Arbor Realty Trust Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share

Fourth Quarter Highlights:

GAAP net income of $0.07 per diluted common share

Distributable earnings1 of $0.19, or $0.22 per diluted common share, excluding $5.1 million of net realized losses from the resolution of certain legacy assets previously reserved for

Declares cash dividend on common stock of $0.30 per share

Agency loan originations of $1.63 billion

Structured loan originations of $1.10 billion, our strongest quarter in over three years

Issued $400.0 million of 8.50% senior unsecured notes due 2028

Unwound CLO 16 with $482.1 million of outstanding notes generating ~$90 million of liquidity

Foreclosed on six loans totaling $139.0 million and sold three real estate owned properties totaling $77.6 million

Repurchased $20.0 million of stock at an average price of $7.40 per share, or 64% of book value, between December 2025 and February 2026

GAAP net income of $0.56 per diluted common share

Distributable earnings1 of $1.07, or $1.17 per diluted common share, excluding $22.6 million of net realized losses from the resolution of certain legacy assets previously reserved for

Agency servicing portfolio of ~$36.20 billion on growth of 8% from loan originations of $5.07 billion

Structured portfolio of $12.11 billion on growth of 7% from loan originations of $3.52 billion

Recognized significant cash gains totaling $56.0 million from an equity investment

Continued success from our industry-leading securitization platform:

Closed our first build-to-rent collateralized securitization vehicle totaling $801.9 million with improved terms over our warehouse lines

Closed a $1.05 billion collateralized securitization vehicle with initial pricing of 1.82% over SOFR and leverage of 89%

Generated significant liquidity through improvements to the right side of our balance sheet:

Issued $900.0 million of senior unsecured notes to repay $557.5 million of unsecured debt and add ~$340 million of liquidity

Unwound three CLO vehicles, financing assets with a new $1.15 billion repurchase facility and existing lines, enhancing leverage, reducing pricing and generating ~$170 million of liquidity

UNIONDALE, N.Y., Feb. 27, 2026 (GLOBE NEWSWIRE) — Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the fourth quarter ended December 31, 2025. Arbor reported net income for the quarter of $14.6 million, or $0.07 per diluted common share, compared to net income of $59.8 million, or $0.32 per diluted common share for the quarter ended December 31, 2024. Net income for the year was $107.4 million, or $0.56 per diluted common share, compared to $223.3 million, or $1.18 per diluted common share for the year ended December 31, 2024. Distributable earnings for the quarter was $41.2 million, or $0.19 per diluted common share, compared to $81.6 million, or $0.40 per diluted common share for the quarter ended December 31, 2024. Distributable earnings for the year was $223.6 million, or $1.07 per diluted common share, compared to $358.0 million, or $1.74 per diluted common share for the year ended December 31, 2024.1

 

Agency Loan Volume (in thousands)

 

Quarter Ended

 

Year Ended

 

December 31, 2025

 

September 30, 2025

 

December 31, 2025

 

December 31, 2024

Fannie Mae

$

1,068,889

 

$

872,753

 

$

2,982,659

 

$

2,374,040

Freddie Mac

 

493,294

 

 

1,103,120

 

 

1,924,773

 

 

1,770,976

FHA

 

62,104

 

 

 

 

78,145

 

 

146,507

SFR – Fixed Rate

 

3,857

 

 

7,242

 

 

43,762

 

 

27,314

Private Label

 

 

 

 

 

44,925

 

 

151,936

Total Originations

$

1,628,144

 

$

1,983,115

 

$

5,074,264

 

$

4,470,773

 

 

 

 

 

 

 

 

Total Loan Sales

$

1,539,801

 

$

2,026,815

 

$

5,104,490

 

$

4,609,686

 

 

 

 

 

 

 

 

Total Loan Commitments

$

1,602,180

 

$

2,003,538

 

$

5,103,885

 

$

4,443,972

 

 

 

 

 

 

 

 

 

 

 

 

Agency Loan Volume (in thousands)

For the quarter ended December 31, 2025, the Agency Business generated revenues of $81.0 million, compared to $81.1 million for the third quarter of 2025. Gain on sales, including fee-based services, net on the Agency business was $20.9 million for the quarter, reflecting a margin of 1.36%, compared to $23.3 million and 1.15% for the third quarter of 2025. Income from mortgage servicing rights was $19.9 million for the quarter, reflecting a rate of 1.24% as a percentage of loan commitments, compared to $15.5 million and 0.78% for the third quarter of 2025.

At December 31, 2025, loans held-for-sale was $409.1 million, with financing associated with these loans totaling $390.4 million.

Fee-Based Servicing Portfolio

The Company’s fee-based servicing portfolio totaled $36.20 billion at December 31, 2025. Servicing revenue, net was $26.9 million for the quarter and consisted of servicing revenue of $45.1 million, net of amortization of mortgage servicing rights totaling $18.2 million.

 

Fee-Based Servicing Portfolio ($ in thousands)

 

December 31, 2025

 

September 30, 2025

 

December 31, 2024

 

UPB

 

Wtd. Avg. Fee (bps)

 

Wtd. Avg. Life (years)

 

UPB

 

Wtd. Avg. Fee (bps)

 

Wtd. Avg. Life (years)

 

UPB

 

Wtd. Avg. Fee (bps)

 

Wtd. Avg. Life (years)

Fannie Mae

$

24,085,960

 

44.7

 

5.5

 

$

23,468,256

 

45.3

 

5.7

 

$

22,730,056

 

46.4

 

6.4

Freddie Mac

 

7,455,088

 

18.3

 

5.9

 

 

7,090,516

 

19.1

 

6.2

 

 

6,077,020

 

21.5

 

6.8

Private Label

 

2,558,048

 

18.7

 

4.5

 

 

2,561,736

 

18.7

 

4.8

 

 

2,605,980

 

18.7

 

5.5

FHA

 

1,549,483

 

13.9

 

19.1

 

 

1,492,536

 

14.0

 

19.1

 

 

1,506,948

 

14.1

 

19.2

Bridge

 

277,738

 

10.4

 

2.2

 

 

277,935

 

10.4

 

2.3

 

 

278,494

 

10.4

 

3.0

SFR-Fixed Rate

 

277,490

 

20.0

 

4.0

 

 

279,650

 

20.0

 

4.1

 

 

271,859

 

20.1

 

4.4

Total

$

36,203,807

 

35.6

 

6.1

 

$

35,170,629

 

36.2

 

6.3

 

$

33,470,357

 

37.8

 

6.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee-Based Servicing Portfolio ($ in thousands)

Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan (“loss-sharing obligations”) and includes $35.7 million for the fair value of the guarantee obligation undertaken at December 31, 2025. The Company recorded a $9.7 million net provision for loss sharing associated with CECL for the fourth quarter of 2025. At December 31, 2025, the Company’s total CECL allowance for loss-sharing obligations was $61.9 million, representing 0.26% of the Fannie Mae servicing portfolio.

Portfolio and Investment Activity

 

Structured Portfolio Activity ($ in thousands)

 

Quarter Ended

 

Year Ended

 

December 31, 2025

 

September 30, 2025

 

December 31, 2025

 

December 31, 2024

 

UPB

 

%

 

UPB

 

%

 

UPB

 

%

 

UPB

 

%

Bridge:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFR

$

668,059

 

61

%

 

$

391,768

 

41

%

 

$

1,947,107

 

55

%

 

$

869,141

 

61

%

Multifamily

 

336,945

 

30

%

 

 

375,950

 

39

%

 

 

1,183,945

 

34

%

 

 

444,635

 

31

%

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

10,350

 

1

%

 

 

1,005,004

 

91

%

 

 

767,718

 

80

%

 

 

3,131,052

 

89

%

 

 

1,324,126

 

93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction – Multifamily

 

61,206

 

6

%

 

 

87,742

 

9

%

 

 

242,844

 

7

%

 

 

4,368

 

 

Mezzanine / Preferred Equity

 

36,922

 

3

%

 

 

101,281

 

11

%

 

 

149,642

 

4

%

 

 

97,305

 

7

%

Total Originations

$

1,103,132

 

100

%

 

$

956,741

 

100

%

 

$

3,523,538

 

100

%

 

$

1,425,799

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Loans Originated

 

29

 

 

 

 

30

 

 

 

 

98

 

 

 

 

170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SFR

$

245,750

 

 

 

$

25,300

 

 

 

$

665,834

 

 

 

$

1,438,841

 

 

Construction – Multifamily

 

62,000

 

 

 

 

143,500

 

 

 

 

470,500

 

 

 

 

101,000

 

 

Total Commitments

$

307,750

 

 

 

$

168,800

 

 

 

$

1,136,334

 

 

 

$

1,539,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Runoff

$

537,519

 

 

 

$

734,209

 

 

 

$

2,213,378

 

 

 

$

2,691,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Structured Portfolio Activity ($ in thousands)

Construction – Multifamily

Mezzanine / Preferred Equity

Number of Loans Originated

Construction – Multifamily

 

Structured Portfolio ($ in thousands)

 

December 31, 2025

 

September 30, 2025

 

December 31, 2024

 

UPB

 

%

 

UPB

 

%

 

UPB

 

%

Bridge:

 

 

 

 

 

 

 

 

 

 

 

Multifamily

$

8,143,114

 

67

%

 

$

8,109,058

 

69

%

 

$

8,725,429

 

76

%

SFR

 

3,184,910

 

26

%

 

 

2,766,284

 

24

%

 

 

1,993,890

 

18

%

Other

 

43,734

 

<1%

 

 

164,505

 

1

%

 

 

173,787

 

2

%

 

 

11,371,758

 

94

%

 

 

11,039,847

 

94

%

 

 

10,893,106

 

96

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine/Preferred Equity

 

492,330

 

4

%

 

 

481,102

 

4

%

 

 

404,401

 

3

%

Construction – Multifamily

 

249,019

 

2

%

 

 

187,813

 

2

%

 

 

4,367

 

<1%

SFR Permanent

 

 

 

 

 

 

 

 

 

3,082

 

<1%

Total Portfolio

$

12,113,107

 

100

%

 

$

11,708,762

 

100

%

 

$

11,304,956

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Structured Portfolio ($ in thousands)

Mezzanine/Preferred Equity

Construction – Multifamily

At December 31, 2025, the loan and investment portfolio’s unpaid principal balance (“UPB”), excluding loan loss reserves, was $12.11 billion, with a weighted average current interest pay rate of 6.49%, compared to $11.71 billion and 6.64% at September 30, 2025. Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average current interest pay rate was 7.08% at December 31, 2025, compared to 7.27% at September 30, 2025. The decrease in pay rate was largely due to an decrease in the SOFR rate in the fourth quarter of 2025.

The average balance of the Company’s loan and investment portfolio during the fourth quarter of 2025, excluding loan loss reserves, was $11.84 billion with a weighted average yield of 7.38%, compared to $11.76 billion and 6.95% for the third quarter of 2025. The increase 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, partially offset by a decrease in the SOFR rate in the fourth quarter of 2025.

During the fourth quarter of 2025, the Company recorded a $6.5 million reversal of provision for loan losses associated with CECL. At December 31, 2025, the Company’s total allowance for loan losses was $146.0 million, compared to $246.3 million at September 30, 2025. The decrease in the allowance was primarily due to the resolution of a portfolio of legacy loans with a total UPB of $127.9 million and a previously recorded reserve of $77.9 million, resulting in a $68.9 million charge-off and a $9.0 million provision reversal. In addition, the Company recorded $20.5 million of impairments on real estate owned with a carry value of $158.2 million.

The Company had twenty-six non-performing loans with a UPB of $569.1 million, before related loan loss reserves of $10.2 million, compared to twenty-five loans with a UPB of $566.1 million, before loan loss reserves of $22.9 million at September 30, 2025.

In addition, at December 31, 2025, the Company had three non-accrual loans with a UPB of $48.3 million (before a related loan loss reserves of $10.7 million) that were less than 60 days past due, compared to eight non-accrual loans with a total UPB of $183.1 million (before related loan loss reserves of $15.3 million) at September 30, 2025.

During the fourth quarter of 2025, the Company modified seven loans to borrowers experiencing financial difficulty with a total UPB of $251.1 million, the vast majority of which had borrowers investing additional capital to recapitalize their deals. Five of these loans with a total UPB of $131.2 million contained interest rates based on pricing over SOFR ranging from 3.35% to 4.15% and were modified to provide temporary rate relief through a pay and accrual feature. At December 31, 2025, these modified loans had a weighted average pay rate of 5.52% and a weighted average accrual rate of 1.69%. In addition, of the total modified loans for the fourth quarter, one loan with a UPB of $12.0 million was non-performing at September 30, 2025, and is now current in accordance with its modified terms.

The balance of debt that finances the Company’s loan and investment portfolio at December 31, 2025 was $10.46 billion with a weighted average interest rate including fees of 6.45% as compared to $9.49 billion and a rate of 6.72% at September 30, 2025. The decrease in the weighted average interest rate was primarily due to a decline in the SOFR rate during the fourth quarter of 2025.

The average balance of debt that finances the Company’s loan and investment portfolio for the fourth quarter of 2025 was $10.09 billion, as compared to $9.96 billion for the third quarter of 2025. The average cost of borrowings for the fourth quarter of 2025 was 6.81%, compared to 7.02% for the third quarter of 2025. The decrease in average cost was primarily due to an decrease in the SOFR rate in the fourth quarter of 2025.

The Company issued $400 million of its 8.50% senior unsecured notes due December 2028 through a private offering. The Company is using the net proceeds of this offering to pay down debt and for general corporate purposes.

The Company announced today that its Board of Directors declared a quarterly cash dividend of $0.30 per share of common stock for the quarter ended December 31, 2025. The dividend is payable on March 24, 2026 to common stockholders of record on March 10, 2026.

The Company will host a conference call today at 10:00 a.m. Eastern Time. A live webcast and replay of the conference call will be available at www.arbor.com in the investor relations section of the Company’s website, or you can access the call telephonically at least ten minutes prior to the conference call. The dial-in numbers are (800) 267-6316 for domestic callers and (203) 518-9783 for international callers. Please use participant passcode ABRQ425 when prompted by the operator.

A telephonic replay of the call will be available until March 6, 2026. The replay dial-in numbers are (800) 839-1192 for domestic callers and (402) 220-0402 for international callers.

About Arbor Realty Trust, Inc.

Arbor Realty Trust, Inc. (NYSE: ABR) is a nationwide real estate investment trust and direct lender, providing loan origination and servicing for multifamily, single-family rental (SFR) portfolios, and other diverse commercial real estate assets. Headquartered in New York, Arbor manages a multibillion-dollar servicing portfolio, specializing in government-sponsored enterprise products. Arbor is a leading Fannie Mae DUS® lender and Freddie Mac Optigo® Seller/Servicer, and an approved FHA Multifamily Accelerated Processing (MAP) lender. Arbor’s product platform also includes bridge, CMBS, mezzanine and preferred equity loans. Rated by Standard and Poor’s and Fitch Ratings, Arbor is committed to building on its reputation for service, quality, and customized solutions with an unparalleled dedication to providing our clients excellence over the entire life of a loan.

Certain items in this press release may constitute forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s current expectations and beliefs and are subject to a number of trends and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. Arbor can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from Arbor’s expectations include, but are not limited to, changes in economic conditions generally, and the real estate markets specifically, continued ability to source new investments, changes in interest rates and/or credit spreads, and other risks detailed in Arbor’s Annual Report on Form 10-K for the year ended December 31, 2025 and its other reports filed with the SEC. Such forward-looking statements speak only as of the date of this press release. Arbor expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Arbor’s expectations with regard thereto or change in events, conditions, or circumstances on which any such statement is based.

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
[email protected]

 

 

Arbor Realty Trust, Inc.Investor [email protected]

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
Consolidated Statements of Income
($ in thousands—except share and per share data)

 

 

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

Interest income

$

236,011

 

 

$

262,871

 

 

$

940,008

 

 

$

1,167,872

 

Interest expense

 

180,272

 

 

 

180,002

 

 

 

701,836

 

 

 

804,615

 

Net interest income

 

55,739

 

 

 

82,869

 

 

 

238,172

 

 

 

363,257

 

Other revenue:

 

 

 

 

 

 

 

Gain on sales, including fee-based services, net

 

20,891

 

 

 

22,180

 

 

 

70,669

 

 

 

74,932

 

Mortgage servicing rights

 

19,933

 

 

 

13,344

 

 

 

54,532

 

 

 

51,272

 

Servicing revenue, net

 

26,925

 

 

 

33,319

 

 

 

109,617

 

 

 

125,896

 

Property operating income

 

7,319

 

 

 

2,705

 

 

 

21,347

 

 

 

7,226

 

(Loss) gain on derivative instruments, net

 

(155

)

 

 

(3,833

)

 

 

1,259

 

 

 

(8,543

)

Other income, net

 

2,743

 

 

 

1,129

 

 

 

14,801

 

 

 

8,083

 

Total other revenue

 

77,656

 

 

 

68,844

 

 

 

272,225

 

 

 

258,866

 

Other expenses:

 

 

 

 

 

 

 

Employee compensation and benefits

 

42,759

 

 

 

46,283

 

 

 

174,145

 

 

 

181,694

 

Selling and administrative

 

14,937

 

 

 

15,034

 

 

 

59,805

 

 

 

54,931

 

Property operating expenses

 

10,408

 

 

 

2,446

 

 

 

27,980

 

 

 

7,394

 

Depreciation and amortization

 

8,267

 

 

 

2,617

 

 

 

23,214

 

 

 

9,555

 

Impairment loss on real estate owned

 

20,500

 

 

 

 

 

 

20,500

 

 

 

 

Provision for loss sharing, net

 

10,001

 

 

 

3,996

 

 

 

24,259

 

 

 

11,782

 

Provision for credit losses, net

 

(5,077

)

 

 

3,641

 

 

 

42,696

 

 

 

68,543

 

Total other expenses

 

101,795

 

 

 

74,017

 

 

 

372,599

 

 

 

333,899

 

Income before extinguishment of debt, (loss) gain on real estate, income (loss) from equity affiliates, and income taxes

 

31,600

 

 

 

77,696

 

 

 

137,798

 

 

 

288,224

 

Loss on extinguishment of debt

 

(601

)

 

 

 

 

 

(2,919

)

 

 

(412

)

(Loss) gain on real estate

 

(4,338

)

 

 

 

 

 

(9,151

)

 

 

3,813

 

Income (loss) from equity affiliates

 

3,656

 

 

 

(1,616

)

 

 

50,880

 

 

 

5,772

 

Provision for income taxes

 

(4,196

)

 

 

(752

)

 

 

(18,779

)

 

 

(13,478

)

Net income

 

26,121

 

 

 

75,328

 

 

 

157,829

 

 

 

283,919

 

Preferred stock dividends

 

10,342

 

 

 

10,342

 

 

 

41,369

 

 

 

41,369

 

Net income attributable to noncontrolling interest

 

1,204

 

 

 

5,160

 

 

 

9,033

 

 

 

19,278

 

Net income attributable to common stockholders

$

14,575

 

 

$

59,826

 

 

$

107,427

 

 

$

223,272

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.07

 

 

$

0.32

 

 

$

0.56

 

 

$

1.18

 

Diluted earnings per common share

$

0.07

 

 

$

0.32

 

 

$

0.56

 

 

$

1.18

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

195,708,401

 

 

 

188,924,182

 

 

 

192,956,154

 

 

 

188,701,149

 

Diluted

 

212,479,888

 

 

 

205,759,307

 

 

 

209,733,331

 

 

 

205,526,610

 

 

 

 

 

 

 

 

 

Dividends declared per common share

$

0.30

 

 

$

0.43

 

 

$

1.20

 

 

$

1.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIESConsolidated Statements of Income($ in thousands—except share and per share data)

Quarter Ended December 31,

Gain on sales, including fee-based services, net

(Loss) gain on derivative instruments, net

Employee compensation and benefits

Selling and administrative

Property operating expenses

Depreciation and amortization

Impairment loss on real estate owned

Provision for loss sharing, net

Provision for credit losses, net

Income before extinguishment of debt, (loss) gain on real estate, income (loss) from equity affiliates, and income taxes

Loss on extinguishment of debt

(Loss) gain on real estate

Income (loss) from equity affiliates

Provision for income taxes

Net income attributable to noncontrolling interest

Net income attributable to common stockholders

Basic earnings per common share

Diluted earnings per common share

Weighted average shares outstanding:

Dividends declared per common share

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
($ in thousands—except share and per share data)

 

 

 

 

 

December 31, 2025

 

December 31, 2024

Assets:

 

 

 

Cash and cash equivalents

$

482,875

 

 

$

503,803

Restricted cash

 

67,347

 

 

 

156,376

Loans and investments, net (allowance for credit losses of $145,971 and $238,967)

 

11,934,248

 

 

 

11,033,997

Loans held-for-sale, net

 

409,081

 

 

 

435,759

Capitalized mortgage servicing rights, net

 

340,842

 

 

 

368,678

Securities held-to-maturity, net (allowance for credit losses of $17,013 and $10,846)

 

156,087

 

 

 

157,154

Investments in equity affiliates

 

57,966

 

 

 

76,312

Real estate owned, net

 

498,938

 

 

 

176,543

Due from related party

 

6,534

 

 

 

12,792

Goodwill and other intangible assets

 

86,553

 

 

 

88,119

Other assets

 

454,432

 

 

 

481,448

Total assets

$

14,494,903

 

 

$

13,490,981

 

 

 

 

Liabilities and Equity:

 

 

 

Credit and repurchase facilities

$

5,149,651

 

 

$

3,559,490

Securitized debt

 

3,468,258

 

 

 

4,622,489

Senior unsecured notes

 

2,029,078

 

 

 

1,236,147

Convertible senior unsecured notes

 

 

 

 

285,853

Junior subordinated notes to subsidiary trust issuing preferred securities

 

145,497

 

 

 

144,686

Notes payable – real estate owned

 

222,965

 

 

 

74,897

Due to related party

 

501

 

 

 

4,474

Due to borrowers

 

33,451

 

 

 

47,627

Allowance for loss-sharing obligations

 

97,579

 

 

 

83,150

Other liabilities

 

280,770

 

 

 

280,198

Total liabilities

 

11,427,750

 

 

 

10,339,011

 

 

 

 

Equity:

 

 

 

Arbor Realty Trust, Inc. stockholders’ equity:

 

 

 

Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares authorized, shares issued and outstanding by period:

 

633,683

 

 

 

633,684

Special voting preferred – 16,169,858 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 – 195,491,855 and 189,259,435 shares issued and outstanding

 

1,955

 

 

 

1,893

Additional paid-in capital

 

2,454,312

 

 

 

2,375,469

(Accumulated deficit) retained earnings

 

(136,597

)

 

 

13,039

Total Arbor Realty Trust, Inc. stockholders’ equity

 

2,953,353

 

 

 

3,024,085

 

 

 

 

Noncontrolling interest

 

113,800

 

 

 

127,885

Total equity

 

3,067,153

 

 

 

3,151,970

 

 

 

 

Total liabilities and equity

$

14,494,903

 

 

$

13,490,981

 

 

 

 

 

 

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIESConsolidated Balance Sheets($ in thousands—except share and per share data)

Loans and investments, net (allowance for credit losses of $145,971 and $238,967)

Capitalized mortgage servicing rights, net

Securities held-to-maturity, net (allowance for credit losses of $17,013 and $10,846)

Investments in equity affiliates

Goodwill and other intangible assets

Credit and repurchase facilities

Convertible senior unsecured notes

Junior subordinated notes to subsidiary trust issuing preferred securities

Notes payable – real estate owned

Allowance for loss-sharing obligations

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:

Special voting preferred – 16,169,858 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 – 195,491,855 and 189,259,435 shares issued and outstanding

Additional paid-in capital

(Accumulated deficit) retained earnings

Total Arbor Realty Trust, Inc. stockholders’ equity

Total liabilities and equity

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
Statement of Income Segment Information – (Unaudited)
(in thousands)

 

 

 

Quarter Ended December 31, 2025

 

Structured
Business

 

Agency
Business

 

Other(1)

 

Consolidated

Interest income

$

222,612

 

 

$

13,399

 

 

$

 

 

$

236,011

 

Interest expense

 

173,046

 

 

 

7,226

 

 

 

 

 

 

180,272

 

Net interest income

 

49,566

 

 

 

6,173

 

 

 

 

 

 

55,739

 

Other revenue:

 

 

 

 

 

 

 

Gain on sales, including fee-based services, net

 

 

 

 

20,891

 

 

 

 

 

 

20,891

 

Mortgage servicing rights

 

 

 

 

19,933

 

 

 

 

 

 

19,933

 

Servicing revenue

 

 

 

 

45,093

 

 

 

 

 

 

45,093

 

Amortization of MSRs

 

 

 

 

(18,168

)

 

 

 

 

 

(18,168

)

Property operating income

 

7,319

 

 

 

 

 

 

 

 

 

7,319

 

Loss on derivative instruments, net

 

 

 

 

(155

)

 

 

 

 

 

(155

)

Other income (loss), net

 

2,757

 

 

 

(14

)

 

 

 

 

 

2,743

 

Total other revenue

 

10,076

 

 

 

67,580

 

 

 

 

 

 

77,656

 

Other expenses:

 

 

 

 

 

 

 

Employee compensation and benefits

 

15,598

 

 

 

27,161

 

 

 

 

 

 

42,759

 

Selling and administrative

 

7,426

 

 

 

7,511

 

 

 

 

 

 

14,937

 

Property operating expenses

 

10,408

 

 

 

 

 

 

 

 

 

10,408

 

Depreciation and amortization

 

7,876

 

 

 

391

 

 

 

 

 

 

8,267

 

Impairment loss on real estate owned

 

20,500

 

 

 

 

 

 

 

 

 

20,500

 

Provision for loss sharing, net

 

 

 

 

10,001

 

 

 

 

 

 

10,001

 

Provision for credit losses, net

 

(6,477

)

 

 

1,400

 

 

 

 

 

 

(5,077

)

Total other expenses

 

55,331

 

 

 

46,464

 

 

 

 

 

 

101,795

 

Income before extinguishment of debt, loss on real estate, income from equity affiliates and income taxes

 

4,311

 

 

 

27,289

 

 

 

 

 

 

31,600

 

Loss on extinguishment of debt

 

(601

)

 

 

 

 

 

 

 

 

(601

)

Loss on real estate

 

(4,338

)

 

 

 

 

 

 

 

 

(4,338

)

Income from equity affiliates

 

3,656

 

 

 

 

 

 

 

 

 

3,656

 

Benefit from (provision for) income taxes

 

317

 

 

 

(4,513

)

 

 

 

 

 

(4,196

)

Net income

 

3,345

 

 

 

22,776

 

 

 

 

 

 

26,121

 

Preferred stock dividends

 

10,342

 

 

 

 

 

 

 

 

 

10,342

 

Net income attributable to noncontrolling interest

 

 

 

 

 

 

 

1,204

 

 

 

1,204

 

Net (loss) income attributable to common stockholders

$

(6,997

)

 

$

22,776

 

 

$

(1,204

)

 

$

14,575

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIESStatement of Income Segment Information – (Unaudited)(in thousands)

Quarter Ended December 31, 2025

Gain on sales, including fee-based services, net

Loss on derivative instruments, net

Employee compensation and benefits

Selling and administrative

Property operating expenses

Depreciation and amortization

Impairment loss on real estate owned

Provision for loss sharing, net

Provision for credit losses, net

Income before extinguishment of debt, loss on real estate, income from equity affiliates and income taxes

Loss on extinguishment of debt

Income from equity affiliates

Benefit from (provision for) income taxes

Net income attributable to noncontrolling interest

Net (loss) income attributable to common stockholders

(1)  Includes income allocated to the noncontrolling interest holders not allocated to the two reportable segments.

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
Balance Sheet Segment Information – (Unaudited)
(in thousands)

 

 

 

December 31, 2025

 

Structured
Business

 

Agency
Business

 

Consolidated

Assets:

 

 

 

 

 

Cash and cash equivalents

$

124,141

 

$

358,734

 

$

482,875

Restricted cash

 

35,258

 

 

32,089

 

 

67,347

Loans and investments, net

 

11,934,248

 

 

 

 

11,934,248

Loans held-for-sale, net

 

 

 

409,081

 

 

409,081

Capitalized mortgage servicing rights, net

 

 

 

340,842

 

 

340,842

Securities held-to-maturity, net

 

 

 

156,087

 

 

156,087

Investments in equity affiliates

 

57,966

 

 

 

 

57,966

Real estate owned, net

 

498,938

 

 

 

 

498,938

Goodwill and other intangible assets

 

12,500

 

 

74,053

 

 

86,553

Other assets and due from related party

 

382,735

 

 

78,231

 

 

460,966

Total assets

$

13,045,786

 

$

1,449,117

 

$

14,494,903

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Debt obligations

$

10,625,053

 

$

390,396

 

$

11,015,449

Allowance for loss-sharing obligations

 

 

 

97,579

 

 

97,579

Other liabilities and due to related party

 

241,873

 

 

72,849

 

 

314,722

Total liabilities

$

10,866,926

 

$

560,824

 

$

11,427,750

 

 

 

 

 

 

 

 

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIESBalance Sheet Segment Information – (Unaudited)(in thousands)

Loans and investments, net

Capitalized mortgage servicing rights, net

Securities held-to-maturity, net

Investments in equity affiliates

Goodwill and other intangible assets

Other assets and due from related party

Allowance for loss-sharing obligations

Other liabilities and due to related party

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES
Reconciliation of Distributable Earnings to GAAP Net Income – (Unaudited)
($ in thousands—except share and per share data)

 

 

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income attributable to common stockholders

$

14,575

 

 

$

59,826

 

 

$

107,427

 

 

$

223,272

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

Net income attributable to noncontrolling interest

 

1,204

 

 

 

5,160

 

 

 

9,033

 

 

 

19,278

 

Income from mortgage servicing rights

 

(19,933

)

 

 

(13,344

)

 

 

(54,532

)

 

 

(51,272

)

Deferred tax provision (benefit)

 

7,305

 

 

 

(2,691

)

 

 

3,773

 

 

 

(11,613

)

Amortization and write-offs of MSRs

 

21,517

 

 

 

20,194

 

 

 

81,113

 

 

 

76,922

 

Depreciation and amortization

 

8,977

 

 

 

3,238

 

 

 

26,217

 

 

 

12,040

 

Loss on extinguishment of debt

 

601

 

 

 

 

 

 

2,919

 

 

 

412

 

Provision for credit losses, net

 

(17,701

)

 

 

2,199

 

 

 

9,872

 

 

 

65,537

 

(Gain) loss on derivative instruments, net

 

(118

)

 

 

4,535

 

 

 

(3,379

)

 

 

9,212

 

Loss on real estate

 

22,303

 

 

 

 

 

 

27,338

 

 

 

 

Stock-based compensation

 

2,505

 

 

 

2,485

 

 

 

13,789

 

 

 

14,232

 

Distributable earnings (1)

$

41,235

 

 

$

81,602

 

 

$

223,570

 

 

$

358,020

 

 

 

 

 

 

 

 

 

Diluted distributable earnings per share (1)

$

0.19

 

 

$

0.40

 

 

$

1.07

 

 

$

1.74

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding (1) (2)

 

212,479,888

 

 

 

205,759,307

 

 

 

209,733,331

 

 

 

205,526,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIESReconciliation of Distributable Earnings to GAAP Net Income – (Unaudited)($ in thousands—except share and per share data)

Quarter Ended December 31,

Net income attributable to common stockholders

Net income attributable to noncontrolling interest

Income from mortgage servicing rights

Deferred tax provision (benefit)

Amortization and write-offs of MSRs

Depreciation and amortization

Loss on extinguishment of debt

Provision for credit losses, net

(Gain) loss on derivative instruments, net

Distributable earnings (1)

Diluted distributable earnings per share (1)

Diluted weighted average shares outstanding (1) (2)

(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.

#

Nothing on this site should be in any way construed as investment advice or a recommendation to buy or sell any security. Or do anything whatsoever. Any information posted on the site may be incorrect or incomplete.

Theme by Anders Norén