Arbor Realty Trust Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
Rhea-AI Summary
Arbor Realty Trust (NYSE: ABR) reported Q4 2025 GAAP net income of $0.07 per diluted share and declared a quarterly cash dividend of $0.30 per share, payable March 24, 2026 to holders of record March 10, 2026.
Full-year distributable earnings were $1.07 per diluted share excluding legacy losses; originations and securitizations generated significant liquidity and balance-sheet improvements.
Positive
- Dividend declared at $0.30 per share payable March 24, 2026
- Agency loan originations of $1.63 billion in Q4 2025
- Structured loan originations of $1.10 billion, strongest in over three years
- Issued $900 million and $400 million senior notes improving liquidity (~$340 million added)
- Unwound CLOs and repurchase facility generating ~$260 million of liquidity combined
Negative
- Q4 GAAP net income declined to $0.07 per share from $0.32 in prior-year quarter
- Full-year distributable earnings reduced to $1.07 per share from $1.74 a year ago
- Allowance for loan losses fell to $146.0 million after $68.9 million charge-off on legacy loans
- Non-performing loans UPB of $569.1 million at December 31, 2025
Market Reaction – ABR
Following this news, ABR has gained 4.13%, reflecting a moderate positive market reaction. Our momentum scanner has triggered 4 alerts so far, indicating moderate trading interest and price volatility. The stock is currently trading at $7.56. This price movement has added approximately $59M to the company's valuation.
Data tracked by StockTitan Argus (15 min delayed). Upgrade to Silver for real-time data.
Key Figures
Market Reality Check
Peers on Argus
ABR was up 1.26% ahead of the print while peers BXMT, RITM, STWD, ARR and DX also traded higher (from 0.31% to 1.97%), indicating a broader positive bid in mortgage REITs rather than a purely stock-specific move.
Previous Dividends,earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Oct 31 | Q3 2025 earnings | Positive | -12.6% | Q3 2025 results and $0.30 dividend alongside major liquidity actions. |
| Aug 01 | Q2 2025 earnings | Negative | +0.4% | Q2 2025 EPS down year-on-year but dividend held at $0.30 per share. |
| May 02 | Q1 2025 earnings | Negative | -3.1% | Q1 2025 EPS decline versus 2024 with dividend maintained at $0.30. |
| Feb 21 | Q4 2024 earnings | Negative | -13.3% | Q4 2024 results and $0.43 dividend with lower net income year-on-year. |
| Nov 01 | Q3 2024 earnings | Neutral | +0.7% | Q3 2024 earnings, $0.43 dividend and growing servicing portfolio. |
Same-tag earnings/dividend releases have produced an average move of -5.59%, with several sharp selloffs around results despite a generally steady dividend policy.
Over the past five reported quarters, Arbor’s dividends,earnings releases have highlighted steady agency and structured loan growth but declining GAAP EPS versus prior-year periods. The dividend was held at $0.43 through 2024 before being maintained at $0.30 through 2025. Price reactions around these reports were often negative, including moves of -13.29% and -12.64%, indicating that investors have repeatedly sold into earnings and dividend updates even when the operating platform and servicing portfolio showed growth.
Historical Comparison
In the last five dividends,earnings releases, ABR’s shares moved on average -5.59%, often selling off around results despite portfolio growth and steady dividends.
From Q3 2024 through Q3 2025, Arbor reported sequential quarterly results with a dividend stepping from $0.43 in 2024 to $0.30 in 2025, alongside rising fee-based servicing and structured loan portfolios.
Market Pulse Summary
This announcement combines weaker year-over-year GAAP and distributable EPS with continued growth in agency and structured loan originations and a maintained $0.30 dividend. Historically, similar dividends,earnings updates produced an average move of -5.59%, reflecting sensitivity to earnings trends and credit quality. Investors may track portfolio performance metrics such as the $36.20 billion servicing UPB, the $12.11 billion structured portfolio, non-performing loan balances and CECL allowances, alongside future decisions about the dividend level and funding costs.
Key Terms
distributable earnings financial
collateralized securitization financial
mortgage servicing rights financial
cecl financial
non-performing loans financial
senior unsecured notes financial
sofr financial
restricted stock units financial
AI-generated analysis. Not financial advice.
Fourth Quarter Highlights:
- GAAP net income of
$0.07 per diluted common share - Distributable earnings1 of
$0.19 , or$0.22 per diluted common share, excluding$5.1 million of net realized losses from the resolution of certain legacy assets previously reserved for - Declares cash dividend on common stock of
$0.30 per share - Agency loan originations of
$1.63 billion - Structured loan originations of
$1.10 billion , our strongest quarter in over three years - Issued
$400.0 million of8.50% senior unsecured notes due 2028 - Unwound CLO 16 with
$482.1 million of outstanding notes generating ~$90 million of liquidity - Foreclosed on six loans totaling
$139.0 million and sold three real estate owned properties totaling$77.6 million - Repurchased
$20.0 million of stock at an average price of$7.40 per share, or64% of book value, between December 2025 and February 2026
Full Year Highlights:
- GAAP net income of
$0.56 per diluted common share - Distributable earnings1 of
$1.07 , or$1.17 per diluted common share, excluding$22.6 million of net realized losses from the resolution of certain legacy assets previously reserved for - Agency servicing portfolio of ~
$36.20 billion on growth of8% from loan originations of$5.07 billion - Structured portfolio of
$12.11 billion on growth of7% from loan originations of$3.52 billion - Recognized significant cash gains totaling
$56.0 million from an equity investment - Continued success from our industry-leading securitization platform:
- Closed our first build-to-rent collateralized securitization vehicle totaling
$801.9 million with improved terms over our warehouse lines - Closed a
$1.05 billion collateralized securitization vehicle with initial pricing of1.82% over SOFR and leverage of89%
- Closed our first build-to-rent collateralized securitization vehicle totaling
- Generated significant liquidity through improvements to the right side of our balance sheet:
- Issued
$900.0 million of senior unsecured notes to repay$557.5 million of unsecured debt and add ~$340 million of liquidity - Unwound three CLO vehicles, financing assets with a new
$1.15 billion repurchase facility and existing lines, enhancing leverage, reducing pricing and generating ~$170 million of liquidity
- Issued
UNIONDALE, N.Y., Feb. 27, 2026 (GLOBE NEWSWIRE) -- Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the fourth quarter ended December 31, 2025. Arbor reported net income for the quarter of
Agency Business
Loan Origination Platform
| Agency Loan Volume (in thousands) | |||||||||||
| Quarter Ended | Year Ended | ||||||||||
| December 31, 2025 | September 30, 2025 | December 31, 2025 | December 31, 2024 | ||||||||
| Fannie Mae | $ | 1,068,889 | $ | 872,753 | $ | 2,982,659 | $ | 2,374,040 | |||
| Freddie Mac | 493,294 | 1,103,120 | 1,924,773 | 1,770,976 | |||||||
| FHA | 62,104 | — | 78,145 | 146,507 | |||||||
| SFR - Fixed Rate | 3,857 | 7,242 | 43,762 | 27,314 | |||||||
| Private Label | — | — | 44,925 | 151,936 | |||||||
| Total Originations | $ | 1,628,144 | $ | 1,983,115 | $ | 5,074,264 | $ | 4,470,773 | |||
| Total Loan Sales | $ | 1,539,801 | $ | 2,026,815 | $ | 5,104,490 | $ | 4,609,686 | |||
| Total Loan Commitments | $ | 1,602,180 | $ | 2,003,538 | $ | 5,103,885 | $ | 4,443,972 | |||
For the quarter ended December 31, 2025, the Agency Business generated revenues of
At December 31, 2025, loans held-for-sale was
Fee-Based Servicing Portfolio
The Company’s fee-based servicing portfolio totaled
| Fee-Based Servicing Portfolio ($ in thousands) | ||||||||||||||||||||
| December 31, 2025 | September 30, 2025 | December 31, 2024 | ||||||||||||||||||
| UPB | Wtd. Avg. Fee (bps) | Wtd. Avg. Life (years) | UPB | Wtd. Avg. Fee (bps) | Wtd. Avg. Life (years) | UPB | Wtd. Avg. Fee (bps) | Wtd. Avg. Life (years) | ||||||||||||
| Fannie Mae | $ | 24,085,960 | 44.7 | 5.5 | $ | 23,468,256 | 45.3 | 5.7 | $ | 22,730,056 | 46.4 | 6.4 | ||||||||
| Freddie Mac | 7,455,088 | 18.3 | 5.9 | 7,090,516 | 19.1 | 6.2 | 6,077,020 | 21.5 | 6.8 | |||||||||||
| Private Label | 2,558,048 | 18.7 | 4.5 | 2,561,736 | 18.7 | 4.8 | 2,605,980 | 18.7 | 5.5 | |||||||||||
| FHA | 1,549,483 | 13.9 | 19.1 | 1,492,536 | 14.0 | 19.1 | 1,506,948 | 14.1 | 19.2 | |||||||||||
| Bridge | 277,738 | 10.4 | 2.2 | 277,935 | 10.4 | 2.3 | 278,494 | 10.4 | 3.0 | |||||||||||
| SFR-Fixed Rate | 277,490 | 20.0 | 4.0 | 279,650 | 20.0 | 4.1 | 271,859 | 20.1 | 4.4 | |||||||||||
| Total | $ | 36,203,807 | 35.6 | 6.1 | $ | 35,170,629 | 36.2 | 6.3 | $ | 33,470,357 | 37.8 | 6.9 | ||||||||
Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan (“loss-sharing obligations”) and includes
Structured Business
Portfolio and Investment Activity
| Structured Portfolio Activity ($ in thousands) | |||||||||||||||||||||||
| Quarter Ended | Year Ended | ||||||||||||||||||||||
| December 31, 2025 | September 30, 2025 | December 31, 2025 | December 31, 2024 | ||||||||||||||||||||
| UPB | % | UPB | % | UPB | % | UPB | % | ||||||||||||||||
| Bridge: | |||||||||||||||||||||||
| SFR | $ | 668,059 | 61 | % | $ | 391,768 | 41 | % | $ | 1,947,107 | 55 | % | $ | 869,141 | 61 | % | |||||||
| Multifamily | 336,945 | 30 | % | 375,950 | 39 | % | 1,183,945 | 34 | % | 444,635 | 31 | % | |||||||||||
| Land | — | — | — | — | — | — | 10,350 | 1 | % | ||||||||||||||
| 1,005,004 | 91 | % | 767,718 | 80 | % | 3,131,052 | 89 | % | 1,324,126 | 93 | % | ||||||||||||
| Construction - Multifamily | 61,206 | 6 | % | 87,742 | 9 | % | 242,844 | 7 | % | 4,368 | — | ||||||||||||
| Mezzanine / Preferred Equity | 36,922 | 3 | % | 101,281 | 11 | % | 149,642 | 4 | % | 97,305 | 7 | % | |||||||||||
| Total Originations | $ | 1,103,132 | 100 | % | $ | 956,741 | 100 | % | $ | 3,523,538 | 100 | % | $ | 1,425,799 | 100 | % | |||||||
| Number of Loans Originated | 29 | 30 | 98 | 170 | |||||||||||||||||||
| Commitments: | |||||||||||||||||||||||
| SFR | $ | 245,750 | $ | 25,300 | $ | 665,834 | $ | 1,438,841 | |||||||||||||||
| Construction - Multifamily | 62,000 | 143,500 | 470,500 | 101,000 | |||||||||||||||||||
| Total Commitments | $ | 307,750 | $ | 168,800 | $ | 1,136,334 | $ | 1,539,841 | |||||||||||||||
| Loan Runoff | $ | 537,519 | $ | 734,209 | $ | 2,213,378 | $ | 2,691,583 | |||||||||||||||
| Structured Portfolio ($ in thousands) | |||||||||||||||||
| December 31, 2025 | September 30, 2025 | December 31, 2024 | |||||||||||||||
| UPB | % | UPB | % | UPB | % | ||||||||||||
| Bridge: | |||||||||||||||||
| Multifamily | $ | 8,143,114 | 67 | % | $ | 8,109,058 | 69 | % | $ | 8,725,429 | 76 | % | |||||
| SFR | 3,184,910 | 26 | % | 2,766,284 | 24 | % | 1,993,890 | 18 | % | ||||||||
| Other | 43,734 | < | 164,505 | 1 | % | 173,787 | 2 | % | |||||||||
| 11,371,758 | 94 | % | 11,039,847 | 94 | % | 10,893,106 | 96 | % | |||||||||
| Mezzanine/Preferred Equity | 492,330 | 4 | % | 481,102 | 4 | % | 404,401 | 3 | % | ||||||||
| Construction - Multifamily | 249,019 | 2 | % | 187,813 | 2 | % | 4,367 | < | |||||||||
| SFR Permanent | — | — | — | — | 3,082 | < | |||||||||||
| Total Portfolio | $ | 12,113,107 | 100 | % | $ | 11,708,762 | 100 | % | $ | 11,304,956 | 100 | % | |||||
At December 31, 2025, the loan and investment portfolio’s unpaid principal balance ("UPB"), excluding loan loss reserves, was
The average balance of the Company’s loan and investment portfolio during the fourth quarter of 2025, excluding loan loss reserves, was
During the fourth quarter of 2025, the Company recorded a
The Company had twenty-six non-performing loans with a UPB of
In addition, at December 31, 2025, the Company had three non-accrual loans with a UPB of
During the fourth quarter of 2025, the Company modified seven loans to borrowers experiencing financial difficulty with a total UPB of
Financing Activity
The balance of debt that finances the Company’s loan and investment portfolio at December 31, 2025 was
The average balance of debt that finances the Company’s loan and investment portfolio for the fourth quarter of 2025 was
The Company issued
Dividend
The Company announced today that its Board of Directors declared a quarterly cash dividend of
Earnings Conference Call
The Company will host a conference call today at 10:00 a.m. Eastern Time. A live webcast and replay of the conference call will be available at www.arbor.com in the investor relations section of the Company’s website, or you can access the call telephonically at least ten minutes prior to the conference call. The dial-in numbers are (800) 267-6316 for domestic callers and (203) 518-9783 for international callers. Please use participant passcode ABRQ425 when prompted by the operator.
A telephonic replay of the call will be available until March 6, 2026. The replay dial-in numbers are (800) 839-1192 for domestic callers and (402) 220-0402 for international callers.
About Arbor Realty Trust, Inc.
Arbor Realty Trust, Inc. (NYSE: ABR) is a nationwide real estate investment trust and direct lender, providing loan origination and servicing for multifamily, single-family rental (SFR) portfolios, and other diverse commercial real estate assets. Headquartered in New York, Arbor manages a multibillion-dollar servicing portfolio, specializing in government-sponsored enterprise products. Arbor is a leading Fannie Mae DUS® lender and Freddie Mac Optigo® Seller/Servicer, and an approved FHA Multifamily Accelerated Processing (MAP) lender. Arbor’s product platform also includes bridge, CMBS, mezzanine and preferred equity loans. Rated by Standard and Poor’s and Fitch Ratings, Arbor is committed to building on its reputation for service, quality, and customized solutions with an unparalleled dedication to providing our clients excellence over the entire life of a loan.
Safe Harbor Statement
Certain items in this press release may constitute forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s current expectations and beliefs and are subject to a number of trends and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. Arbor can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from Arbor’s expectations include, but are not limited to, changes in economic conditions generally, and the real estate markets specifically, continued ability to source new investments, changes in interest rates and/or credit spreads, and other risks detailed in Arbor’s Annual Report on Form 10-K for the year ended December 31, 2025 and its other reports filed with the SEC. Such forward-looking statements speak only as of the date of this press release. Arbor expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Arbor’s expectations with regard thereto or change in events, conditions, or circumstances on which any such statement is based.
Notes
- During the quarterly earnings conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A supplemental schedule of non-GAAP financial measures and the comparable GAAP financial measure can be found on the last two pages of this release.
| Contact: | Arbor Realty Trust, Inc. Investor Relations 516-506-4200 InvestorRelations@arbor.com |
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES Consolidated Statements of Income ($ in thousands—except share and per share data) | |||||||||||||||
| Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (Unaudited) | (Unaudited) | ||||||||||||||
| Interest income | $ | 236,011 | $ | 262,871 | $ | 940,008 | $ | 1,167,872 | |||||||
| Interest expense | 180,272 | 180,002 | 701,836 | 804,615 | |||||||||||
| Net interest income | 55,739 | 82,869 | 238,172 | 363,257 | |||||||||||
| Other revenue: | |||||||||||||||
| Gain on sales, including fee-based services, net | 20,891 | 22,180 | 70,669 | 74,932 | |||||||||||
| Mortgage servicing rights | 19,933 | 13,344 | 54,532 | 51,272 | |||||||||||
| Servicing revenue, net | 26,925 | 33,319 | 109,617 | 125,896 | |||||||||||
| Property operating income | 7,319 | 2,705 | 21,347 | 7,226 | |||||||||||
| (Loss) gain on derivative instruments, net | (155 | ) | (3,833 | ) | 1,259 | (8,543 | ) | ||||||||
| Other income, net | 2,743 | 1,129 | 14,801 | 8,083 | |||||||||||
| Total other revenue | 77,656 | 68,844 | 272,225 | 258,866 | |||||||||||
| Other expenses: | |||||||||||||||
| Employee compensation and benefits | 42,759 | 46,283 | 174,145 | 181,694 | |||||||||||
| Selling and administrative | 14,937 | 15,034 | 59,805 | 54,931 | |||||||||||
| Property operating expenses | 10,408 | 2,446 | 27,980 | 7,394 | |||||||||||
| Depreciation and amortization | 8,267 | 2,617 | 23,214 | 9,555 | |||||||||||
| Impairment loss on real estate owned | 20,500 | — | 20,500 | — | |||||||||||
| Provision for loss sharing, net | 10,001 | 3,996 | 24,259 | 11,782 | |||||||||||
| Provision for credit losses, net | (5,077 | ) | 3,641 | 42,696 | 68,543 | ||||||||||
| Total other expenses | 101,795 | 74,017 | 372,599 | 333,899 | |||||||||||
| Income before extinguishment of debt, (loss) gain on real estate, income (loss) from equity affiliates, and income taxes | 31,600 | 77,696 | 137,798 | 288,224 | |||||||||||
| Loss on extinguishment of debt | (601 | ) | — | (2,919 | ) | (412 | ) | ||||||||
| (Loss) gain on real estate | (4,338 | ) | — | (9,151 | ) | 3,813 | |||||||||
| Income (loss) from equity affiliates | 3,656 | (1,616 | ) | 50,880 | 5,772 | ||||||||||
| Provision for income taxes | (4,196 | ) | (752 | ) | (18,779 | ) | (13,478 | ) | |||||||
| Net income | 26,121 | 75,328 | 157,829 | 283,919 | |||||||||||
| Preferred stock dividends | 10,342 | 10,342 | 41,369 | 41,369 | |||||||||||
| Net income attributable to noncontrolling interest | 1,204 | 5,160 | 9,033 | 19,278 | |||||||||||
| Net income attributable to common stockholders | $ | 14,575 | $ | 59,826 | $ | 107,427 | $ | 223,272 | |||||||
| Basic earnings per common share | $ | 0.07 | $ | 0.32 | $ | 0.56 | $ | 1.18 | |||||||
| Diluted earnings per common share | $ | 0.07 | $ | 0.32 | $ | 0.56 | $ | 1.18 | |||||||
| Weighted average shares outstanding: | |||||||||||||||
| Basic | 195,708,401 | 188,924,182 | 192,956,154 | 188,701,149 | |||||||||||
| Diluted | 212,479,888 | 205,759,307 | 209,733,331 | 205,526,610 | |||||||||||
| Dividends declared per common share | $ | 0.30 | $ | 0.43 | $ | 1.20 | $ | 1.72 | |||||||
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES Consolidated Balance Sheets ($ in thousands—except share and per share data) | ||||||
| December 31, 2025 | December 31, 2024 | |||||
| Assets: | ||||||
| Cash and cash equivalents | $ | 482,875 | $ | 503,803 | ||
| Restricted cash | 67,347 | 156,376 | ||||
| Loans and investments, net (allowance for credit losses of | 11,934,248 | 11,033,997 | ||||
| Loans held-for-sale, net | 409,081 | 435,759 | ||||
| Capitalized mortgage servicing rights, net | 340,842 | 368,678 | ||||
| Securities held-to-maturity, net (allowance for credit losses of | 156,087 | 157,154 | ||||
| Investments in equity affiliates | 57,966 | 76,312 | ||||
| Real estate owned, net | 498,938 | 176,543 | ||||
| Due from related party | 6,534 | 12,792 | ||||
| Goodwill and other intangible assets | 86,553 | 88,119 | ||||
| Other assets | 454,432 | 481,448 | ||||
| Total assets | $ | 14,494,903 | $ | 13,490,981 | ||
| Liabilities and Equity: | ||||||
| Credit and repurchase facilities | $ | 5,149,651 | $ | 3,559,490 | ||
| Securitized debt | 3,468,258 | 4,622,489 | ||||
| Senior unsecured notes | 2,029,078 | 1,236,147 | ||||
| Convertible senior unsecured notes | — | 285,853 | ||||
| Junior subordinated notes to subsidiary trust issuing preferred securities | 145,497 | 144,686 | ||||
| Notes payable - real estate owned | 222,965 | 74,897 | ||||
| Due to related party | 501 | 4,474 | ||||
| Due to borrowers | 33,451 | 47,627 | ||||
| Allowance for loss-sharing obligations | 97,579 | 83,150 | ||||
| Other liabilities | 280,770 | 280,198 | ||||
| Total liabilities | 11,427,750 | 10,339,011 | ||||
| Equity: | ||||||
| Arbor Realty Trust, Inc. stockholders' equity: | ||||||
| Preferred stock, cumulative, redeemable, | 633,683 | 633,684 | ||||
| Special voting preferred - 16,169,858 and 16,293,589 shares | ||||||
| Common stock, | 1,955 | 1,893 | ||||
| Additional paid-in capital | 2,454,312 | 2,375,469 | ||||
| (Accumulated deficit) retained earnings | (136,597 | ) | 13,039 | |||
| Total Arbor Realty Trust, Inc. stockholders’ equity | 2,953,353 | 3,024,085 | ||||
| Noncontrolling interest | 113,800 | 127,885 | ||||
| Total equity | 3,067,153 | 3,151,970 | ||||
| Total liabilities and equity | $ | 14,494,903 | $ | 13,490,981 | ||
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES Statement of Income Segment Information - (Unaudited) (in thousands) | |||||||||||||||
| Quarter Ended December 31, 2025 | |||||||||||||||
| Structured Business | Agency Business | Other(1) | Consolidated | ||||||||||||
| Interest income | $ | 222,612 | $ | 13,399 | $ | — | $ | 236,011 | |||||||
| Interest expense | 173,046 | 7,226 | — | 180,272 | |||||||||||
| Net interest income | 49,566 | 6,173 | — | 55,739 | |||||||||||
| Other revenue: | |||||||||||||||
| Gain on sales, including fee-based services, net | — | 20,891 | — | 20,891 | |||||||||||
| Mortgage servicing rights | — | 19,933 | — | 19,933 | |||||||||||
| Servicing revenue | — | 45,093 | — | 45,093 | |||||||||||
| Amortization of MSRs | — | (18,168 | ) | — | (18,168 | ) | |||||||||
| Property operating income | 7,319 | — | — | 7,319 | |||||||||||
| Loss on derivative instruments, net | — | (155 | ) | — | (155 | ) | |||||||||
| Other income (loss), net | 2,757 | (14 | ) | — | 2,743 | ||||||||||
| Total other revenue | 10,076 | 67,580 | — | 77,656 | |||||||||||
| Other expenses: | |||||||||||||||
| Employee compensation and benefits | 15,598 | 27,161 | — | 42,759 | |||||||||||
| Selling and administrative | 7,426 | 7,511 | — | 14,937 | |||||||||||
| Property operating expenses | 10,408 | — | — | 10,408 | |||||||||||
| Depreciation and amortization | 7,876 | 391 | — | 8,267 | |||||||||||
| Impairment loss on real estate owned | 20,500 | — | — | 20,500 | |||||||||||
| Provision for loss sharing, net | — | 10,001 | — | 10,001 | |||||||||||
| Provision for credit losses, net | (6,477 | ) | 1,400 | — | (5,077 | ) | |||||||||
| Total other expenses | 55,331 | 46,464 | — | 101,795 | |||||||||||
| Income before extinguishment of debt, loss on real estate, income from equity affiliates and income taxes | 4,311 | 27,289 | — | 31,600 | |||||||||||
| Loss on extinguishment of debt | (601 | ) | — | — | (601 | ) | |||||||||
| Loss on real estate | (4,338 | ) | — | — | (4,338 | ) | |||||||||
| Income from equity affiliates | 3,656 | — | — | 3,656 | |||||||||||
| Benefit from (provision for) income taxes | 317 | (4,513 | ) | — | (4,196 | ) | |||||||||
| Net income | 3,345 | 22,776 | — | 26,121 | |||||||||||
| Preferred stock dividends | 10,342 | — | — | 10,342 | |||||||||||
| Net income attributable to noncontrolling interest | — | — | 1,204 | 1,204 | |||||||||||
| Net (loss) income attributable to common stockholders | $ | (6,997 | ) | $ | 22,776 | $ | (1,204 | ) | $ | 14,575 | |||||
(1) Includes income allocated to the noncontrolling interest holders not allocated to the two reportable segments.
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES Balance Sheet Segment Information - (Unaudited) (in thousands) | ||||||||
| December 31, 2025 | ||||||||
| Structured Business | Agency Business | Consolidated | ||||||
| Assets: | ||||||||
| Cash and cash equivalents | $ | 124,141 | $ | 358,734 | $ | 482,875 | ||
| Restricted cash | 35,258 | 32,089 | 67,347 | |||||
| Loans and investments, net | 11,934,248 | — | 11,934,248 | |||||
| Loans held-for-sale, net | — | 409,081 | 409,081 | |||||
| Capitalized mortgage servicing rights, net | — | 340,842 | 340,842 | |||||
| Securities held-to-maturity, net | — | 156,087 | 156,087 | |||||
| Investments in equity affiliates | 57,966 | — | 57,966 | |||||
| Real estate owned, net | 498,938 | — | 498,938 | |||||
| Goodwill and other intangible assets | 12,500 | 74,053 | 86,553 | |||||
| Other assets and due from related party | 382,735 | 78,231 | 460,966 | |||||
| Total assets | $ | 13,045,786 | $ | 1,449,117 | $ | 14,494,903 | ||
| Liabilities: | ||||||||
| Debt obligations | $ | 10,625,053 | $ | 390,396 | $ | 11,015,449 | ||
| Allowance for loss-sharing obligations | — | 97,579 | 97,579 | |||||
| Other liabilities and due to related party | 241,873 | 72,849 | 314,722 | |||||
| Total liabilities | $ | 10,866,926 | $ | 560,824 | $ | 11,427,750 | ||
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES Reconciliation of Distributable Earnings to GAAP Net Income - (Unaudited) ($ in thousands—except share and per share data) | |||||||||||||||
| Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income attributable to common stockholders | $ | 14,575 | $ | 59,826 | $ | 107,427 | $ | 223,272 | |||||||
| Adjustments: | |||||||||||||||
| Net income attributable to noncontrolling interest | 1,204 | 5,160 | 9,033 | 19,278 | |||||||||||
| Income from mortgage servicing rights | (19,933 | ) | (13,344 | ) | (54,532 | ) | (51,272 | ) | |||||||
| Deferred tax provision (benefit) | 7,305 | (2,691 | ) | 3,773 | (11,613 | ) | |||||||||
| Amortization and write-offs of MSRs | 21,517 | 20,194 | 81,113 | 76,922 | |||||||||||
| Depreciation and amortization | 8,977 | 3,238 | 26,217 | 12,040 | |||||||||||
| Loss on extinguishment of debt | 601 | — | 2,919 | 412 | |||||||||||
| Provision for credit losses, net | (17,701 | ) | 2,199 | 9,872 | 65,537 | ||||||||||
| (Gain) loss on derivative instruments, net | (118 | ) | 4,535 | (3,379 | ) | 9,212 | |||||||||
| Loss on real estate | 22,303 | — | 27,338 | — | |||||||||||
| Stock-based compensation | 2,505 | 2,485 | 13,789 | 14,232 | |||||||||||
| Distributable earnings (1) | $ | 41,235 | $ | 81,602 | $ | 223,570 | $ | 358,020 | |||||||
| Diluted distributable earnings per share (1) | $ | 0.19 | $ | 0.40 | $ | 1.07 | $ | 1.74 | |||||||
| Diluted weighted average shares outstanding (1) (2) | 212,479,888 | 205,759,307 | 209,733,331 | 205,526,610 | |||||||||||
(1) Amounts are attributable to common stockholders and OP Unit holders. The OP Units are redeemable for cash, or at the Company's option for shares of the Company's common stock on a one-for-one basis.
(2) The diluted weighted average shares outstanding exclude the potential shares issuable upon conversion and settlement of the Company's convertible senior notes principal balance.
The Company is presenting distributable earnings because management believes it is an important supplemental measure of the Company's operating performance and is useful to investors, analysts and other parties in the evaluation of REITs and their ability to provide dividends to stockholders. Dividends are one of the principal reasons investors invest in REITs. To maintain REIT status, REITs are required to distribute at least
The Company defines distributable earnings as net income (loss) attributable to common stockholders computed in accordance with GAAP, adjusted for accounting items such as depreciation and amortization (adjusted for unconsolidated joint ventures), non-cash stock-based compensation expense, income from MSRs, amortization and write-offs of MSRs, gains/losses on derivative instruments primarily associated with Private Label loans not yet sold and securitized, changes in fair value of GSE-related derivatives that temporarily flow through earnings, deferred tax provision (benefit), CECL provisions for credit losses (adjusted for realized losses as described below) and gains/losses on the receipt of real estate from the settlement of loans (prior to the sale of the real estate). The Company also adds back one-time charges such as acquisition costs and one-time gains/losses on the early extinguishment of debt and redemption of preferred stock.
The Company reduces distributable earnings for realized losses in the period management determines that a loan is deemed nonrecoverable in whole or in part. Loans are deemed nonrecoverable upon the earlier of: (1) when the loan receivable is settled (i.e., when the loan is repaid, or in the case of foreclosure, when the underlying asset is sold); or (2) when management determines that it is nearly certain that all amounts due will not be collected. The realized loss amount is equal to the difference between the cash received, or expected to be received, and the book value of the asset.
Distributable earnings is not intended to be an indication of the Company's cash flows from operating activities (determined in accordance with GAAP) or a measure of its liquidity, nor is it entirely indicative of funding the Company's cash needs, including its ability to make cash distributions. The Company's calculation of distributable earnings may be different from the calculations used by other companies and, therefore, comparability may be limited.