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
- 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.
