株探米国株
エドガーで原本を確認する
0001253986false00012539862026-02-272026-02-270001253986us-gaap:CommonStockMember2026-02-272026-02-270001253986us-gaap:SeriesDPreferredStockMember2026-02-272026-02-270001253986us-gaap:SeriesEPreferredStockMember2026-02-272026-02-270001253986us-gaap:SeriesFPreferredStockMember2026-02-272026-02-27

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 27, 2026
Arbor Realty Trust, Inc.
(Exact name of registrant as specified in its charter)

Maryland
001-32136
20-0057959
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)
333 Earle Ovington Boulevard, Suite 900 Uniondale, New York
11553
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (516) 506-4200
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading symbols Name of each exchange on which registered
Common Stock, par value $0.01 per share ABR New York Stock Exchange
Preferred Stock, 6.375% Series D Cumulative Redeemable, par value $0.01 per share ABR-PD New York Stock Exchange
Preferred Stock, 6.25% Series E Cumulative Redeemable, par value $0.01 per share ABR-PE New York Stock Exchange
Preferred Stock, 6.25% Series F Fixed-to-Floating Rate Cumulative Redeemable, par value $0.01 per share ABR-PF New York Stock Exchange


Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o On February 27, 2026, Arbor Realty Trust, Inc. issued a press release announcing its earnings for the fourth quarter and full year ended December 31, 2025, a copy of which is attached hereto as Exhibit 99.1.



Item 2.02    Results of Operations and Financial Condition.
Item 9.01    Financial Statements and Exhibits.
(d) Exhibits
Exhibit Number Exhibit
104 Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.



SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
ARBOR REALTY TRUST, INC.
By: /s/ Paul Elenio
Name: Paul Elenio
Title: Chief Financial Officer
Date: February 27, 2026

EX-99.1 2 abr-12312025xearningsrelea.htm EX-99.1 Document

arbormulti-brandxlogox3cxc.jpg
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
Full Year Highlights:

•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


Arbor Realty Trust Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 2



Uniondale, NY, February 27, 2026 -- 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 Business
Loan Origination Platform
  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 
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.


Arbor Realty Trust Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 3

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
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.














Arbor Realty Trust Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 4

Structured Business
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 ($ 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 %
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.


Arbor Realty Trust Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 5

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.
Financing Activity
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.


Arbor Realty Trust Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 6

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.
Dividend
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.
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) 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.
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, 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.


Arbor Realty Trust Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 7

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 Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 8

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 Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 9

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 Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 10

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


Arbor Realty Trust Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 11

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 Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 12

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
(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.


Arbor Realty Trust Reports Fourth Quarter and Full Year 2025 Results and Declares Dividend of $0.30 per Share
February 27, 2026
Page 13

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.