0.1 $ 179 / SF n.a. 5 10 Senior Loan Various Industrial 6/15/2022 187.8 187.8 160.2 31.4 +2.9% 4.3 $ 115 / SF 50% 3 11 Senior Loan Washington, D.C. Office 11/9/2021 187.7 187.7 173.2 44.1 +3.3% 3.7 $ 485 / SF 55% 4 12 Senior Loan Boston, MA Office 2/4/2021 375.0 187.5 187.5 37.4 +3.3% 2.9 $ 506 / SF 71% 3 13 Senior Loan The Woodlands, TX Hospitality 9/15/2021 183.3 183.3 176.9 34.0 +4.2% 3.5 $ 194,570 / key 64% 3 14 Senior Loan Philadelphia, PA Office 4/11/2019 176.7 176.7 153.0 23.4 +2.6% 1.1 $ 214 / SF n.a. 5 15 Senior Loan Washington, D.C. Office 12/20/2019 175.5 175.5 154.3 64.0 +3.4% 1.8 $ 755 / SF 58% 4 16 Senior Loan New York, NY Condo (Residential) 12/20/2018 173.5 173.5 167.8 59.5 +3.7% 0.8 $ 1,395 / SF 69% 3 17 Senior Loan West Palm Beach, FL Multifamily 12/29/2021 171.5 171.5 170.7 26.9 +2.8% 3.8 $ 210,275 / unit 73% 3 18 Senior Loan Boston, MA Life Science 4/27/2021 332.3 166.2 146.6 29.4 +3.6% 3.1 $ 609 / SF 66% 3 19 Senior Loan Various Self Storage 12/21/2022 320.0 160.0 43.5 9.7 +3.8% 4.8 $ 202 / SF 67% 3 20 Senior Loan Oakland, CA Office 10/23/2020 509.9 159.7 135.3 21.3 +4.3% 2.6 $ 416 / SF 55% 3 21 Senior Loan Plano, TX Office 2/6/2020 150.7 150.7 150.7 23.4 +2.8% 1.9 $ 209 / SF 63% 3 22 Senior Loan Chicago, IL Office 7/15/2019 150.0 150.0 118.2 21.1 +3.3% 1.4 $ 114 / SF 57% 4 23 Senior Loan Redwood City, CA Life Science 9/30/2022 580.7 145.2 0.0 (1.3) +4.5% 4.5 $ 885 / SF 53% 3 24 Senior Loan(10) Various Industrial 6/30/2021 283.6 141.8 91.6 59.8 +5.5% 3.3 $ 72 / SF 62% 3 25 Senior Loan Seattle, WA Life Science 10/1/2021 188.0 140.3 114.6 33.1 +3.1% 3.5 $ 731 / SF 69% 3 26 Senior Loan Dallas, TX Office 12/10/2021 138.0 138.0 138.0 27.6 +3.7% 3.7 $ 439 / SF 68% 3 27 Senior Loan Boston, MA Multifamily 3/29/2019 137.0 137.0 137.0 30.8 +3.4% 1.0 $ 351,282 / unit 59% 3 28 Senior Loan(11) Arlington, VA Multifamily 1/20/2022 135.3 135.3 131.8 32.8 +2.9% 3.9 $ 439,225 / unit 65% 3 29 Senior Loan Fontana, CA Industrial 5/11/2021 132.0 132.0 94.8 55.6 +4.7% 3.2 $ 113 / SF 64% 3 30 Senior Loan Fort Lauderdale, FL Hospitality 11/9/2018 130.0 130.0 130.0 24.2 +3.5% 0.7 $ 375,723 / key 66% 3 31 Senior Loan San Carlos, CA Life Science 2/1/2022 195.9 125.0 90.1 23.7 +3.6% 3.9 $ 615 / SF 68% 3 32 Senior Loan Irving, TX Multifamily 4/22/2021 117.6 117.6 112.6 17.9 +3.3% 3.1 $ 124,028 / unit 70% 3 33 Senior Loan Philadelphia, PA Office 1/12/2023 116.5 116.5 111.5 61.8 +3.3% 3.9 $ 114 / SF 53% 3 34 Senior Loan Cambridge, MA Life Science 12/22/2021 401.3 115.7 72.9 18.5 +4.0% 3.8 $ 1,072 / SF 51% 3 35 Senior Loan Pittsburgh, PA Student Housing 6/8/2021 112.5 112.5 112.5 17.1 +2.9% 3.2 $ 155,602 / unit 74% 3 36 Senior Loan Miami, FL Multifamily 10/28/2022 110.4 110.4 94.0 22.6 +3.8% 4.6 $ 333,333 / unit 51% 3 37 Senior Loan Las Vegas, NV Multifamily 12/28/2021 106.3 106.3 102.0 20.0 +2.7% 3.8 $ 193,182 / unit 61% 3 38 Senior Loan Doral, FL Multifamily 12/10/2021 212.0 106.0 106.0 21.1 +2.9% 3.7 $ 335,975 / unit 77% 3 39 Senior Loan San Diego, CA Multifamily 10/20/2021 103.5 103.5 103.5 18.6 +2.8% 3.6 $ 448,052 / unit 71% 3 40 Senior Loan Orlando, FL Multifamily 12/14/2021 102.4 102.4 90.1 22.9 +3.1% 3.8 $ 237,808 / unit 74% 3 41 Senior Loan West Hollywood, CA Multifamily 1/26/2022 102.0 102.0 102.0 15.4 +3.0% 3.9 $ 2,756,757 / unit 65% 4 42 Senior Loan Boston, MA Industrial 6/28/2022 285.5 100.0 99.3 20.3 +3.0% 4.3 $ 198 / SF 52% 3 43 Senior Loan Washington, D.C. Office 1/13/2022 228.5 100.0 59.3 10.8 +3.2% 4.9 $ 217 / SF 55% 3 44 Senior Loan Phoenix, AZ Industrial 1/13/2022 195.3 100.0 44.6 10.6 +4.0% 3.9 $ 57 / SF 57% 3 45 Senior Loan Cary, NC Multifamily 11/21/2022 100.0 100.0 93.4 17.6 +3.4% 4.7 $ 239,398 / unit 63% 3 46 Senior Loan Brisbane, CA Life Science 7/22/2021 95.0 95.0 90.8 17.7 +3.1% 3.4 $ 784 / SF 71% 3 47 Senior Loan Brandon, FL Multifamily 1/13/2022 90.3 90.3 65.9 10.5 +3.1% 3.9 $ 195,473 / unit 75% 3 48 Senior Loan Dallas, TX Multifamily 12/23/2021 90.0 90.0 77.5 15.1 +2.8% 3.8 $ 238,488 / unit 67% 3 49 Senior Loan Miami, FL Multifamily 10/14/2021 89.5 89.5 89.5 17.3 +2.9% 3.6 $ 304,422 / unit 76% 3 50 Senior Loan Dallas, TX Office 1/22/2021 87.0 87.0 87.0 25.6 +3.3% 2.9 $ 294 / SF 65% 3 *See footnotes on subsequent page


 
18 Portfolio Details *See footnotes on subsequent page ($ in Millions) # Investment(1) Location Property Type Investment Date Total Whole Loan(2) Committed Principal Amount(2) Current Principal Amount Net Equity(3) Coupon(4)(5) Max Remaining Term (Yrs)(4)(6) Loan Per SF / Unit / Key(7) LTV(4)(8) Risk Rating Senior Loans(9) 51 Senior Loan Charlotte, NC Multifamily 12/14/2021 $86.8 $86.8 $78.6 $13.7 +3.1% 3.8 $ 213,615 / unit 74% 3 52 Senior Loan San Antonio, TX Multifamily 6/1/2022 246.5 86.3 80.3 19.7 +2.8% 4.2 $ 103,007 / unit 68% 3 53 Senior Loan Scottsdale, AZ Multifamily 5/9/2022 169.0 84.5 84.5 12.9 +2.9% 4.2 $ 457,995 / unit 64% 3 54 Senior Loan Raleigh, NC Multifamily 4/27/2022 82.9 82.9 78.1 16.5 +3.0% 4.1 $ 244,139 / unit 68% 3 55 Senior Loan Hollywood, FL Multifamily 12/20/2021 81.0 81.0 81.0 14.9 +3.1% 3.8 $ 327,935 / unit 74% 3 56 Senior Loan Phoenix, AZ Single Family Rental 4/22/2021 72.1 72.1 49.5 16.6 +4.9% 3.1 $ 157,092 / unit 50% 3 57 Senior Loan Arlington, VA Multifamily 10/23/2020 141.8 70.9 70.9 11.8 +3.8% 2.5 $ 393,858 / unit 73% 3 58 Senior Loan Denver, CO Multifamily 9/14/2021 70.3 70.3 70.0 11.9 +2.7% 3.5 $ 289,128 / unit 78% 3 59 Senior Loan Washington, D.C. Multifamily 12/4/2020 69.0 69.0 66.7 10.9 +3.5% 2.7 $ 266,727 / unit 63% 3 60 Senior Loan Dallas, TX Multifamily 8/18/2021 68.2 68.2 68.2 10.0 +3.9% 3.4 $ 189,444 / unit 70% 3 61 Senior Loan Manassas Park, VA Multifamily 2/25/2022 68.0 68.0 68.0 13.2 +2.7% 3.9 $ 223,684 / unit 73% 3 62 Senior Loan Plano, TX Multifamily 3/31/2022 67.8 67.8 66.1 17.7 +2.8% 4.0 $ 248,572 / unit 75% 3 63 Senior Loan Nashville, TN Hospitality 12/9/2021 66.0 66.0 64.7 10.4 +3.7% 3.8 $ 281,237 / key 68% 3 64 Senior Loan Atlanta, GA Multifamily 12/10/2021 61.5 61.5 58.3 15.0 +3.0% 3.8 $ 193,189 / unit 67% 3 65 Senior Loan Durham, NC Multifamily 12/15/2021 60.0 60.0 54.4 10.5 +3.0% 3.8 $ 157,709 / unit 67% 3 66 Senior Loan San Antonio, TX Multifamily 4/20/2022 57.6 57.6 56.1 11.0 +2.7% 4.1 $ 164,107 / unit 79% 3 67 Senior Loan Sharon, MA Multifamily 12/1/2021 56.9 56.9 56.9 8.4 +2.8% 3.7 $ 296,484 / unit 70% 3 68 Senior Loan Queens, NY Industrial 2/22/2022 55.3 55.3 52.7 13.7 +4.0% 0.9 $ 85 / SF 68% 3 69 Senior Loan Reno, NV Industrial 4/28/2022 140.4 50.5 50.5 11.2 +2.7% 4.1 $ 117 / SF 74% 3 70 Senior Loan Carrollton, TX Multifamily 4/1/2022 48.5 48.5 46.3 12.5 +2.9% 4.0 $ 144,631 / unit 74% 3 71 Senior Loan Dallas, TX Multifamily 4/1/2022 43.9 43.9 41.2 10.0 +2.9% 4.0 $ 115,655 / unit 73% 3 72 Senior Loan Georgetown, TX Multifamily 12/16/2021 41.8 41.8 41.8 10.2 +3.4% 3.8 $ 199,048 / unit 68% 3 73 Senior Loan San Diego, CA Multifamily 4/29/2022 203.0 40.0 39.2 7.0 +2.6% 4.1 $ 450,468 / unit 63% 3 74 Senior Loan(12) New York, NY Condo (Residential) 8/4/2017 20.1 20.1 20.1 20.1 +4.2% 0.1 $ 1,061 / SF 73% 3 75 Senior Loan Denver, CO Industrial 12/11/2020 15.4 15.4 9.5 3.3 +3.8% 2.8 $ 47 / SF 61% 3 Total / Weighted Average $13,175.4 $9,280.4 $7,917.2 $1,845.0 +3.3% 3.2 66% 3.2 CMBS B-Pieces 1 RECOP I(13) Various Various 2/13/2017 n.a. 40.0 35.7 35.7 4.7% 6.2 n.a. 58% n.a. Total / Weighted Average 40.0 35.7 35.7 4.7% 6.2 58% Real Estate Owned 1 Real Estate Asset Portland, OR Retail 12/16/2021 n.a. n.a. 81.1 81.1 n.a. n.a. n.a. n.a. n.a. Total / Weighted Average 81.1 81.1 Portfolio Total / Weighted Average 9,320.4 8,034.0 1,961.8 8.2% 3.2 66% 3.2


 
19 Portfolio Details (1) Our total portfolio represents the current principal amount on senior and mezzanine loans, net equity in RECOP I, which holds CMBS B-Piece investments, and net carrying value of our sole REO investment. Excludes one impaired mezzanine loan with an outstanding principal of $5.5 million that was fully written off. For Senior Loan 12, the total whole loan is $375.0 million, co-originated and co-funded by us and a KKR affiliate. Our interest was 50% of the loan or $187.5 million, of which $150.0 million in senior notes were syndicated to a third party. Post syndication, we retained a mezzanine loan with a commitment of $37.5 million, fully funded as of March 31, 2023, at an interest rate of L+7.9%. For Senior Loan 20, the total whole loan is $509.9 million, co-originated and co-funded by us and a KKR affiliate. Our interest was 31% of the loan or $159.7 million, of which $134.7 million in senior notes were syndicated to third party lenders. Post syndication, we retained a mezzanine loan with a commitment of $25.0 million, of which $21.2 million was funded as of March 31, 2023, at an interest rate of L+12.9%. (2) Total Whole Loan represents total commitment of the entire whole loan originated. Committed Principal Amount includes participations by KKR affiliated entities and third parties that are syndicated/sold. (3) Net equity reflects (i) the amortized cost basis of our loans, net of borrowings; and (ii) the cost basis of our investments in RECOP I and REO. (4) Weighted average is weighted by the current principal amount for our senior and mezzanine loans and by net equity for our RECOP I CMBS B-Pieces. Non-Senior Loan 1 and risk-rated 5 loans are excluded from the weighted average LTV. (5) Coupon expressed as spread over the relevant floating benchmark rates, which include LIBOR and Term SOFR, as applicable to each loan. As of March 31, 2023, 36.2% and 63.8% of our loans by principal amount earned a floating rate of interest indexed to Term SOFR and LIBOR, respectively. (6) Max remaining term (years) assumes all extension options are exercised, if applicable. (7) Loan Per SF / Unit / Key is based on the current principal amount divided by the current SF / Unit / Key. For Senior Loans 2, 3, 7, 23, 24, 29, 34, 44, 56, and 75, Loan Per SF / Unit / Key is calculated as the total commitment amount of the loan divided by the proposed SF / Unit / Key. (8) For senior loans, LTV is generally based on the initial loan amount divided by the as-is appraised value as of the date the loan was originated or by the current principal amount as of the date of the most recent as-is appraised value; for mezzanine loans, LTV is based on the current balance of the whole loan divided by the as-is appraised value as of the date the loan was originated; for RECOP I CMBS B-Pieces, LTV is based on the weighted average LTV of the underlying loan pool at issuance. Weighted Average LTV excludes risk rated-5 loans. For Senior Loans 16 and 74, LTV is based on the current principal amount divided by the adjusted appraised gross sellout value net of sales cost. For Senior Loans 2, 3, 7, 23, 24, 29, 34, 44, 56, and 75, LTV is calculated as the total commitment amount of the loan divided by the as-stabilized value as of the date the loan was originated. (9) Senior loans include senior mortgages and similar credit quality investments, including junior participations in our originated senior loans for which we have syndicated the senior participations and retained the junior participations for our portfolio and excludes vertical loan participations. (10) For Senior Loan 24, the total whole loan facility is $283.6 million, co-originated and co-funded by us and a KKR affiliate. Our interest was 50% of the facility or $141.8 million. The facility is comprised of individual cross-collateralized whole loans. As of March 31, 2023, there were ten underlying senior loans in the facility with a commitment of $141.8 million and outstanding principal of $91.6 million. (11) For Senior Loan 33, Total Whole Loan, Committed Principal Amount, and Current Principal Amount excludes junior mezzanine notes with a total outstanding principal of $25.0 million that was fully written off. (12) For Senior Loan 74, Loan per SF of $1,061 is based on the allocated loan amount of the residential units. Excluding the value of the retail and parking components of the collateral, the Loan per SF is $2,321 based on allocating the full amount of the loan to only the residential units. (13) Represents our investment in an aggregator vehicle alongside RECOP I that invests in CMBS B-Pieces. Committed principal represents our total commitment to the aggregator vehicle whereas current principal represents the current funded amount.


 
20 Fully Extended Loan Maturities (1) Excludes CMBS B-Pieces held through an equity method investment Fully Extended Loan Maturities(1) ($ in Millions) $345 $845 $578 $3,068 $2,979 $103 2023 2024 2025 2026 2027 2028 $0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 Fully extended weighted average loan maturity of 3.2 years(1)


 
21 Consolidated Balance Sheets (1) Includes $83 million and $151 million held in collateralized loan obligation as of March 31, 2023 and December 31, 2022, respectively (in thousands - except share and per share data) March 31, 2023 December 31, 2022 Assets Cash and cash equivalents(1) $ 254,096 $ 239,791 Commercial real estate loans, held-for-investment 7,612,238 7,494,138 Less: Allowance for credit losses (167,360) (106,974) Commercial real estate loans, held-for-investment, net 7,444,878 7,387,164 Real estate owned, net 81,100 80,231 Accrued interest receivable 40,512 39,005 Equity method investments 35,719 36,849 Other assets 19,726 19,281 Total Assets $ 7,876,031 $ 7,802,321 Liabilities and Equity Liabilities Secured financing agreements, net $ 3,875,261 $ 3,748,691 Collateralized loan obligations, net 1,937,602 1,935,592 Secured term loan, net 336,464 336,828 Convertible notes, net 143,579 143,237 Dividends payable 29,711 29,711 Accrued interest payable 21,699 17,859 Other liabilities 10,112 10,245 Due to affiliates 8,458 8,722 Total Liabilities 6,362,886 6,230,885 Commitments and Contingencies — — Equity Preferred Stock, $0.01 par value, 50,000,000 shares authorized Series A cumulative redeemable preferred stock, (13,110,000 shares issued and outstanding as of March 31, 2023 and December 31, 2022); liquidation preference of $25.00 per share 131 131 Common stock, $0.01 par value, 300,000,000 authorized (75,080,707 shares issued; 69,095,011 shares outstanding as of March 31, 2023 and December 31, 2022) 691 691 Additional paid-in capital 1,811,135 1,808,983 Accumulated deficit (202,024) (141,503) Repurchased stock (5,985,696 shares repurchased as of March 31, 2023 and December 31, 2022) (96,764) (96,764) Total KKR Real Estate Finance Trust Inc. stockholders' equity 1,513,169 1,571,538 Noncontrolling interests in equity of consolidated joint venture (24) (102) Total Equity 1,513,145 1,571,436 Total Liabilities and Equity $ 7,876,031 $ 7,802,321


 
22 Consolidated Statements of Income (in thousands - except share and per share data) Three Months Ended March 31, 2023 December 31, 2022 March 31, 2022 Net Interest Income Interest income $ 152,530 $ 143,508 $ 73,230 Interest expense 105,976 91,592 32,459 Total net ineterest income 46,554 51,916 40,771 Other Income Revenue from real estate owned operations 2,246 2,417 2,629 Income (loss) from equity method investments (347) 820 1,886 Other income 2,711 1,576 1,915 Total other income 4,610 4,813 6,430 Operating Expenses General and administrative 4,690 4,576 4,446 Provision for (reversal of) credit losses, net 60,467 21,189 (1,218) Management fees to affiliate 6,523 6,578 6,007 Incentive compensation to affiliate 1,811 634 — Expenses from real estate owned operations 2,758 3,593 2,554 Total operating expenses 76,249 36,570 11,789 Income (Loss) Before Income Taxes, Noncontrolling Interests, Preferred Dividends, and Participating Securities' Share in Earnings (25,085) 20,159 35,412 Income tax expense 169 58 — Net Income (Loss) (25,254) 20,101 35,412 Net income (loss) attributable to noncontrolling interests (177) (227) (56) Net Income (Loss) Attributable to KREF Trust Inc. and Subsidiaries (25,077) 20,328 35,468 Preferred stock dividends 5,326 5,326 5,326 Participating securities' shares in earnings 407 400 346 Net Income (Loss) Attributable to Common Stockholders $ (30,810) $ 14,602 $ 29,796 Net Income (Loss) Per Share of Common Stock, Basic $ (0.45) $ 0.21 $ 0.47 Net Income (Loss) Per Share of Common Stock, Diluted $ (0.45) $ 0.21 $ 0.46 Weighted Average Number of Shares of Common Stock Outstanding, Basic 69,095,011 69,109,790 63,086,452 Weighted Average Number of Shares of Common Stock Outstanding, Diluted 69,095,011 69,109,790 69,402,626 Dividends Declared per Share of Common Stock $ 0.43 $ 0.43 $ 0.43


 
23 Reconciliation of GAAP Net Income (Loss) to Distributable Earnings (1) Numbers presented may not foot due to rounding (2) Diluted weighted average common shares outstanding for Distributable Earnings excludes 6,316,174 potentially issuable shares under assumed conversion of the Convertible Notes (3) Includes primarily unrealized mark-to-market adjustment to CMBS B-Pieces held through an equity method investment (4) Includes a $25 million write-off on a portion of a $161 million defaulted senior office loan that was deemed uncollectible during the three months ended December 31, 2022 (in thousands - except share and per share data) Three Months Ended March 31, 2023 Per Diluted Share(1) December 31, 2022 Per Diluted Share(1) March 31, 2022 Per Diluted Share(1) Net Income (Loss) Attributable to Common Stockholders $ (30,810) $ (0.45) $ 14,602 $ 0.21 $ 29,796 $ 0.46 Per share impact from exclusion of potentially issuable shares under assumed conversion of the Convertible Notes(2) 0.01 Adjustments Non-cash equity compensation expense 2,152 0.03 1,494 0.02 2,126 0.03 Unrealized (gains) or losses,net (3) 1,173 0.02 (25) — (1,032) (0.02) Provision for (reversal of) credit losses, net 60,467 0.88 21,189 0.31 (1,218) (0.02) Non-cash convertible notes discount amortization 89 — 91 — 89 — Distributable Earnings before realized loss on loan write-offs $ 33,071 $ 0.48 $ 37,351 $ 0.54 $ 29,761 $ 0.47 Realized loss on loan write-offs(4) — — (25,000) (0.36) — — Distributable Earnings $ 33,071 $ 0.48 $ 12,351 $ 0.18 $ 29,761 $ 0.47 Weighted average number of shares of common stock outstanding, diluted(2) 69,095,011 69,109,790 63,086,452


 
24 Key Definitions “Distributable Earnings": Commencing for all periods ending on or after December 31, 2020, the Company has elected to present Distributable Earnings, a measure that is not prepared in accordance with GAAP, as a supplemental basis to KREF’s net income as determined in accordance with GAAP as the Company believes it would be useful to investors in evaluating the Company’s operating performance and its ability to pay its dividends. Distributable Earnings replaces the Company’s prior presentation of Core Earnings, and Core Earnings presentations from prior reporting periods have been recast as Distributable Earnings. The Company defines Distributable Earnings as net income (loss) attributable to stockholders or, without duplication, owners of the Company's subsidiaries, computed in accordance with GAAP, including realized losses not otherwise included in GAAP net income (loss) and excluding (i) non-cash equity compensation expense, (ii) depreciation and amortization, (iii) any unrealized gains or losses or other similar non-cash items that are included in net income for the applicable reporting period, regardless of whether such items are included in other comprehensive income or loss, or in net income, and (iv) one-time events pursuant to changes in GAAP and certain material non-cash income or expense items agreed upon after discussions between the Company’s Manager and board of directors and after approval by a majority of the independent directors. The exclusion of depreciation and amortization from the calculation of Distributable Earnings only applies to debt investments related to real estate to the extent the Company forecloses upon the property or properties underlying such debt investments. Distributable Earnings should not be considered as a substitute for GAAP net income. The Company cautions readers that its methodology for calculating Distributable Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, the Company’s reported Distributable Earnings may not be comparable to similar measures presented by other REITs. The weighted average diluted shares outstanding used for purposes of calculating Distributable Earnings per diluted weighted average share has been adjusted from the weighted average diluted shares outstanding under GAAP to exclude potential shares that may be issued upon the conversion of the Convertible Notes. Consistent with the treatment of other unrealized adjustments to Distributable Earnings, these potentially issuable shares are excluded until a conversion occurs, which we believe is a useful presentation for investors. We believe that excluding shares issued in connection with a potential conversion of the Convertible Notes from our computation of Distributable Earnings per diluted weighted average share is useful to investors for various reasons, including: (i) conversion of Convertible Notes to shares would require the holder of a note to elect to convert the Convertible Note and for us to elect to settle the conversion in the form of shares, and we currently intend to settle the Convertible Notes in cash; (ii) future conversion decisions by note holders will be based on our stock price in the future, which is presently not determinable; and (iii) we believe that when evaluating our operating performance, investors and potential investors consider our Distributable Earnings relative to our actual distributions, which are based on shares outstanding and not shares that might be issued in the future. LEED: LEED is the most widely used green building rating system in the world. LEED certification provides independent verification of a building or neighborhood’s green features, allowing for the design, construction, operations and maintenance of resource-efficient, high-performing, healthy, cost-effective buildings.