Arbor Realty Trust Reports Second Quarter 2025 Results and Declares Dividend of $0.30 per Share
Arbor Realty Trust (NYSE:ABR) reported Q2 2025 financial results with GAAP net income of $0.12 per diluted share, down from $0.25 in Q2 2024. The company declared a quarterly dividend of $0.30 per share.
Key highlights include: $857.1 million in agency loan originations, a $33.76 billion servicing portfolio, and a $11.61 billion structured loan portfolio. The company completed an $801.9 million build-to-rent securitization and issued $500 million of 7.875% senior notes in July 2025.
The quarter saw nineteen non-performing loans totaling $471.8 million and the company recorded a $16.1 million provision for loan losses. The weighted average portfolio interest rate was 7.86% as of June 30, 2025.
Arbor Realty Trust (NYSE:ABR) ha comunicato i risultati finanziari del secondo trimestre 2025 con un utile netto GAAP di 0,12 dollari per azione diluita, in calo rispetto a 0,25 dollari nel secondo trimestre 2024. La società ha dichiarato un dividendo trimestrale di 0,30 dollari per azione.
I punti salienti includono: 857,1 milioni di dollari in nuove erogazioni di prestiti garantiti da agenzie, un portafoglio di servicing di 33,76 miliardi di dollari e un portafoglio di prestiti strutturati di 11,61 miliardi di dollari. La società ha completato una cartolarizzazione build-to-rent da 801,9 milioni di dollari e ha emesso 500 milioni di dollari di obbligazioni senior al 7,875% nel luglio 2025.
Nel trimestre sono stati registrati diciannove prestiti non performanti per un totale di 471,8 milioni di dollari e la società ha contabilizzato una rettifica per perdite su prestiti di 16,1 milioni di dollari. Il tasso di interesse medio ponderato del portafoglio era del 7,86% al 30 giugno 2025.
Arbor Realty Trust (NYSE:ABR) informó los resultados financieros del segundo trimestre de 2025 con un ingreso neto GAAP de 0,12 dólares por acción diluida, disminuyendo desde 0,25 dólares en el segundo trimestre de 2024. La compañía declaró un dividendo trimestral de 0,30 dólares por acción.
Los puntos clave incluyen: 857,1 millones de dólares en originaciones de préstamos de agencia, una cartera de servicing de 33,76 mil millones de dólares y una cartera de préstamos estructurados de 11,61 mil millones de dólares. La empresa completó una titulización build-to-rent por 801,9 millones de dólares y emitió 500 millones de dólares en bonos senior al 7,875% en julio de 2025.
Durante el trimestre se registraron diecinueve préstamos en incumplimiento por un total de 471,8 millones de dólares y la compañía registró una provisión para pérdidas por préstamos de 16,1 millones de dólares. La tasa de interés promedio ponderada del portafolio fue del 7,86% al 30 de junio de 2025.
Arbor Realty Trust (NYSE:ABR)는 2025년 2분기 재무실적을 발표하며 희석 주당 순이익(GAAP 기준) 0.12달러를 기록했으며, 이는 2024년 2분기의 0.25달러에서 감소한 수치입니다. 회사는 분기별 배당금 주당 0.30달러를 선언했습니다.
주요 내용으로는 8억 5,710만 달러의 기관 대출 신규 실행, 337억 6,000만 달러 규모의 서비스 포트폴리오, 그리고 116억 1,000만 달러의 구조화 대출 포트폴리오가 포함됩니다. 회사는 8억 1,900만 달러 규모의 빌드-투-렌트 증권화를 완료했으며 2025년 7월에 7.875% 고정금리 선순위 채권 5억 달러를 발행했습니다.
해당 분기에는 19건의 부실 대출이 총 4억 7,180만 달러에 달했으며, 회사는 대출 손실 충당금 1,610만 달러을 기록했습니다. 2025년 6월 30일 기준 가중평균 포트폴리오 금리는 7.86%였습니다.
Arbor Realty Trust (NYSE:ABR) a publié ses résultats financiers du deuxième trimestre 2025 avec un résultat net GAAP de 0,12 $ par action diluée, en baisse par rapport à 0,25 $ au deuxième trimestre 2024. La société a déclaré un dividende trimestriel de 0,30 $ par action.
Les points clés incluent : 857,1 millions de dollars de prêts d'agence accordés, un portefeuille de services de 33,76 milliards de dollars et un portefeuille de prêts structurés de 11,61 milliards de dollars. La société a finalisé une titrisation build-to-rent de 801,9 millions de dollars et a émis en juillet 2025 des 500 millions de dollars d'obligations senior à 7,875%.
Au cours du trimestre, dix-neuf prêts non performants totalisant 471,8 millions de dollars ont été recensés et la société a enregistré une provision pour pertes sur prêts de 16,1 millions de dollars. Le taux d'intérêt moyen pondéré du portefeuille était de 7,86% au 30 juin 2025.
Arbor Realty Trust (NYSE:ABR) meldete die Finanzergebnisse für das zweite Quartal 2025 mit einem GAAP-Nettogewinn von 0,12 USD je verwässerter Aktie, was einen Rückgang gegenüber 0,25 USD im zweiten Quartal 2024 darstellt. Das Unternehmen erklärte eine vierteljährliche Dividende von 0,30 USD je Aktie.
Wichtige Highlights sind: 857,1 Millionen USD an Agenturkreditneuvergabe, ein 33,76 Milliarden USD großes Servicing-Portfolio und ein 11,61 Milliarden USD umfassendes strukturiertes Kreditportfolio. Das Unternehmen schloss eine 801,9 Millionen USD Build-to-Rent-Verbriefung ab und gab im Juli 2025 500 Millionen USD Senior Notes mit 7,875% Zinsen aus.
Im Quartal gab es neunzehn notleidende Kredite mit einem Gesamtvolumen von 471,8 Millionen USD, und das Unternehmen bildete eine Rückstellung für Kreditausfälle in Höhe von 16,1 Millionen USD. Der gewichtete durchschnittliche Zinssatz des Portfolios betrug zum 30. Juni 2025 7,86%.
- Completed $801.9 million build-to-rent securitization with improved terms
- Issued $500 million senior notes providing $200 million additional liquidity
- Agency loan originations increased to $857.1 million from $605.9 million in Q1
- Servicing portfolio grew to $33.76 billion from $33.48 billion in Q1
- Net income decreased to $0.12 per share from $0.25 year-over-year
- Distributable earnings declined to $0.25 per share from $0.45 year-over-year
- Nineteen non-performing loans totaling $471.8 million in portfolio
- $16.1 million net provision for loan losses recorded in Q2
- Portfolio yield decreased due to non-performing and foreclosed loans
Insights
ABR reports weaker Q2 results with earnings decline, but maintains $0.30 dividend despite credit quality concerns.
Arbor Realty Trust's Q2 2025 results show significant earnings deterioration compared to the prior year. Distributable earnings fell to
The company is maintaining its
Credit quality metrics show continued stress in the structured portfolio. While non-performing loans decreased slightly to
On the positive side, ABR strengthened its balance sheet by closing an
The company's loan origination activity remained stable with
The structured loan portfolio remains predominantly multifamily (
Company Highlights:
- GAAP net income of
$0.12 per diluted common share - Distributable earnings1 of
$0.25 , or$0.30 per diluted common share, excluding$10.5 million of realized losses from the sale of two real estate owned properties - Declares cash dividend on common stock of
$0.30 per share - Significant improvements to the right side of our balance sheet:
- Closed our first build-to-rent collateralized securitization vehicle totaling
$801.9 million with improved terms over our warehouse lines - In July 2025, issued
$500.0 million of7.875% senior unsecured notes due 2030 to repay$287.5 million of convertible senior notes and add ~$200 million of liquidity
- Closed our first build-to-rent collateralized securitization vehicle totaling
- Servicing portfolio of ~
$33.76 billion , agency loan originations of$857.1 million - Structured loan portfolio of ~
$11.61 billion , originations of$716.5 million and runoff of$519.7 million - Foreclosed on six loans totaling
$188.2 million and sold four real estate owned properties totaling$114.5 million
UNIONDALE, N.Y., Aug. 01, 2025 (GLOBE NEWSWIRE) -- Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the second quarter ended June 30, 2025. Arbor reported net income for the quarter of
Agency Business
Loan Origination Platform
Agency Loan Volume (in thousands) | |||||
Quarter Ended | |||||
June 30, 2025 | March 31, 2025 | ||||
Fannie Mae | $ | 683,206 | $ | 357,811 | |
Freddie Mac | 150,339 | 178,020 | |||
Private Label | — | 44,925 | |||
FHA | — | 16,041 | |||
SFR-Fixed Rate | 23,552 | 9,111 | |||
Total Originations | $ | 857,097 | $ | 605,908 | |
Total Loan Sales | $ | 807,020 | $ | 730,854 | |
Total Loan Commitments | $ | 852,766 | $ | 645,401 | |
For the quarter ended June 30, 2025, the Agency Business generated revenues of
At June 30, 2025, loans held-for-sale was
Fee-Based Servicing Portfolio
The Company’s fee-based servicing portfolio totaled
Fee-Based Servicing Portfolio ($ in thousands) | |||||||||||||
June 30, 2025 | March 31, 2025 | ||||||||||||
UPB | Wtd. Avg. Fee (bps) | Wtd. Avg. Life (years) | UPB | Wtd. Avg. Fee (bps) | Wtd. Avg. Life (years) | ||||||||
Fannie Mae | $ | 22,999,772 | 45.8 | 5.9 | $ | 22,683,885 | 46.2 | 6.2 | |||||
Freddie Mac | 6,100,091 | 21.3 | 6.5 | 6,123,074 | 21.4 | 6.6 | |||||||
Private Label | 2,599,971 | 18.7 | 5.0 | 2,603,122 | 18.7 | 5.3 | |||||||
FHA | 1,497,551 | 14.0 | 19.9 | 1,519,675 | 14.0 | 19.0 | |||||||
SFR-Fixed Rate | 287,065 | 20.0 | 4.2 | 276,839 | 20.1 | 4.1 | |||||||
Bridge | 278,116 | 10.4 | 2.6 | 278,293 | 10.4 | 2.8 | |||||||
Total | $ | 33,762,566 | 37.4 | 6.5 | $ | 33,484,888 | 37.5 | 6.7 | |||||
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 | |||||||||||
June 30, 2025 | March 31, 2025 | ||||||||||
UPB | % | UPB | % | ||||||||
Bridge: | |||||||||||
Multifamily | $ | 103,300 | 14 | % | $ | 367,750 | 49 | % | |||
SFR | 530,986 | 74 | % | 356,294 | 48 | % | |||||
634,286 | 88 | % | 724,044 | 97 | % | ||||||
. | |||||||||||
Mezzanine/Preferred Equity | 6,999 | 1 | % | 4,440 | 1 | % | |||||
Construction - Multifamily | 75,259 | 11 | % | 18,637 | 2 | % | |||||
Total Originations | $ | 716,544 | 100 | % | $ | 747,121 | 100 | % | |||
Number of Loans Originated | 19 | 20 | |||||||||
Commitments: | |||||||||||
SFR | $ | 232,384 | $ | 162,400 | |||||||
Construction - Multifamily | 173,000 | 92,000 | |||||||||
Total Commitments | $ | 405,384 | $ | 254,400 | |||||||
Loan Runoff | $ | 519,709 | $ | 421,941 |
Structured Portfolio ($ in thousands) | |||||||||||
June 30, 2025 | March 31, 2025 | ||||||||||
UPB | % | UPB | % | ||||||||
Bridge: | |||||||||||
Multifamily | $ | 8,404,597 | 72 | % | $ | 8,637,773 | 75 | % | |||
SFR | 2,531,841 | 22 | % | 2,247,817 | 20 | % | |||||
Other | 169,025 | 2 | % | 171,952 | 1 | % | |||||
11,105,463 | 96 | % | 11,057,542 | 96 | % | ||||||
Mezzanine/Preferred Equity | 400,634 | 3 | % | 405,770 | 4 | % | |||||
Construction - Multifamily | 100,070 | 1 | % | 23,005 | <1 | % | |||||
SFR Permanent | 3,068 | <1 | % | 3,076 | <1 | % | |||||
Total Portfolio | $ | 11,609,235 | 100 | % | $ | 11,489,393 | 100 | % | |||
At June 30, 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 second quarter of 2025, excluding loan loss reserves, was
During the second quarter of 2025, the Company recorded a
In addition, at June 30, 2025, the Company had three loans with a total UPB of
During the second quarter of 2025, the Company modified eight 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 June 30, 2025 was
The average balance of debt that finances the Company’s loan and investment portfolio for the second quarter of 2025 was
In May 2025, the Company completed its first build-to-rent collateralized securitization vehicle totaling
In July 2025, the Company issued
Dividend
The Company announced today that its Board of Directors has 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) 343-4136 for domestic callers and (203) 518-9843 for international callers. Please use participant passcode ABRQ225 when prompted by the operator.
A telephonic replay of the call will be available until August 8, 2025. The replay dial-in numbers are (800) 839-8531 for domestic callers and (402) 220-6074 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, 2024 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 - (Unaudited) ($ in thousands—except share and per share data) | |||||||||||||||
Quarter Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
Interest income | $ | 240,303 | $ | 297,188 | $ | 480,997 | $ | 618,480 | |||||||
Interest expense | 171,578 | 209,227 | 336,829 | 426,903 | |||||||||||
Net interest income | 68,725 | 87,961 | 144,168 | 191,577 | |||||||||||
Other revenue: | |||||||||||||||
Gain on sales, including fee-based services, net | 13,658 | 17,448 | 26,439 | 34,114 | |||||||||||
Mortgage servicing rights | 10,930 | 14,534 | 19,061 | 24,733 | |||||||||||
Servicing revenue, net | 27,437 | 29,910 | 53,040 | 61,436 | |||||||||||
Property operating income | 5,452 | 1,444 | 9,839 | 3,014 | |||||||||||
Gain (loss) on derivative instruments, net | 219 | (275 | ) | 3,619 | (5,533 | ) | |||||||||
Other income, net | 3,989 | 2,081 | 8,407 | 4,414 | |||||||||||
Total other revenue | 61,685 | 65,142 | 120,405 | 122,178 | |||||||||||
Other expenses: | |||||||||||||||
Employee compensation and benefits | 41,181 | 42,836 | 87,217 | 90,529 | |||||||||||
Selling and administrative | 14,859 | 12,823 | 31,171 | 26,756 | |||||||||||
Property operating expenses | 6,802 | 1,584 | 10,276 | 3,262 | |||||||||||
Depreciation and amortization | 5,848 | 2,423 | 9,592 | 4,994 | |||||||||||
Provision for loss sharing (net of recoveries) | 4,215 | 4,333 | 6,002 | 4,607 | |||||||||||
Provision for credit losses (net of recoveries) | 19,004 | 29,564 | 28,079 | 48,682 | |||||||||||
Total other expenses | 91,909 | 93,563 | 172,337 | 178,830 | |||||||||||
Income before extinguishment of debt, (loss) gain on real estate, income from equity affiliates and income taxes | 38,501 | 59,540 | 92,236 | 134,925 | |||||||||||
Loss on extinguishment of debt | — | (412 | ) | (2,319 | ) | (412 | ) | ||||||||
(Loss) gain on real estate | (1,448 | ) | 3,813 | (4,258 | ) | 3,813 | |||||||||
Income from equity affiliates | 2,654 | 2,793 | 1,020 | 4,211 | |||||||||||
Provision for income taxes | (3,398 | ) | (3,901 | ) | (6,989 | ) | (7,493 | ) | |||||||
Net income | 36,309 | 61,833 | 79,690 | 135,044 | |||||||||||
Preferred stock dividends | 10,342 | 10,342 | 20,684 | 20,684 | |||||||||||
Net income attributable to noncontrolling interest | 2,015 | 4,094 | 4,617 | 9,090 | |||||||||||
Net income attributable to common stockholders | $ | 23,952 | $ | 47,397 | $ | 54,389 | $ | 105,270 | |||||||
Basic earnings per common share | $ | 0.12 | $ | 0.25 | $ | 0.28 | $ | 0.56 | |||||||
Diluted earnings per common share | $ | 0.12 | $ | 0.25 | $ | 0.28 | $ | 0.56 | |||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 192,236,206 | 188,655,801 | 191,154,501 | 188,683,095 | |||||||||||
Diluted | 209,003,002 | 205,487,711 | 207,938,574 | 205,499,619 | |||||||||||
Dividends declared per common share | $ | 0.30 | $ | 0.43 | $ | 0.73 | $ | 0.86 |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES Consolidated Balance Sheets ($ in thousands—except share and per share data) | ||||||
June 30, 2025 | ||||||
(Unaudited) | December 31, 2024 | |||||
Assets: | ||||||
Cash and cash equivalents | $ | 255,742 | $ | 503,803 | ||
Restricted cash | 90,944 | 156,376 | ||||
Loans and investments, net (allowance for credit losses of | 11,333,023 | 11,033,997 | ||||
Loans held-for-sale, net | 361,447 | 435,759 | ||||
Capitalized mortgage servicing rights, net | 348,326 | 368,678 | ||||
Securities held-to-maturity, net (allowance for credit losses of | 156,920 | 157,154 | ||||
Investments in equity affiliates | 71,796 | 76,312 | ||||
Real estate owned, net | 365,186 | 176,543 | ||||
Due from related party | 16,773 | 12,792 | ||||
Goodwill and other intangible assets | 87,336 | 88,119 | ||||
Other assets | 475,546 | 481,448 | ||||
Total assets | $ | 13,563,039 | $ | 13,490,981 | ||
Liabilities and Equity: | ||||||
Credit and repurchase facilities | $ | 4,721,622 | $ | 3,559,490 | ||
Securitized debt | 3,510,865 | 4,622,489 | ||||
Senior unsecured notes | 1,238,174 | 1,236,147 | ||||
Convertible senior unsecured notes | 287,258 | 285,853 | ||||
Junior subordinated notes to subsidiary trust issuing preferred securities | 145,085 | 144,686 | ||||
Mortgage notes payable — real estate owned | 184,618 | 74,897 | ||||
Due to related party | 3,396 | 4,474 | ||||
Due to borrowers | 36,780 | 47,627 | ||||
Allowance for loss-sharing obligations | 89,757 | 83,150 | ||||
Other liabilities | 251,621 | 280,198 | ||||
Total liabilities | 10,469,176 | 10,339,011 | ||||
Equity: | ||||||
Arbor Realty Trust, Inc. stockholders' equity: | ||||||
Preferred stock, cumulative, redeemable, | 633,682 | 633,684 | ||||
Special voting preferred shares - 16,173,761 and 16,293,589 shares | ||||||
Common stock, | 1,922 | 1,893 | ||||
Additional paid-in capital | 2,411,661 | 2,375,469 | ||||
(Accumulated deficit) retained earnings | (72,521 | ) | 13,039 | |||
Total Arbor Realty Trust, Inc. stockholders' equity | 2,974,744 | 3,024,085 | ||||
Noncontrolling interest | 119,119 | 127,885 | ||||
Total equity | 3,093,863 | 3,151,970 | ||||
Total liabilities and equity | $ | 13,563,039 | $ | 13,490,981 |
ARBOR REALTY TRUST, INC. AND SUBSIDIARIES Statement of Income Segment Information - (Unaudited) (in thousands) | |||||||||||||||
Quarter Ended June 30, 2025 | |||||||||||||||
Structured Business | Agency Business | Other (1) | Consolidated | ||||||||||||
Interest income | $ | 229,980 | $ | 10,323 | $ | — | $ | 240,303 | |||||||
Interest expense | 165,858 | 5,720 | — | 171,578 | |||||||||||
Net interest income | 64,122 | 4,603 | — | 68,725 | |||||||||||
Other revenue: | |||||||||||||||
Gain on sales, including fee-based services, net | — | 13,658 | — | 13,658 | |||||||||||
Mortgage servicing rights | — | 10,930 | — | 10,930 | |||||||||||
Servicing revenue | — | 45,204 | — | 45,204 | |||||||||||
Amortization of MSRs | — | (17,767 | ) | — | (17,767 | ) | |||||||||
Property operating income | 5,452 | — | — | 5,452 | |||||||||||
Gain on derivative instruments, net | — | 219 | — | 219 | |||||||||||
Other income, net | 2,105 | 1,884 | — | 3,989 | |||||||||||
Total other revenue | 7,557 | 54,128 | — | 61,685 | |||||||||||
Other expenses: | |||||||||||||||
Employee compensation and benefits | 16,018 | 25,163 | — | 41,181 | |||||||||||
Selling and administrative | 7,590 | 7,269 | — | 14,859 | |||||||||||
Property operating expenses | 6,802 | — | — | 6,802 | |||||||||||
Depreciation and amortization | 5,456 | 392 | — | 5,848 | |||||||||||
Provision for loss sharing | — | 4,215 | — | 4,215 | |||||||||||
Provision for credit losses (net of recoveries) | 16,112 | 2,892 | — | 19,004 | |||||||||||
Total other expenses | 51,978 | 39,931 | — | 91,909 | |||||||||||
Income before loss on real estate, income from equity affiliates and income taxes | 19,701 | 18,800 | — | 38,501 | |||||||||||
Loss on real estate | (1,448 | ) | — | — | (1,448 | ) | |||||||||
Income from equity affiliates | 2,654 | — | — | 2,654 | |||||||||||
Provision for income taxes | (1,277 | ) | (2,121 | ) | — | (3,398 | ) | ||||||||
Net income | 19,630 | 16,679 | — | 36,309 | |||||||||||
Preferred stock dividends | 10,342 | — | — | 10,342 | |||||||||||
Net income attributable to noncontrolling interest | — | — | 2,015 | 2,015 | |||||||||||
Net income attributable to common stockholders | $ | 9,288 | $ | 16,679 | $ | (2,015 | ) | $ | 23,952 | ||||||
(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) | ||||||||
June 30, 2025 | ||||||||
Structured Business | Agency Business | Consolidated | ||||||
Assets: | ||||||||
Cash and cash equivalents | $ | 65,771 | $ | 189,971 | $ | 255,742 | ||
Restricted cash | 63,713 | 27,231 | 90,944 | |||||
Loans and investments, net | 11,333,023 | — | 11,333,023 | |||||
Loans held-for-sale, net | — | 361,447 | 361,447 | |||||
Capitalized mortgage servicing rights, net | — | 348,326 | 348,326 | |||||
Securities held-to-maturity, net | — | 156,920 | 156,920 | |||||
Investments in equity affiliates | 71,796 | — | 71,796 | |||||
Real estate owned, net | 365,186 | — | 365,186 | |||||
Goodwill and other intangible assets | 12,500 | 74,836 | 87,336 | |||||
Other assets and due from related party | 411,439 | 80,880 | 492,319 | |||||
Total assets | $ | 12,323,428 | $ | 1,239,611 | $ | 13,563,039 | ||
Liabilities: | ||||||||
Debt obligations | $ | 9,758,138 | $ | 329,484 | $ | 10,087,622 | ||
Allowance for loss-sharing obligations | — | 89,757 | 89,757 | |||||
Other liabilities and due to related parties | 219,877 | 71,920 | 291,797 | |||||
Total liabilities | $ | 9,978,015 | $ | 491,161 | $ | 10,469,176 |
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 June 30, | Six Months Ended June 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
Net income attributable to common stockholders | $ | 23,952 | $ | 47,397 | $ | 54,389 | $ | 105,270 | |||||||
Adjustments: | |||||||||||||||
Net income attributable to noncontrolling interest | 2,015 | 4,094 | 4,617 | 9,090 | |||||||||||
Income from mortgage servicing rights | (10,930 | ) | (14,534 | ) | (19,061 | ) | (24,733 | ) | |||||||
Deferred tax benefit | (1,603 | ) | (2,944 | ) | (1,741 | ) | (6,896 | ) | |||||||
Amortization and write-offs of MSRs | 19,825 | 19,518 | 40,689 | 37,936 | |||||||||||
Depreciation and amortization | 6,582 | 3,044 | 11,149 | 6,239 | |||||||||||
Loss on extinguishment of debt | — | 412 | 2,319 | 412 | |||||||||||
Provision for credit losses, net | 8,435 | 31,457 | 9,192 | 46,260 | |||||||||||
(Gain) loss on derivative instruments, net | (674 | ) | 371 | (5,371 | ) | 5,894 | |||||||||
Loss on real estate | 1,857 | — | 4,667 | — | |||||||||||
Stock-based compensation | 2,610 | 2,750 | 8,545 | 8,772 | |||||||||||
Distributable earnings (1) | $ | 52,069 | $ | 91,565 | $ | 109,394 | $ | 188,244 | |||||||
Diluted distributable earnings per share (1) | $ | 0.25 | $ | 0.45 | $ | 0.53 | $ | 0.92 | |||||||
Diluted weighted average shares outstanding (1) (2) | 209,003,002 | 205,487,711 | 207,938,574 | 205,499,619 | |||||||||||
(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.
