Arbor Realty Trust Reports Third Quarter 2025 Results and Declares Dividend of $0.30 per Share
Arbor Realty Trust (NYSE: ABR) reported Q3 2025 results: GAAP net income of $38.5M ($0.20/share) and distributable earnings of $72.9M ($0.35/share). The board declared a quarterly cash dividend of $0.30/share, payable Nov 26, 2025 to holders of record Nov 14, 2025.
Key balance-sheet actions produced roughly $360M of liquidity, including a $1.05B collateralized securitization, issuance of $500M 7.875% senior notes due 2030, and unwinding CLO 16 with $482.1M outstanding notes. The fee-based servicing portfolio rose to $35.17B. The company recognized a $48.0M cash gain on an equity investment and recorded CECL provisions and loan-loss activity in the quarter.
Arbor Realty Trust (NYSE: ABR) ha riportato i risultati del 3Q 2025: utile netto GAAP di $38.5M ($0.20 per azione) e guadagni distribuibili di $72.9M ($0.35 per azione). Il consiglio di amministrazione ha dichiarato un dividendo trimestrale in contanti di $0.30 per azione, pagabile il 26 novembre 2025 agli azionisti registrati al 14 novembre 2025.
Le principali azioni di bilancio hanno generato circa $360M di liquidità, tra cui una cartolarizzazione garantita da $1.05B, l'emissione di obbligazioni senior garantite da $500M al 7,875% con scadenza nel 2030, e lo scioglimento del CLO 16 con note in circolazione per $482.1M. Il portafoglio di servizi basati su tariffe è salito a $35.17B. L'azienda ha registrato un guadagno in contanti di $48.0M su un investimento in capitale proprio e ha registrato integrazioni CECL e attività di perdita sui prestiti nel trimestre.
Arbor Realty Trust (NYSE: ABR) informó resultados del 3T 2025: ingreso neto GAAP de $38.5M ($0.20 por acción) y ganancias distribuidas de $72.9M ($0.35 por acción). La junta declaró un dividendo trimestral en efectivo de $0.30 por acción, payable el 26 de noviembre de 2025 a los tenedores registrados al 14 de noviembre de 2025.
Las principales acciones del balance generaron aproximadamente $360M de liquidez, incluyendo una titulización colateralizada de $1.05B, la emisión de bonos senior garantizados por $500M al 7.875% con vencimiento en 2030, y el desmantelamiento del CLO 16 con notas en circulación por $482.1M. La cartera de servicios cobrada por comisiones aumentó a $35.17B. La empresa reconoció una ganancia en efectivo de $48.0M en una inversión de capital y registró provisiones CECL y actividad de pérdidas de préstamos en el trimestre.
아버 리얼티 트러스트 (NYSE: ABR) 2025년 3분기 실적 발표: GAAP 순이익 $38.5M ($0.20/주당) 및 분배 가능 수익 $72.9M ($0.35/주당). 이사회는 분기 현금 배당금 $0.30/주당을 선언했고, 2025년 11월 14일에 기록된 주주들에게 2025년 11월 26일에 지급됩니다.
주요 대차대조표 조치로 약 $360M의 유동성이 창출되었으며, $1.05B 담보 부채권 구조화, 만기 2030년 7.875% 선순위채 발행 $500M, CLO 16의 해제 및 미결제 채권 $482.1M 잔액. 수수료 기반 서비스 포트폴리오는 $35.17B로 상승했습니다. 회사는 보통주 투자에서 $48.0M의 현금 이익을 인식했고 분기 동안 CECL 충당금 및 대출 손실 활동을 기록했습니다.
Arbor Realty Trust (NYSE: ABR) a publié les résultats du 3e trimestre 2025 : un résultat net GAAP de $38.5M (0,20 $/action) et des revenus distribuables de $72.9M (0,35 $/action). Le conseil d'administration a déclaré un dividende trimestriel en espèces de $0,30/actions, payable le 26 novembre 2025 aux titulaires enregistrés au 14 novembre 2025.
Les principales actions du bilan ont généré environ $360M de liquidités, y compris une titrisation garantie par $1.05B, l'émission d'obligations seniors garanties par $500M à 7,875% échues en 2030, et le dénouement du CLO 16 avec des notes en circulation de $482.1M. Le portefeuille de services facturés par des honoraires est monté à $35.17B. La société a enregistré un gain en espèces de $48.0M sur un investissement en equity et a enregistré des provisions CECL et une activité de pertes sur prêts au cours du trimestre.
Arbor Realty Trust (NYSE: ABR) meldete die Ergebnisse für das Q3 2025 Quartal: GAAP-Nettoeinkommen von $38.5M ($0.20/Aktie) und auszahlungsfähige Earnings von $72.9M ($0.35/Aktie). Der Vorstand hat eine vierteljährliche Bargelddividende von $0.30/Aktie angekündigt, zahlbar am 26. November 2025 an Inhaber, die am 14. November 2025 registriert sind.
Wesentliche Bilanzmaßnahmen erzeugten ca. $360M an Liquidität, einschließlich einer besicherten Verbriefung über $1.05B, der Ausgabe von Senior Notes (garantiert) über $500M zu 7,875% fällig 2030, und der Abwicklung von CLO 16 mit ausstehenden Anleihen in Höhe von $482.1M. Das provisionsbasierte Servicing-Portfolio stieg auf $35.17B. Das Unternehmen verzeichnete einen Bargewinn von $48.0M aus einer Eigenkapitalanlage und erfasste CECL-Bestände sowie Kreditverluste im Quartal.
أربور ريالتي تريست (بورصة نيويورك: ABR) أبلغت عن نتائج الربع الثالث 2025: الدخل الصافي وفق معيار GAAP بقيمة $38.5 مليون (0.20 دولار/سهم) والإيرادات القابلة للتوزيع بمقدار $72.9 مليون (0.35 دولار/سهم). أقرت المجلس توزيعا نقديا ربع سنويا قدره $0.30/سهم، قابل للدفع في 26 نوفمبر 2025 للمساهمين المسجلين حتى 14 نوفمبر 2025.
نتجت إجراءات رئيسية في الميزانية عن نحو $360 مليون من السيولة، بما في ذلك إصدار سندات مضمونة بقيمة $1.05 مليار، وإصدار سندات كبار بقيمة $500 مليون بفائدة 7.875% تستحق في 2030، والتخلص من CLO 16 مع وجود سندات مستحقة بقيمة $482.1 مليون. ارتفع المحفظة الخدمية القائمة على الرسوم إلى $35.17 مليار. اعترفت الشركة بربح نقدي قدره $48.0 مليون من استثمار في حقوق الملكية وسجّلت مخصصات CECL ونشاط خسائر القروض خلال الربع.
- Dividend declared of $0.30 per share
- Generated ~$360M liquidity via securitization and note issuance
- Closed $1.05B collateralized securitization with $933.2M investment-grade notes
- Issued $500M 7.875% senior unsecured notes due 2030
- Fee-based servicing portfolio increased to $35.17B
- Recognized $48.0M cash gain from an equity investment
- GAAP net income fell from $58.2M to $38.5M (Q3 2024 vs Q3 2025)
- Distributable earnings declined from $88.2M to $72.9M
- Net interest income dropped to $38.3M from $88.8M year-over-year
- Weighted average yield on loan portfolio fell from 7.03% to 6.64%
- Non-performing loans UPB rose to $566.1M from $471.8M
- Recorded $17.5M CECL loan-loss provision in Q3 2025
Insights
Mixed quarter: stabilized liquidity and dividend, but lower earnings and rising credit provisions warrant monitoring.
Arbor Realty Trust reported third-quarter GAAP net income of
The business mechanics show clear liquidity actions alongside operational headwinds. Fee-based servicing and agency originations expanded (servicing portfolio ~
Dependencies and near-term risks include credit performance of modified and non‑performing loans and realization of liquidity uses stated. Watch the trend in CECL provisions and non-performing loan UPB over the next
Company Highlights:
- GAAP net income of
$0.20 and distributable earnings1 of$0.35 , per diluted common share - Declares cash dividend on common stock of
$0.30 per share - Recognized a significant cash gain of
$48.0 million from an equity investment - Generated ~
$360 million of liquidity through continued improvements to the right side of our balance sheet:- Closed a
$1.05 billion collateralized securitization vehicle - Issued
$500.0 million of7.875% senior unsecured notes due 2030 to repay$287.5 million of convertible senior notes - In October, unwound CLO 16 with
$482.1 million of outstanding notes
- Closed a
- Servicing portfolio of ~
$35.17 billion , a4% increase from last quarter, on agency loan originations of$1.98 billion , our strongest quarter since 4Q20 - Structured loan portfolio of ~
$11.71 billion , originations of$956.7 million and runoff of$734.2 million
UNIONDALE, N.Y., Oct. 31, 2025 (GLOBE NEWSWIRE) -- Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the third quarter ended September 30, 2025. Arbor reported net income for the quarter of
Agency Business
Loan Origination Platform
| Agency Loan Volume (in thousands) | |||||||
| Quarter Ended | |||||||
| September 30, 2025 | June 30, 2025 | ||||||
| Freddie Mac | $ | 1,103,120 | $ | 150,339 | |||
| Fannie Mae | 872,753 | 683,206 | |||||
| SFR-Fixed Rate | 7,242 | 23,552 | |||||
| Total Originations | $ | 1,983,115 | $ | 857,097 | |||
| Total Loan Sales | $ | 2,026,815 | $ | 807,020 | |||
| Total Loan Commitments | $ | 2,003,538 | $ | 852,766 | |||
For the quarter ended September 30, 2025, the Agency Business generated revenues of
At September 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) | |||||||||||||
| September 30, 2025 | June 30, 2025 | ||||||||||||
| UPB | Wtd. Avg. Fee (bps) | Wtd. Avg. Life (years) | UPB | Wtd. Avg. Fee (bps) | Wtd. Avg. Life (years) | ||||||||
| Fannie Mae | $ | 23,468,256 | 45.3 | 5.7 | $ | 22,999,772 | 45.8 | 5.9 | |||||
| Freddie Mac | 7,090,516 | 19.1 | 6.2 | 6,100,091 | 21.3 | 6.5 | |||||||
| Private Label | 2,561,736 | 18.7 | 4.8 | 2,599,971 | 18.7 | 5.0 | |||||||
| FHA | 1,492,536 | 14.0 | 19.1 | 1,497,551 | 14.0 | 19.9 | |||||||
| SFR-Fixed Rate | 279,650 | 20.0 | 4.1 | 287,065 | 20.0 | 4.2 | |||||||
| Bridge | 277,935 | 10.4 | 2.3 | 278,116 | 10.4 | 2.6 | |||||||
| Total | $ | 35,170,629 | 36.2 | 6.3 | $ | 33,762,566 | 37.4 | 6.5 | |||||
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 | |||||||||||||||
| September 30, 2025 | June 30, 2025 | ||||||||||||||
| UPB | % | UPB | % | ||||||||||||
| Bridge: | |||||||||||||||
| SFR | $ | 391,768 | 41 | % | $ | 530,986 | 74 | % | |||||||
| Multifamily | 375,950 | 39 | % | 103,300 | 14 | % | |||||||||
| 767,718 | 80 | % | 634,286 | 88 | % | ||||||||||
| Mezzanine/Preferred Equity | 101,281 | 11 | % | 6,999 | 1 | % | |||||||||
| Construction - Multifamily | 87,742 | 9 | % | 75,259 | 11 | % | |||||||||
| Total Originations | $ | 956,741 | 100 | % | $ | 716,544 | 100 | % | |||||||
| Number of Loans Originated | 30 | 19 | |||||||||||||
| Commitments: | |||||||||||||||
| Construction - Multifamily | $ | 143,500 | $ | 173,000 | |||||||||||
| SFR | 25,300 | 232,384 | |||||||||||||
| Total Commitments | $ | 168,800 | $ | 405,384 | |||||||||||
| Loan Runoff | $ | 734,209 | $ | 519,709 | |||||||||||
| Structured Portfolio ($ in thousands) | |||||||||||||||
| September 30, 2025 | June 30, 2025 | ||||||||||||||
| UPB | % | UPB | % | ||||||||||||
| Bridge: | |||||||||||||||
| Multifamily | $ | 8,109,058 | 69 | % | $ | 8,404,597 | 72 | % | |||||||
| SFR | 2,766,284 | 24 | % | 2,531,841 | 22 | % | |||||||||
| Other | 164,505 | 1 | % | 169,025 | 2 | % | |||||||||
| 11,039,847 | 94 | % | 11,105,463 | 96 | % | ||||||||||
| Mezzanine/Preferred Equity | 481,102 | 4 | % | 400,634 | 3 | % | |||||||||
| Construction - Multifamily | 187,813 | 2 | % | 100,070 | 1 | % | |||||||||
| SFR Permanent | — | — | % | 3,068 | < | ||||||||||
| Total Portfolio | $ | 11,708,762 | 100 | % | $ | 11,609,235 | 100 | % | |||||||
At September 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 third quarter of 2025, excluding loan loss reserves, was
During the third quarter of 2025, the Company recorded a
In addition, at September 30, 2025, the Company had eight loans with a total UPB of
During the third quarter of 2025, the Company modified 19 loans to borrowers experiencing financial difficulty with a total UPB of
During the third quarter of 2025, the Company recognized a
Foreclosed on two loans with a UPB totaling
Financing Activity
The balance of debt that finances the Company’s loan and investment portfolio at September 30, 2025 was
The average balance of debt that finances the Company’s loan and investment portfolio for the third quarter of 2025 was
The Company completed a
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 ABRQ325 when prompted by the operator.
A telephonic replay of the call will be available until November 7, 2025. The replay dial-in numbers are (800) 839-2435 for domestic callers and (402) 220-7212 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 September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Interest income | $ | 223,001 | $ | 286,522 | $ | 703,997 | $ | 905,002 | |||||||
| Interest expense | 184,735 | 197,710 | 521,564 | 624,613 | |||||||||||
| Net interest income | 38,266 | 88,812 | 182,433 | 280,389 | |||||||||||
| Other revenue: | |||||||||||||||
| Gain on sales, including fee-based services, net | 23,340 | 18,638 | 49,779 | 52,752 | |||||||||||
| Mortgage servicing rights | 15,538 | 13,195 | 34,598 | 37,928 | |||||||||||
| Servicing revenue, net | 29,652 | 31,142 | 82,692 | 92,577 | |||||||||||
| Property operating income | 4,189 | 1,507 | 14,028 | 4,521 | |||||||||||
| (Loss) gain on derivative instruments, net | (2,206 | ) | 822 | 1,413 | (4,711 | ) | |||||||||
| Other income, net | 3,650 | 2,537 | 12,059 | 6,955 | |||||||||||
| Total other revenue | 74,163 | 67,841 | 194,569 | 190,022 | |||||||||||
| Other expenses: | |||||||||||||||
| Employee compensation and benefits | 44,169 | 44,881 | 131,386 | 135,411 | |||||||||||
| Selling and administrative | 13,698 | 13,141 | 44,868 | 39,897 | |||||||||||
| Property operating expenses | 7,296 | 1,686 | 17,572 | 4,948 | |||||||||||
| Depreciation and amortization | 5,355 | 1,944 | 14,947 | 6,937 | |||||||||||
| Provision for loss sharing (net of recoveries) | 8,256 | 3,180 | 14,258 | 7,787 | |||||||||||
| Provision for credit losses (net of recoveries) | 19,694 | 16,220 | 47,773 | 64,903 | |||||||||||
| Total other expenses | 98,468 | 81,052 | 270,804 | 259,883 | |||||||||||
| Income before extinguishment of debt, (loss) gain on real estate, income from equity affiliates and income taxes | 13,961 | 75,601 | 106,198 | 210,528 | |||||||||||
| Loss on extinguishment of debt | — | — | (2,319 | ) | (412 | ) | |||||||||
| (Loss) gain on real estate | (555 | ) | — | (4,813 | ) | 3,813 | |||||||||
| Income from equity affiliates | 46,204 | 3,177 | 47,224 | 7,388 | |||||||||||
| Provision for income taxes | (7,594 | ) | (5,233 | ) | (14,583 | ) | (12,726 | ) | |||||||
| Net income | 52,016 | 73,545 | 131,707 | 208,591 | |||||||||||
| Preferred stock dividends | 10,342 | 10,342 | 31,027 | 31,027 | |||||||||||
| Net income attributable to noncontrolling interest | 3,211 | 5,028 | 7,828 | 14,119 | |||||||||||
| Net income attributable to common stockholders | $ | 38,463 | $ | 58,175 | $ | 92,852 | $ | 163,445 | |||||||
| Basic earnings per common share | $ | 0.20 | $ | 0.31 | $ | 0.48 | $ | 0.87 | |||||||
| Diluted earnings per common share | $ | 0.20 | $ | 0.31 | $ | 0.48 | $ | 0.86 | |||||||
| Weighted average shares outstanding: | |||||||||||||||
| Basic | 193,748,462 | 188,513,832 | 192,028,656 | 188,626,263 | |||||||||||
| Diluted | 210,517,762 | 205,347,309 | 208,807,751 | 205,448,479 | |||||||||||
| Dividends declared per common share | $ | 0.30 | $ | 0.43 | $ | 0.90 | $ | 1.29 | |||||||
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES Consolidated Balance Sheets ($ in thousands—except share and per share data) | |||||||
| September 30, 2025 | |||||||
| (Unaudited) | December 31, 2024 | ||||||
| Assets: | |||||||
| Cash and cash equivalents | $ | 423,384 | $ | 503,803 | |||
| Restricted cash | 122,960 | 156,376 | |||||
| Loans and investments, net (allowance for credit losses of | 11,430,418 | 11,033,997 | |||||
| Loans held-for-sale, net | 319,207 | 435,759 | |||||
| Capitalized mortgage servicing rights, net | 344,913 | 368,678 | |||||
| Securities held-to-maturity, net (allowance for credit losses of | 155,969 | 157,154 | |||||
| Investments in equity affiliates | 57,298 | 76,312 | |||||
| Real estate owned, net | 471,347 | 176,543 | |||||
| Due from related party | 29,881 | 12,792 | |||||
| Goodwill and other intangible assets | 86,944 | 88,119 | |||||
| Other assets | 444,858 | 481,448 | |||||
| Total assets | $ | 13,887,179 | $ | 13,490,981 | |||
| Liabilities and Equity: | |||||||
| Credit and repurchase facilities | $ | 4,123,577 | $ | 3,559,490 | |||
| Securitized debt | 4,168,152 | 4,622,489 | |||||
| Senior unsecured notes | 1,728,238 | 1,236,147 | |||||
| Convertible senior unsecured notes | — | 285,853 | |||||
| Junior subordinated notes to subsidiary trust issuing preferred securities | 145,292 | 144,686 | |||||
| Mortgage notes payable — real estate owned | 190,688 | 74,897 | |||||
| Due to related party | 5,447 | 4,474 | |||||
| Due to borrowers | 39,123 | 47,627 | |||||
| Allowance for loss-sharing obligations | 95,821 | 83,150 | |||||
| Other liabilities | 275,893 | 280,198 | |||||
| Total liabilities | 10,772,231 | 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, | 1,957 | 1,893 | |||||
| Additional paid-in capital | 2,454,108 | 2,375,469 | |||||
| (Accumulated deficit) retained earnings | (92,277 | ) | 13,039 | ||||
| Total Arbor Realty Trust, Inc. stockholders' equity | 2,997,470 | 3,024,085 | |||||
| Noncontrolling interest | 117,478 | 127,885 | |||||
| Total equity | 3,114,948 | 3,151,970 | |||||
| Total liabilities and equity | $ | 13,887,179 | $ | 13,490,981 | |||
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES Statement of Income Segment Information - (Unaudited) (in thousands) | |||||||||||||||
| Quarter Ended September 30, 2025 | |||||||||||||||
| Structured Business | Agency Business | Other(1) | Consolidated | ||||||||||||
| Interest income | $ | 208,254 | $ | 14,747 | $ | — | $ | 223,001 | |||||||
| Interest expense | 176,158 | 8,577 | — | 184,735 | |||||||||||
| Net interest income | 32,096 | 6,170 | — | 38,266 | |||||||||||
| Other revenue: | |||||||||||||||
| Gain on sales, including fee-based services, net | — | 23,340 | — | 23,340 | |||||||||||
| Mortgage servicing rights | — | 15,538 | — | 15,538 | |||||||||||
| Servicing revenue | — | 47,471 | — | 47,471 | |||||||||||
| Amortization of MSRs | — | (17,819 | ) | — | (17,819 | ) | |||||||||
| Property operating income | 4,189 | — | — | 4,189 | |||||||||||
| Loss on derivative instruments, net | — | (2,206 | ) | — | (2,206 | ) | |||||||||
| Other income, net | 3,595 | 55 | — | 3,650 | |||||||||||
| Total other revenue | 7,784 | 66,379 | — | 74,163 | |||||||||||
| Other expenses: | |||||||||||||||
| Employee compensation and benefits | 16,124 | 28,045 | — | 44,169 | |||||||||||
| Selling and administrative | 6,420 | 7,278 | — | 13,698 | |||||||||||
| Property operating expenses | 7,296 | — | — | 7,296 | |||||||||||
| Depreciation and amortization | 4,963 | 392 | — | 5,355 | |||||||||||
| Provision for loss sharing | — | 8,256 | — | 8,256 | |||||||||||
| Provision for credit losses (net of recoveries) | 17,470 | 2,224 | — | 19,694 | |||||||||||
| Total other expenses | 52,273 | 46,195 | — | 98,468 | |||||||||||
| (Loss) income before loss on real estate, income from equity affiliates and income taxes | (12,393 | ) | 26,354 | — | 13,961 | ||||||||||
| Loss on real estate | (555 | ) | — | — | (555 | ) | |||||||||
| Income from equity affiliates | 46,204 | — | — | 46,204 | |||||||||||
| Provision for income taxes | (1,312 | ) | (6,282 | ) | — | (7,594 | ) | ||||||||
| Net income | 31,944 | 20,072 | — | 52,016 | |||||||||||
| Preferred stock dividends | 10,342 | — | — | 10,342 | |||||||||||
| Net income attributable to noncontrolling interest | — | — | 3,211 | 3,211 | |||||||||||
| Net income attributable to common stockholders | $ | 21,602 | $ | 20,072 | $ | (3,211 | ) | $ | 38,463 | ||||||
(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) | |||||||||||
| September 30, 2025 | |||||||||||
| Structured Business | Agency Business | Consolidated | |||||||||
| Assets: | |||||||||||
| Cash and cash equivalents | $ | 100,537 | $ | 322,847 | $ | 423,384 | |||||
| Restricted cash | 93,210 | 29,750 | 122,960 | ||||||||
| Loans and investments, net | 11,430,418 | — | 11,430,418 | ||||||||
| Loans held-for-sale, net | — | 319,207 | 319,207 | ||||||||
| Capitalized mortgage servicing rights, net | — | 344,913 | 344,913 | ||||||||
| Securities held-to-maturity, net | — | 155,969 | 155,969 | ||||||||
| Investments in equity affiliates | 57,298 | — | 57,298 | ||||||||
| Real estate owned, net | 471,347 | — | 471,347 | ||||||||
| Goodwill and other intangible assets | 12,500 | 74,444 | 86,944 | ||||||||
| Other assets and due from related party | 401,649 | 73,090 | 474,739 | ||||||||
| Total assets | $ | 12,566,959 | $ | 1,320,220 | $ | 13,887,179 | |||||
| Liabilities: | |||||||||||
| Debt obligations | $ | 10,061,754 | $ | 294,193 | $ | 10,355,947 | |||||
| Allowance for loss-sharing obligations | — | 95,821 | 95,821 | ||||||||
| Other liabilities and due to related parties | 240,718 | 79,745 | 320,463 | ||||||||
| Total liabilities | $ | 10,302,472 | $ | 469,759 | $ | 10,772,231 | |||||
| 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 September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income attributable to common stockholders | $ | 38,463 | $ | 58,175 | $ | 92,852 | $ | 163,445 | |||||||
| Adjustments: | |||||||||||||||
| Net income attributable to noncontrolling interest | 3,211 | 5,028 | 7,828 | 14,119 | |||||||||||
| Income from mortgage servicing rights | (15,538 | ) | (13,195 | ) | (34,598 | ) | (37,928 | ) | |||||||
| Deferred tax benefit | (1,791 | ) | (2,026 | ) | (3,532 | ) | (8,922 | ) | |||||||
| Amortization and write-offs of MSRs | 18,906 | 18,792 | 59,595 | 56,728 | |||||||||||
| Depreciation and amortization | 6,089 | 2,564 | 17,240 | 8,802 | |||||||||||
| Loss on extinguishment of debt | — | — | 2,319 | 412 | |||||||||||
| Provision for credit losses, net | 18,381 | 17,077 | 27,572 | 63,337 | |||||||||||
| (Gain) loss on derivative instruments, net | 2,110 | (1,217 | ) | (3,261 | ) | 4,677 | |||||||||
| Loss on real estate | 369 | — | 5,035 | — | |||||||||||
| Stock-based compensation | 2,738 | 2,977 | 11,284 | 11,748 | |||||||||||
| Distributable earnings (1) | $ | 72,938 | $ | 88,175 | $ | 182,334 | $ | 276,418 | |||||||
| Diluted distributable earnings per share (1) | $ | 0.35 | $ | 0.43 | $ | 0.87 | $ | 1.35 | |||||||
| Diluted weighted average shares outstanding (1) (2) | 210,517,762 | 205,347,309 | 208,807,751 | 205,448,479 | |||||||||||
(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.