Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Arbor Realty Trust
Arbor Realty Trust Reports Third Quarter 2025 Results and Declares Dividend of $0.30 per Share
Business
Oct 31 2025
21 min read

Arbor Realty Trust Reports Third Quarter 2025 Results and Declares Dividend of $0.30 per Share

news images

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 of 7.875% 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

  • Servicing portfolio of ~$35.17 billion, a 4% 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 $38.5 million, or $0.20 per diluted common share, compared to net income of $58.2 million, or $0.31 per diluted common share for the quarter ended September 30, 2024. Distributable earnings for the quarter was $72.9 million, or $0.35 per diluted common share, compared to $88.2 million, or $0.43 per diluted common share for the quarter ended September 30, 2024.

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 $81.1 million, compared to $64.5 million for the second quarter of 2025. Gain on sales, including fee-based services, net was $23.3 million for the quarter, reflecting a margin of 1.15%, compared to $13.7 million and 1.69% for the second quarter of 2025. Income from mortgage servicing rights was $15.5 million for the quarter, reflecting a rate of 0.78% as a percentage of loan commitments, compared to $10.9 million and 1.28% for the second quarter of 2025.

At September 30, 2025, loans held-for-sale was $319.2 million, with financing associated with these loans totaling $294.2 million.

Fee-Based Servicing Portfolio

The Company’s fee-based servicing portfolio totaled $35.17 billion at September 30, 2025. Servicing revenue, net was $29.7 million for the quarter and consisted of servicing revenue of $47.5 million, net of amortization of mortgage servicing rights totaling $17.8 million.

 

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 $35.4 million for the fair value of the guarantee obligation undertaken at September 30, 2025. The Company recorded a $7.8 million net provision for loss sharing associated with CECL for the third quarter of 2025. At September 30, 2025, the Company’s total CECL allowance for loss-sharing obligations was $60.4 million, representing 0.26% of the Fannie Mae servicing portfolio.

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

 

 

 

<1%

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 $11.71 billion, with a weighted average interest rate of 6.64%, compared to $11.61 billion and 7.03% at June 30, 2025. Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average interest rate was 7.27% at September 30, 2025, compared to 7.86% at June 30, 2025. The decrease in rate was primarily due to additional delinquent and modified loans along with a decline in SOFR in the third quarter of 2025.

The average balance of the Company’s loan and investment portfolio during the third quarter of 2025, excluding loan loss reserves, was $11.76 billion with a weighted average yield of 6.95%, compared to $11.53 billion and 7.95% for the second quarter of 2025. The decline in the weighted average yield was primarily due to an $18 million one-time reversal of accrued interest on previously modified loans, along with additional delinquencies and rate modifications in the third quarter of 2025.

During the third quarter of 2025, the Company recorded a $17.5 million net provision for loan losses associated with CECL, which was net of a $5.5 million loan loss recovery. At September 30, 2025, the Company’s total allowance for loan losses was $246.3 million. The Company had twenty-five non-performing loans with a UPB of $566.1 million, before related loan loss reserves of $22.9 million, compared to nineteen non-performing loans with a UPB of $471.8 million, before loan loss reserves of $36.4 million at June 30, 2025.

In addition, at September 30, 2025, the Company had eight loans with a total UPB of $183.1 million (before related loan loss reserves of $15.3 million) that were less than 60 days past due classified as non-accrual, compared to three loans with a total UPB of $56.9 million at June 30, 2025. Interest income on these loans is only being recorded to the extent cash is received.

During the third quarter of 2025, the Company modified 19 loans to borrowers experiencing financial difficulty with a total UPB of $808.6 million, of which 18 loans with a total UPB of $775.2 million, contained interest rates based on pricing over SOFR ranging from 3.10% to 5.00% and were modified to provide temporary rate relief through a pay and accrual feature. At September 30, 2025, these modified loans had a weighted average pay rate of 4.83% and a weighted average accrual rate of 2.87%. In addition, of the total modified loans for the third quarter, $36.2 million were non-performing at June 30, 2025, and are now current in accordance with their modified terms.

During the third quarter of 2025, the Company recognized a $48.0 million cash gain from one of its equity investment assets.

Foreclosed on two loans with a UPB totaling $122.5 million and sold one $10.1 million real estate owned property. Additionally, in October 2025, the Company foreclosed on an additional five loans with a total UPB of $127.4 million.

Financing Activity

The balance of debt that finances the Company’s loan and investment portfolio at September 30, 2025 was $9.93 billion with a weighted average interest rate including fees of 6.72%, as compared to $9.61 billion and a rate of 6.88% at June 30, 2025. The decrease in the weighted average interest rate was primarily due to a decline in the SOFR rate during the third quarter of 2025.

The average balance of debt that finances the Company’s loan and investment portfolio for the third quarter of 2025 was $9.96 billion, as compared to $9.52 billion for the second quarter of 2025. The average cost of borrowings for the third quarter of 2025 was 7.02%, compared to 6.99% for the second quarter of 2025.

The Company completed a $1.05 billion collateralized securitization secured initially by a portfolio of real estate related assets and cash. Investment grade-rated notes totaling $933.2 million were issued, and the Company retained subordinate interests in the issuing vehicle of $116.8 million. The facility has a two and a half year asset replenishment period and an initial weighted average interest rate of 1.82% over term SOFR, excluding fees and transaction costs.

The Company issued $500.0 million of its 7.875% senior unsecured notes due July 2030 through a private offering. The Company is using the net proceeds of this offering to pay down debt and for general corporate purposes.

Dividend

The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.30 per share of common stock for the quarter ended September 30, 2025. The dividend is payable on November 26, 2025 to common stockholders of record on November 14, 2025.

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

  1. 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 $246,309 and $238,967)

 

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 $15,883 and $10,846)

 

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, $0.01 par value: 100,000,000 shares authorized, shares issued and outstanding by period:

 

633,682

 

 

 

633,684

 

Special voting preferred shares - 16,173,761 and 16,293,589 shares

 

 

 

 

6.375% Series D - 9,200,000 shares

 

 

 

 

6.25% Series E - 5,750,000 shares

 

 

 

 

6.25% Series F - 11,342,000 shares

 

 

 

 

Common stock, $0.01 par value: 500,000,000 shares authorized - 195,710,635 and 189,259,435 shares issued and outstanding

 

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 90% of their REIT-taxable income. The Company considers distributable earnings in determining its quarterly dividend and believes that, over time, distributable earnings is a useful indicator of the Company's dividends per share.

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.