0001253986abr:SingleFamilyRentalBondsMemberus-gaap:ServicingContractsMemberabr:AgencyBusinessSegmentMember2022-01-012022-12-31

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q


þ			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2023


o			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number: 001-32136

Arbor Realty Trust, Inc.

(Exact name of registrant as specified in its charter)


Maryland			20-0057959
(State or other jurisdiction of incorporation)			(I.R.S. Employer Identification No.)

333 Earle Ovington Boulevard, Suite 900, Uniondale, NY (Address of principal executive offices)			11553 (Zip Code)

(Registrant’s telephone number, including area code): (516) 506-4200

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 (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes þ No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ

Issuer has ~~186,501,975~~188,501,642 shares of common stock outstanding at ~~July 21,~~October 20, 2023.

Table of Contents

INDEX

Table of Contents

Forward-Looking Statements

The information contained in this quarterly report on Form 10-Q is not a complete description of our business or the risks associated with an investment in Arbor Realty Trust, Inc. We urge you to carefully review and consider the various disclosures in this report, as well as information in our annual report on Form 10-K for the year ended December 31, 2022 (the “2022 Annual Report”) filed with the Securities and Exchange Commission (“SEC”) on February 17, 2023 and in our other reports and filings with the SEC.

This report contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements relate to, among other things, the operating performance of our investments and financing needs. We use words such as “anticipate,” “expect,” “believe,” “intend,” “should,” “could,” “will,” “may” and similar expressions to identify forward-looking statements, although not all forward-looking statements include these words. Forward-looking statements are based on certain assumptions, discuss future expectations, describe future plans and strategies, contain projections of results of operations or of financial condition or state other forward-looking information. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. These forward-looking statements involve risks, uncertainties and other factors that may cause our actual results in future periods to differ materially from forecasted results. Factors that could have a material adverse effect on our operations and future prospects include, but are not limited to, changes in economic, macroeconomic and geopolitical conditions generally, and the real estate market specifically, in particular, due to the severity and duration of the novel coronavirus (“COVID-19”) pandemic; the potential impact of the COVID-19 pandemic on our business, results of operations and financial condition; adverse changes in our status with government-sponsored enterprises affecting our ability to originate loans through such programs; changes in interest rates; the quality and size of the investment pipeline and the rate at which we can invest our cash; impairments in the value of the collateral underlying our loans and investments; inflation; changes in federal and state laws and regulations, including changes in tax laws; the availability and cost of capital for future investments; and competition. Readers are cautioned not to place undue reliance on any of these forward-looking statements, which reflect our views as of the date of this report. The factors noted above could cause our actual results to differ significantly from those contained in any forward-looking statement.

Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. We are under no duty to update any of the forward-looking statements after the date of this report to conform these statements to actual results.

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

($ in thousands, except share and per share data)


		June 30, 2023		December 31, 2022			September 30, 2023		December 31, 2022
		(Unaudited)					(Unaudited)
Assets:	Assets:					Assets:
Cash and cash equivalents	Cash and cash equivalents	$	846,362	$	534,357	Cash and cash equivalents	$	895,298	$	534,357
Restricted cash	Restricted cash	396,866		713,808		Restricted cash	419,158		713,808
Loans and investments, net (allowance for credit losses of $169,054 and $132,559)		13,271,359		14,254,674
Loans and investments, net (allowance for credit losses of $184,069 and $132,559)						Loans and investments, net (allowance for credit losses of $184,069 and $132,559)	12,892,796		14,254,674
Loans held-for-sale, net	Loans held-for-sale, net	485,126		354,070		Loans held-for-sale, net	364,320		354,070
Capitalized mortgage servicing rights, net	Capitalized mortgage servicing rights, net	394,410		401,471		Capitalized mortgage servicing rights, net	392,203		401,471
Securities held-to-maturity, net (allowance for credit losses of $4,534 and $3,153)		155,210		156,547
Securities held-to-maturity, net (allowance for credit losses of $5,943 and $3,153)						Securities held-to-maturity, net (allowance for credit losses of $5,943 and $3,153)	155,172		156,547
Investments in equity affiliates	Investments in equity affiliates	72,806		79,130		Investments in equity affiliates	62,795		79,130
Due from related party	Due from related party	73,263		77,419		Due from related party	211,655		77,419
Goodwill and other intangible assets	Goodwill and other intangible assets	93,723		96,069		Goodwill and other intangible assets	92,551		96,069
Other assets	Other assets	368,502		371,440		Other assets	416,741		371,440
Total assets	Total assets	$	16,157,627	$	17,038,985	Total assets	$	15,902,689	$	17,038,985

Liabilities and Equity:	Liabilities and Equity:					Liabilities and Equity:
Credit and repurchase facilities	Credit and repurchase facilities	$	3,579,080	$	3,841,814	Credit and repurchase facilities	$	3,391,441	$	3,841,814
Securitized debt	Securitized debt	7,168,104		7,849,270		Securitized debt	7,004,634		7,849,270
Senior unsecured notes	Senior unsecured notes	1,331,875		1,385,994		Senior unsecured notes	1,332,926		1,385,994
Convertible senior unsecured notes	Convertible senior unsecured notes	281,737		280,356		Convertible senior unsecured notes	282,428		280,356
Junior subordinated notes to subsidiary trust issuing preferred securities	Junior subordinated notes to subsidiary trust issuing preferred securities	143,506		143,128		Junior subordinated notes to subsidiary trust issuing preferred securities	143,695		143,128
Due to related party	Due to related party	3,556		12,350		Due to related party	2,170		12,350
Due to borrowers	Due to borrowers	102,495		61,237		Due to borrowers	114,660		61,237
Allowance for loss-sharing obligations	Allowance for loss-sharing obligations	66,681		57,168		Allowance for loss-sharing obligations	69,261		57,168
Other liabilities	Other liabilities	320,952		335,789		Other liabilities	320,973		335,789
Total liabilities	Total liabilities	12,997,986		13,967,106		Total liabilities	12,662,188		13,967,106

Commitments and contingencies (Note 13)	Commitments and contingencies (Note 13)					Commitments and contingencies (Note 13)

Equity:	Equity:					Equity:
Arbor Realty Trust, Inc. stockholders' equity:	Arbor Realty Trust, Inc. stockholders' 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:	Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares authorized, shares issued and outstanding by period:	633,684		633,684		Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares authorized, shares issued and outstanding by period:	633,684		633,684
Special voting preferred shares - 16,293,589 shares	Special voting preferred shares - 16,293,589 shares					Special voting preferred shares - 16,293,589 shares
6.375% Series D - 9,200,000 shares	6.375% Series D - 9,200,000 shares					6.375% Series D - 9,200,000 shares
6.25% Series E - 5,750,000 shares	6.25% Series E - 5,750,000 shares					6.25% Series E - 5,750,000 shares
6.25% Series F - 11,342,000 shares	6.25% Series F - 11,342,000 shares					6.25% Series F - 11,342,000 shares
Common stock, $0.01 par value: 500,000,000 shares authorized - 183,067,388 and 178,230,522 shares issued and outstanding		1,831		1,782
Common stock, $0.01 par value: 500,000,000 shares authorized - 188,501,642 and 178,230,522 shares issued and outstanding						Common stock, $0.01 par value: 500,000,000 shares authorized - 188,501,642 and 178,230,522 shares issued and outstanding	1,885		1,782
Additional paid-in capital	Additional paid-in capital	2,280,632		2,204,481		Additional paid-in capital	2,364,395		2,204,481
Retained earnings	Retained earnings	107,561		97,049		Retained earnings	104,821		97,049
Total Arbor Realty Trust, Inc. stockholders' equity	Total Arbor Realty Trust, Inc. stockholders' equity	3,023,708		2,936,996		Total Arbor Realty Trust, Inc. stockholders' equity	3,104,785		2,936,996
Noncontrolling interest	Noncontrolling interest	135,933		134,883		Noncontrolling interest	135,716		134,883
Total equity	Total equity	3,159,641		3,071,879		Total equity	3,240,501		3,071,879
Total liabilities and equity	Total liabilities and equity	$	16,157,627	$	17,038,985	Total liabilities and equity	$	15,902,689	$	17,038,985

Note: Our consolidated balance sheets include assets and liabilities of consolidated variable interest entities, or VIEs, as we are the primary beneficiary of these VIEs. At ~~June~~September 30, 2023 and December 31, 2022, assets of our consolidated VIEs totaled ~~$8,906,573~~$8,689,298 and $9,785,261, respectively, and the liabilities of our consolidated VIEs totaled ~~$7,190,781~~$7,027,893 and $7,876,024, respectively. See Note 14 for discussion of our VIEs.

See Notes to Consolidated Financial Statements.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

($ in thousands, except share and per share data)


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2023		2022		2023		2022			2023		2022		2023		2022
Interest income	Interest income	$	335,737	$	201,328	$	663,685	$	368,026	Interest income	$	336,474	$	259,778	$	1,000,159	$	627,804
Interest expense	Interest expense	227,195		107,067		446,569		189,627		Interest expense	229,180		160,452		675,749		350,079
Net interest income	Net interest income	108,542		94,261		217,116		178,399		Net interest income	107,294		99,326		324,410		277,725
Other revenue:	Other revenue:									Other revenue:
Gain on sales, including fee-based services, net	Gain on sales, including fee-based services, net	22,587		16,510		37,176		18,166		Gain on sales, including fee-based services, net	18,619		14,360		55,795		32,526
Mortgage servicing rights	Mortgage servicing rights	16,201		17,567		34,659		32,879		Mortgage servicing rights	14,109		19,408		48,769		52,287
Servicing revenue, net	Servicing revenue, net	32,347		20,714		61,913		41,769		Servicing revenue, net	35,463		22,744		97,376		64,513
Property operating income	Property operating income	1,430		290		2,811		586		Property operating income	1,450		445		4,261		1,031
Gain (loss) on derivative instruments, net	Gain (loss) on derivative instruments, net	(7,384)		8,606		(3,161)		25,992		Gain (loss) on derivative instruments, net	(421)		(15,909)		(3,582)		10,083
Other income (loss), net	Other income (loss), net	45		(13,249)		4,923		(10,048)		Other income (loss), net	173		(6,014)		5,099		(16,061)
Total other revenue	Total other revenue	65,226		50,438		138,321		109,344		Total other revenue	69,393		35,034		207,718		144,379
Other expenses:	Other expenses:									Other expenses:
Employee compensation and benefits	Employee compensation and benefits	41,310		38,900		83,708		80,925		Employee compensation and benefits	39,810		38,811		123,518		119,736
Selling and administrative	Selling and administrative	12,584		13,188		26,207		27,735		Selling and administrative	12,367		13,225		38,574		40,960
Property operating expenses	Property operating expenses	1,365		542		2,747		1,077		Property operating expenses	1,479		366		4,227		1,443
Depreciation and amortization	Depreciation and amortization	2,387		2,031		5,011		4,014		Depreciation and amortization	2,286		2,078		7,297		6,092
Provision for loss sharing (net of recoveries)	Provision for loss sharing (net of recoveries)	7,672		(1,949)		10,848		(2,611)		Provision for loss sharing (net of recoveries)	1,679		412		12,528		(2,199)
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	13,878		5,067		36,395		7,426		Provision for credit losses (net of recoveries)	18,652		2,274		55,047		9,700
Total other expenses	Total other expenses	79,196		57,779		164,916		118,566		Total other expenses	76,273		57,166		241,191		175,732
Income before extinguishment of debt, income from equity affiliates and income taxes	Income before extinguishment of debt, income from equity affiliates and income taxes	94,572		86,920		190,521		169,177		Income before extinguishment of debt, income from equity affiliates and income taxes	100,414		77,194		290,937		246,372
Loss on extinguishment of debt	Loss on extinguishment of debt	(1,247)		—		(1,247)		(1,350)		Loss on extinguishment of debt	(314)		(3,262)		(1,561)		(4,612)
Income from equity affiliates	Income from equity affiliates	5,560		6,547		19,886		13,759		Income from equity affiliates	809		4,748		20,694		18,507
Provision for income taxes		(5,553)		(5,352)		(13,582)		(13,540)
(Provision for) benefit from income taxes										(Provision for) benefit from income taxes	(5,854)		374		(19,436)		(13,166)
Net income	Net income	93,332		88,115		195,578		168,046		Net income	95,055		79,054		290,634		247,101
Preferred stock dividends	Preferred stock dividends	10,342		11,214		20,684		20,270		Preferred stock dividends	10,342		10,342		31,027		30,612
Net income attributable to noncontrolling interest	Net income attributable to noncontrolling interest	6,826		6,992		14,411		13,808		Net income attributable to noncontrolling interest	6,789		6,002		21,200		19,811
Net income attributable to common stockholders	Net income attributable to common stockholders	$	76,164	$	69,909	$	160,483	$	133,968	Net income attributable to common stockholders	$	77,924	$	62,710	$	238,407	$	196,678

Basic earnings per common share	Basic earnings per common share	$	0.42	$	0.43	$	0.88	$	0.85	Basic earnings per common share	$	0.42	$	0.37	$	1.30	$	1.21
Diluted earnings per common share	Diluted earnings per common share	$	0.41	$	0.41	$	0.87	$	0.82	Diluted earnings per common share	$	0.41	$	0.36	$	1.28	$	1.18

Weighted average shares outstanding:	Weighted average shares outstanding:									Weighted average shares outstanding:
Basic	Basic	181,815,469		163,044,217		181,468,002		158,258,813		Basic	187,023,395		170,227,553		183,340,149		162,292,235
Diluted	Diluted	216,061,876		195,013,810		215,489,604		190,357,030		Diluted	221,328,818		205,865,016		217,457,399		195,529,340

Dividends declared per common share	Dividends declared per common share	$	0.42	$	0.38	$	0.82	$	0.75	Dividends declared per common share	$	0.43	$	0.39	$	1.25	$	1.14

See Notes to Consolidated Financial Statements.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited)

($ in thousands, except shares)


Three Months Ended June 30, 2023
Three Months Ended September 30, 2023																		Three Months Ended September 30, 2023
		Preferred Stock Shares	Preferred Stock Value		Common Stock Shares	Common Stock Par Value		Additional Paid-in Capital		Retained Earnings		Total Arbor Realty Trust, Inc. Stockholders’ Equity		Noncontrolling Interest		Total Equity			Preferred Stock Shares	Preferred Stock Value		Common Stock Shares	Common Stock Par Value		Additional Paid-in Capital		Retained Earnings		Total Arbor Realty Trust, Inc. Stockholders’ Equity		Noncontrolling Interest		Total Equity
Balance – April 1, 2023		42,585,589	$	633,684	183,821,003	$	1,838	$	2,278,287	$	107,697	$	3,021,506	$	135,951	$	3,157,457
Balance – July 1, 2023																		Balance – July 1, 2023	42,585,589	$	633,684	183,067,388	$	1,831	$	2,280,632	$	107,561	$	3,023,708	$	135,933	$	3,159,641
Issuance - common stock	Issuance - common stock	—	—		1,901,000	19		26,905		—		26,924		—		26,924		Issuance - common stock	—	—		5,576,496	55		83,937		—		83,992		—		83,992
Repurchase - common stock		—	—		(2,659,172)	(27)		(27,734)		—		(27,761)		—		(27,761)
Stock-based compensation, net	Stock-based compensation, net	—	—		4,557	1		3,174		—		3,175		—		3,175		Stock-based compensation, net	—	—		(142,242)	(1)		(174)		—		(175)		—		(175)
Distributions - common stock	Distributions - common stock	—	—		—	—		—		(76,300)		(76,300)		—		(76,300)		Distributions - common stock	—	—		—	—		—		(80,660)		(80,660)		—		(80,660)
Distributions - preferred stock	Distributions - preferred stock	—	—		—	—		—		(10,342)		(10,342)		—		(10,342)		Distributions - preferred stock	—	—		—	—		—		(10,346)		(10,346)		—		(10,346)
Distributions - noncontrolling interest	Distributions - noncontrolling interest	—	—		—	—		—		—		—		(6,844)		(6,844)		Distributions - noncontrolling interest	—	—		—	—		—		—		—		(7,006)		(7,006)
Net income	Net income	—	—		—	—		—		86,506		86,506		6,826		93,332		Net income	—	—		—	—		—		88,266		88,266		6,789		95,055
Balance – June 30, 2023		42,585,589	$	633,684	183,067,388	$	1,831	$	2,280,632	$	107,561	$	3,023,708	$	135,933	$	3,159,641
Balance – September 30, 2023																		Balance – September 30, 2023	42,585,589	$	633,684	188,501,642	$	1,885	$	2,364,395	$	104,821	$	3,104,785	$	135,716	$	3,240,501

Six Months Ended June 30, 2023
Nine Months Ended September 30, 2023																		Nine Months Ended September 30, 2023
Balance – January 1, 2023	Balance – January 1, 2023	42,585,589	$	633,684	178,230,522	$	1,782	$	2,204,481	$	97,049	$	2,936,996	$	134,883	$	3,071,879	Balance – January 1, 2023	42,585,589	$	633,684	178,230,522	$	1,782	$	2,204,481	$	97,049	$	2,936,996	$	134,883	$	3,071,879
Issuance - common stock	Issuance - common stock	—	—		7,536,800	75		109,593		—		109,668		—		109,668		Issuance - common stock	—	—		13,113,296	130		193,530		—		193,660		—		193,660
Repurchase - common stock	Repurchase - common stock	—	—		(3,545,604)	(36)		(37,396)		—		(37,432)		—		(37,432)		Repurchase - common stock	—	—		(3,545,604)	(36)		(37,396)		—		(37,432)		—		(37,432)
Stock-based compensation, net	Stock-based compensation, net	—	—		845,670	10		3,954		—		3,964		—		3,964		Stock-based compensation, net	—	—		703,428	9		3,780		—		3,789		—		3,789
Distributions - common stock	Distributions - common stock	—	—		—	—		—		(149,971)		(149,971)		—		(149,971)		Distributions - common stock	—	—		—	—		—		(230,632)		(230,632)		—		(230,632)
Distributions - preferred stock	Distributions - preferred stock	—	—		—	—		—		(20,684)		(20,684)		—		(20,684)		Distributions - preferred stock	—	—		—	—		—		(31,030)		(31,030)		—		(31,030)
Distributions - noncontrolling interest	Distributions - noncontrolling interest	—	—		—	—		—		—		—		(13,361)		(13,361)		Distributions - noncontrolling interest	—	—		—	—		—		—		—		(20,367)		(20,367)
Net income	Net income	—	—		—	—		—		181,167		181,167		14,411		195,578		Net income	—	—		—	—		—		269,434		269,434		21,200		290,634
Balance – June 30, 2023		42,585,589	$	633,684	183,067,388	$	1,831	$	2,280,632	$	107,561	$	3,023,708	$	135,933	$	3,159,641
Balance – September 30, 2023																		Balance – September 30, 2023	42,585,589	$	633,684	188,501,642	$	1,885	$	2,364,395	$	104,821	$	3,104,785	$	135,716	$	3,240,501

See Notes to Consolidated Financial Statements.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited) (Continued)

($ in thousands, except shares)


Three Months Ended June 30, 2022
Three Months Ended September 30, 2022																		Three Months Ended September 30, 2022
		Preferred Stock Shares	Preferred Stock Value		Common Stock Shares	Common Stock Par Value		Additional Paid-in Capital		Retained Earnings		Total Arbor Realty Trust, Inc. Stockholders’ Equity		Noncontrolling Interest		Total Equity			Preferred Stock Shares	Preferred Stock Value		Common Stock Shares	Common Stock Par Value		Additional Paid-in Capital		Retained Earnings		Total Arbor Realty Trust, Inc. Stockholders’ Equity		Noncontrolling Interest		Total Equity
Balance - April 1, 2022		42,617,095	$	633,734	160,198,115	$	1,602	$	1,927,621	$	75,828	$	2,638,785	$	133,263	$	2,772,048
Balance - July 1, 2022																		Balance - July 1, 2022	42,585,589	$	633,684	168,454,805	$	1,685	$	2,060,837	$	83,271	$	2,779,477	$	133,519	$	2,912,996
Issuance - common stock	Issuance - common stock	—	—		8,229,350	82		130,361		—		130,443		—		130,443		Issuance - common stock	—	—		3,170,688	31		44,491		—		44,522		—		44,522
Issuance - Series F preferred stock		—	(49)		—	—		(130)		—		(179)		—		(179)
Stock-based compensation, net	Stock-based compensation, net	—	—		27,340	1		2,985		—		2,986		—		2,986		Stock-based compensation, net	—	—		(101,685)	(1)		581		—		580		—		580
Distributions - common stock	Distributions - common stock	—	—		—	—		—		(62,463)		(62,463)		—		(62,463)		Distributions - common stock	—	—		—	—		—		(66,447)		(66,447)		—		(66,447)
Distributions - preferred stock	Distributions - preferred stock	—	—		—	—		—		(11,217)		(11,217)		—		(11,217)		Distributions - preferred stock	—	—		—	—		—		(10,345)		(10,345)		—		(10,345)
Distributions - noncontrolling interest	Distributions - noncontrolling interest	—	—		—	—		—		—		—		(6,191)		(6,191)		Distributions - noncontrolling interest	—	—		—	—		—		—		—		(6,354)		(6,354)
Redemption - operating partnership units		(31,506)	(1)		—	—		—		—		(1)		(545)		(546)
Net income	Net income	—	—		—	—		—		81,123		81,123		6,992		88,115		Net income	—	—		—	—		—		73,052		73,052		6,002		79,054
Balance – June 30, 2022		42,585,589	$	633,684	168,454,805	$	1,685	$	2,060,837	$	83,271	$	2,779,477	$	133,519	$	2,912,996
Balance – September 30, 2022																		Balance – September 30, 2022	42,585,589	$	633,684	171,523,808	$	1,715	$	2,105,909	$	79,531	$	2,820,839	$	133,167	$	2,954,006

Six Months Ended June 30, 2022
Nine Months Ended September 30, 2022																		Nine Months Ended September 30, 2022
Balance - January 1, 2022	Balance - January 1, 2022	39,325,095	$	556,163	151,362,181	$	1,514	$	1,789,229	$	68,144	$	2,415,050	$	132,487	$	2,547,537	Balance - January 1, 2022	39,325,095	$	556,163	151,362,181	$	1,514	$	1,789,229	$	68,144	$	2,415,050	$	132,487	$	2,547,537
Issuance - common stock	Issuance - common stock	—	—		16,455,100	164		268,079		—		268,243		—		268,243		Issuance - common stock	—	—		19,625,788	196		312,570		—		312,766		—		312,766
Issuance - Series F preferred stock	Issuance - Series F preferred stock	3,292,000	77,522		—	—		(130)		—		77,392		—		77,392		Issuance - Series F preferred stock	3,292,000	77,522		—	—		(130)		—		77,392		—		77,392
Stock-based compensation, net	Stock-based compensation, net	—	—		637,524	7		3,659		—		3,666		—		3,666		Stock-based compensation, net	—	—		535,839	5		4,240		—		4,245		—		4,245
Distributions - common stock	Distributions - common stock	—	—		—	—		—		(118,838)		(118,838)		—		(118,838)		Distributions - common stock	—	—		—	—		—		(185,285)		(185,285)		—		(185,285)
Distributions - preferred stock	Distributions - preferred stock	—	—		—	—		—		(20,273)		(20,273)		—		(20,273)		Distributions - preferred stock	—	—		—	—		—		(30,618)		(30,618)		—		(30,618)
Distributions - noncontrolling interest	Distributions - noncontrolling interest	—	—		—	—		—		—		—		(12,231)		(12,231)		Distributions - noncontrolling interest	—	—		—	—		—		—		—		(18,586)		(18,586)
Redemption - operating partnership units	Redemption - operating partnership units	(31,506)	(1)		—	—		—		—		(1)		(545)		(546)		Redemption - operating partnership units	(31,506)	(1)		—	—		—		—		(1)		(545)		(546)
Net income	Net income	—	—		—	—		—		154,238		154,238		13,808		168,046		Net income	—	—		—	—		—		227,290		227,290		19,811		247,101
Balance – June 30, 2022		42,585,589	$	633,684	168,454,805	$	1,685	$	2,060,837	$	83,271	$	2,779,477	$	133,519	$	2,912,996
Balance – September 30, 2022																		Balance – September 30, 2022	42,585,589	$	633,684	171,523,808	$	1,715	$	2,105,909	$	79,531	$	2,820,839	$	133,167	$	2,954,006

See Notes to Consolidated Financial Statements.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(in thousands)


		Six Months Ended June 30,					Nine Months Ended September 30,
		2023		2022			2023		2022
Operating activities:	Operating activities:					Operating activities:
Net income	Net income	$	195,578	$	168,046	Net income	$	290,634	$	247,101
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	Depreciation and amortization	5,011		4,014		Depreciation and amortization	7,297		6,092
Stock-based compensation	Stock-based compensation	9,094		9,241		Stock-based compensation	12,141		12,330
Amortization and accretion of interest and fees, net	Amortization and accretion of interest and fees, net	(1,857)		(6,782)		Amortization and accretion of interest and fees, net	(3,084)		(10,022)
Amortization of capitalized mortgage servicing rights	Amortization of capitalized mortgage servicing rights	31,020		29,750		Amortization of capitalized mortgage servicing rights	46,920		44,532
Originations of loans held-for-sale	Originations of loans held-for-sale	(2,460,869)		(2,117,624)		Originations of loans held-for-sale	(3,619,570)		(3,232,962)
Proceeds from sales of loans held-for-sale, net of gain on sale	Proceeds from sales of loans held-for-sale, net of gain on sale	2,332,245		2,617,418		Proceeds from sales of loans held-for-sale, net of gain on sale	3,607,665		3,699,555
Mortgage servicing rights	Mortgage servicing rights	(34,659)		(32,879)		Mortgage servicing rights	(48,769)		(52,287)
Write-off of capitalized mortgage servicing rights from payoffs	Write-off of capitalized mortgage servicing rights from payoffs	8,907		25,545		Write-off of capitalized mortgage servicing rights from payoffs	11,764		37,318
Provision for loss sharing (net of recoveries)	Provision for loss sharing (net of recoveries)	10,848		(2,611)		Provision for loss sharing (net of recoveries)	12,528		(2,199)
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	36,395		7,426		Provision for credit losses (net of recoveries)	55,047		9,700
Net charge-offs for loss sharing obligations	Net charge-offs for loss sharing obligations	(1,335)		(400)		Net charge-offs for loss sharing obligations	(434)		(354)
Deferred tax benefit	Deferred tax benefit	(4,197)		(2,426)		Deferred tax benefit	(6,630)		(7,833)
Income from equity affiliates	Income from equity affiliates	(19,886)		(13,759)		Income from equity affiliates	(20,694)		(18,507)
Distributions from operations of equity affiliates	Distributions from operations of equity affiliates	15,008		11,438		Distributions from operations of equity affiliates	22,507		16,546
Change in fair value of held-for-sale loans	Change in fair value of held-for-sale loans	(2,220)		4,380		Change in fair value of held-for-sale loans	(1,634)		12,163
Loss on extinguishment of debt	Loss on extinguishment of debt	1,247		1,350		Loss on extinguishment of debt	1,561		4,612
Payoffs and paydowns of loans held-for-sale	Payoffs and paydowns of loans held-for-sale	27		58,327		Payoffs and paydowns of loans held-for-sale	463		58,339
Loss on sale of loans	Loss on sale of loans	—		9,180		Loss on sale of loans	—		10,120
Changes in operating assets and liabilities	Changes in operating assets and liabilities	(18,736)		(5,086)		Changes in operating assets and liabilities	(209,214)		(23,138)
Net cash provided by operating activities	Net cash provided by operating activities	101,621		764,548		Net cash provided by operating activities	158,498		811,106

Investing Activities:	Investing Activities:					Investing Activities:
Loans and investments funded, originated and purchased, net	Loans and investments funded, originated and purchased, net	(867,804)		(4,661,893)		Loans and investments funded, originated and purchased, net	(1,061,865)		(5,418,113)
Payoffs and paydowns of loans and investments	Payoffs and paydowns of loans and investments	1,873,578		1,686,546		Payoffs and paydowns of loans and investments	2,541,373		2,302,874
Proceeds from sale of loans and investments	Proceeds from sale of loans and investments	—		102,228		Proceeds from sale of loans and investments	—		397,338
Deferred fees	Deferred fees	7,945		39,514		Deferred fees	13,624		50,385
Contributions to equity affiliates	Contributions to equity affiliates	(850)		(15,003)		Contributions to equity affiliates	(1,029)		(16,730)
Distributions from equity affiliates	Distributions from equity affiliates	12,052		16,144		Distributions from equity affiliates	15,552		24,321
Purchase of securities held-to-maturity, net	Purchase of securities held-to-maturity, net	—		(27,598)		Purchase of securities held-to-maturity, net	—		(27,598)
Payoffs and paydowns of securities held-to-maturity	Payoffs and paydowns of securities held-to-maturity	3,413		9,083		Payoffs and paydowns of securities held-to-maturity	3,544		16,676
Due to borrowers and reserves	Due to borrowers and reserves	—		9,364		Due to borrowers and reserves	(92,358)		(152,036)
Net cash provided by (used in) investing activities	Net cash provided by (used in) investing activities	1,028,334		(2,841,615)		Net cash provided by (used in) investing activities	1,418,841		(2,822,883)

Financing activities:	Financing activities:					Financing activities:
Proceeds from credit and repurchase facilities	Proceeds from credit and repurchase facilities	4,449,564		6,120,513		Proceeds from credit and repurchase facilities	6,575,575		8,474,821
Paydowns and payoffs of credit and repurchase facilities	Paydowns and payoffs of credit and repurchase facilities	(4,717,137)		(6,052,818)		Paydowns and payoffs of credit and repurchase facilities	(7,033,287)		(8,325,608)
Payoffs and paydowns of securitized debt	Payoffs and paydowns of securitized debt	(689,715)		(441,000)		Payoffs and paydowns of securitized debt	(856,864)		(441,000)
Proceeds from issuance of common stock	Proceeds from issuance of common stock	109,668		268,243		Proceeds from issuance of common stock	193,660		312,766
Proceeds from issuance of senior unsecured notes	Proceeds from issuance of senior unsecured notes	95,000		—		Proceeds from issuance of senior unsecured notes	95,000		—
Payoffs and paydowns of senior unsecured notes	Payoffs and paydowns of senior unsecured notes	(149,600)		—		Payoffs and paydowns of senior unsecured notes	(149,600)		—
Payments of withholding taxes on net settlement of vested stock	Payments of withholding taxes on net settlement of vested stock	(5,130)		(5,575)		Payments of withholding taxes on net settlement of vested stock	(8,352)		(8,085)
Repurchase of common stock	Repurchase of common stock	(37,432)		—		Repurchase of common stock	(37,432)		—
Distributions to stockholders	Distributions to stockholders	(184,016)		(151,099)		Distributions to stockholders	(282,029)		(234,246)
Payment of deferred financing costs	Payment of deferred financing costs	(6,094)		(24,994)		Payment of deferred financing costs	(7,719)		(35,267)
Proceeds from issuance of securitized debt	Proceeds from issuance of securitized debt	—		2,525,624		Proceeds from issuance of securitized debt	—		2,525,624
Proceeds from issuance of convertible senior unsecured notes						Proceeds from issuance of convertible senior unsecured notes	—		287,500
Extinguishment of convertible senior unsecured notes						Extinguishment of convertible senior unsecured notes	—		(200,662)
Proceeds from issuance of preferred stock	Proceeds from issuance of preferred stock	—		77,392		Proceeds from issuance of preferred stock	—		77,392
Redemption of operating partnership units	Redemption of operating partnership units	—		(546)		Redemption of operating partnership units	—		(546)
Net cash (used in) provided by financing activities	Net cash (used in) provided by financing activities	(1,134,892)		2,315,740		Net cash (used in) provided by financing activities	(1,511,048)		2,432,689
Net (decrease) increase in cash, cash equivalents and restricted cash		(4,937)		238,673
Net increase in cash, cash equivalents and restricted cash						Net increase in cash, cash equivalents and restricted cash	66,291		420,912
Cash, cash equivalents and restricted cash at beginning of period	Cash, cash equivalents and restricted cash at beginning of period	1,248,165		891,270		Cash, cash equivalents and restricted cash at beginning of period	1,248,165		891,270
Cash, cash equivalents and restricted cash at end of period	Cash, cash equivalents and restricted cash at end of period	$	1,243,228	$	1,129,943	Cash, cash equivalents and restricted cash at end of period	$	1,314,456	$	1,312,182

See Notes to Consolidated Financial Statements.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Continued)

(in thousands)


		Six Months Ended June 30,					Nine Months Ended September 30,
		2023		2022			2023		2022
Reconciliation of cash, cash equivalents and restricted cash:	Reconciliation of cash, cash equivalents and restricted cash:					Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents at beginning of period	Cash and cash equivalents at beginning of period	$	534,357	$	404,580	Cash and cash equivalents at beginning of period	$	534,357	$	404,580
Restricted cash at beginning of period	Restricted cash at beginning of period	713,808		486,690		Restricted cash at beginning of period	713,808		486,690
Cash, cash equivalents and restricted cash at beginning of period	Cash, cash equivalents and restricted cash at beginning of period	$	1,248,165	$	891,270	Cash, cash equivalents and restricted cash at beginning of period	$	1,248,165	$	891,270

Cash and cash equivalents at end of period	Cash and cash equivalents at end of period	$	846,362	$	341,991	Cash and cash equivalents at end of period	$	895,298	$	389,651
Restricted cash at end of period	Restricted cash at end of period	396,866		787,952		Restricted cash at end of period	419,158		922,531
Cash, cash equivalents and restricted cash at end of period	Cash, cash equivalents and restricted cash at end of period	$	1,243,228	$	1,129,943	Cash, cash equivalents and restricted cash at end of period	$	1,314,456	$	1,312,182

Supplemental cash flow information:	Supplemental cash flow information:					Supplemental cash flow information:
Cash used to pay interest	Cash used to pay interest	$	426,363	$	164,402	Cash used to pay interest	$	654,108	$	306,671
Cash used to pay taxes	Cash used to pay taxes	11,141		20,733		Cash used to pay taxes	22,916		25,770

Supplemental schedule of non-cash investing and financing activities:	Supplemental schedule of non-cash investing and financing activities:					Supplemental schedule of non-cash investing and financing activities:
Distributions accrued on preferred stock	Distributions accrued on preferred stock	7,010		7,010		Distributions accrued on preferred stock	7,010		7,010
Cumulative-effect adjustment (adoption of convertible debt standard)	Cumulative-effect adjustment (adoption of convertible debt standard)	—		2,447		Cumulative-effect adjustment (adoption of convertible debt standard)	—		2,447

See Notes to Consolidated Financial Statements.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 1 — Description of Business

Arbor Realty Trust, Inc. (“we,” “us,” or “our”) is a Maryland corporation formed in 2003. We are a nationwide real estate investment trust (“REIT”) and direct lender, providing loan origination and servicing for commercial real estate assets. We operate through two business segments: our Structured Loan Origination and Investment Business, or “Structured Business,” and our Agency Loan Origination and Servicing Business, or “Agency Business.”

Through our Structured Business, we invest in a diversified portfolio of structured finance assets in the multifamily, single-family rental (“SFR”) and commercial real estate markets, primarily consisting of bridge loans, in addition to mezzanine loans, junior participating interests in first mortgages and preferred and direct equity. We also invest in real estate-related joint ventures and may directly acquire real property and invest in real estate-related notes and certain mortgage-related securities.

Through our Agency Business, we originate, sell and service a range of multifamily finance products through the Federal National Mortgage Association (“Fannie Mae”) and the Federal Home Loan Mortgage Corporation (“Freddie Mac,” and together with Fannie Mae, the government-sponsored enterprises, or “GSEs”), the Government National Mortgage Association (“Ginnie Mae”), Federal Housing Authority (“FHA”) and the U.S. Department of Housing and Urban Development (together with Ginnie Mae and FHA, “HUD”). We retain the servicing rights and asset management responsibilities on substantially all loans we originate and sell under the GSE and HUD programs. We are an approved Fannie Mae Delegated Underwriting and Servicing (“DUS”) lender nationally, a Freddie Mac Multifamily Conventional Loan lender, seller/servicer in New York, New Jersey and Connecticut, a Freddie Mac affordable, manufactured housing, senior housing and small balance loan (“SBL”) lender, seller/servicer nationally and a HUD MAP and LEAN senior housing/healthcare lender nationally. We also originate and service permanent financing loans underwritten using the guidelines of our existing agency loans sold to the GSEs, which we refer to as “Private Label” loans, and originate and sell finance products through conduit/commercial mortgage-backed securities (“CMBS”) programs. We pool and securitize the Private Label loans and sell certificates in the securitizations to third-party investors, while retaining the servicing rights and the highest risk bottom tranche certificate of the securitization (“APL certificates”).

Substantially all of our operations are conducted through our operating partnership, Arbor Realty Limited Partnership (“ARLP”), for which we serve as the indirect general partner, and ARLP’s subsidiaries. We are organized to qualify as a REIT for U.S. federal income tax purposes. A REIT is generally not subject to federal income tax on that portion of its REIT-taxable income that is distributed to its stockholders, provided that at least 90% of taxable income is distributed and provided that certain other requirements are met. Certain of our assets that produce non-qualifying REIT income, primarily within the Agency Business, are operated through taxable REIT subsidiaries (“TRS”), which are part of our TRS consolidated group (the “TRS Consolidated Group”) and are subject to U.S. federal, state and local income taxes. In general, our TRS entities may hold assets that the REIT cannot hold directly and may engage in real estate or non-real estate-related business.

Note 2 — Basis of Presentation and Significant Accounting Policies

Basis of Presentation

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), for interim financial statements and the instructions to Form 10-Q. Accordingly, certain information and footnote disclosures normally included in the consolidated financial statements prepared under GAAP have been condensed or omitted. In our opinion, all adjustments considered necessary for a fair presentation of our financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These financial statements should be read in conjunction with our financial statements and notes thereto included in our 2022 Annual Report.

Principles of Consolidation

The consolidated financial statements include our financial statements and the financial statements of our wholly owned subsidiaries, partnerships and other entities in which we own a controlling interest, including variable interest entities (“VIEs”) of which we are the primary beneficiary. Entities in which we have a significant influence are accounted for under the equity method. Our VIEs are described in Note 14. All significant intercompany transactions and balances have been eliminated in consolidation.

Use of Estimates

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that could materially affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. The ultimate impact of inflation, increasing interest rates, bank failures, tightening of capital markets and

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

~~results could differ from those estimates. The ultimate impact of inflation, increasing interest rates, bank failures, tightening of capital markets and~~ reduced property values, both globally and to our business, makes any estimate or assumption at ~~June~~September 30, 2023 inherently less certain.

Reclassification

Certain amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period financial statements.

Recently Adopted Accounting Pronouncements

Description

Adoption Date

Effect on Financial Statements

In March 2022, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This guidance eliminates the accounting guidance on troubled debt restructurings and amends existing disclosures, including the requirement to disclose current period gross write-offs by year of origination. The guidance also updates the requirements related to accounting for credit losses and adds enhanced disclosures for creditors with respect to loan refinancings and restructurings for borrowers experiencing financial difficulty.

First quarter of 2023

The adoption of this guidance did not have a material impact on our consolidated financial statements.

Recently Issued Accounting Pronouncements

In March 2023, the FASB issued ASU 2023-01, Leases (Topic 842) – Common Control Arrangements and ASU 2023-02, Investments – Equity Method and Joint Ventures: Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method, both effective for us in the first quarter of 2024. In August 2023, the FASB issued ASU 2023-05, Business Combinations – Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement, which is effective for joint venture entities with a formation date on or after January 1, 2025. We currently do not have any transactions that fall under the scope of ~~this guidance;~~these ASUs; therefore, the ~~adoption of this guidance is~~adoptions are not expected to have an impact on our consolidated financial statements.

Significant Accounting Policies

See Item 8 – Financial Statements and Supplementary Data in our 2022 Annual Report for a description of our significant accounting policies. There have been no significant changes to our significant accounting policies since December 31, 2022.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 3 — Loans and Investments

Our Structured Business loan and investment portfolio consists of ($ in thousands):


		June 30, 2023		Percent of Total		Loan Count	Wtd. Avg. Pay Rate (1)		Wtd. Avg. Remaining Months to Maturity	Wtd. Avg. First Dollar LTV Ratio (2)		Wtd. Avg. Last Dollar LTV Ratio (3)			September 30, 2023		Percent of Total		Loan Count	Wtd. Avg. Pay Rate (1)		Wtd. Avg. Remaining Months to Maturity	Wtd. Avg. First Dollar LTV Ratio (2)		Wtd. Avg. Last Dollar LTV Ratio (3)
Bridge loans (4)	Bridge loans (4)	$	13,168,302	98	%	652	8.78	%	16.4	0	%	76	%	Bridge loans (4)	$	12,790,972	97	%	664	8.85	%	13.8	0	%	77	%
Mezzanine loans	Mezzanine loans	223,087		1	%	45	8.35	%	57.9	44	%	80	%	Mezzanine loans	233,805		2	%	47	8.35	%	54.7	45	%	79	%
Preferred equity investments	Preferred equity investments	89,725		1	%	7	6.56	%	44.7	48	%	87	%	Preferred equity investments	87,924		1	%	10	3.03	%	62.0	47	%	84	%
Other loans (5)	Other loans (5)	10,493		<1%		2	9.60	%	18.3	0	%	62	%	Other loans (5)	9,694		<1%		2	9.72	%	15.6	0	%	62	%
		13,491,607		100	%	706	8.76	%	17.2	1	%	76	%		13,122,395		100	%	723	8.80	%	14.9	1	%	77	%
Allowance for credit losses	Allowance for credit losses	(169,054)												Allowance for credit losses	(184,069)
Unearned revenue	Unearned revenue	(51,194)												Unearned revenue	(45,530)
Loans and investments, net	Loans and investments, net	$	13,271,359											Loans and investments, net	$	12,892,796

		December 31, 2022													December 31, 2022
Bridge loans (4)	Bridge loans (4)	$	14,096,054	98	%	692	8.17	%	19.8	0	%	76	%	Bridge loans (4)	$	14,096,054	98	%	692	8.17	%	19.8	0	%	76	%
Mezzanine loans	Mezzanine loans	213,499		1	%	44	8.13	%	63.1	42	%	77	%	Mezzanine loans	213,499		1	%	44	8.13	%	63.1	42	%	77	%
Preferred equity investments	Preferred equity investments	110,725		1	%	8	7.63	%	39.2	46	%	79	%	Preferred equity investments	110,725		1	%	8	7.63	%	39.2	46	%	79	%
Other loans (5)	Other loans (5)	35,845		<1%		3	8.76	%	32.8	0	%	58	%	Other loans (5)	35,845		<1%		3	8.76	%	32.8	0	%	58	%
		14,456,123		100	%	747	8.17	%	20.6	1	%	76	%		14,456,123		100	%	747	8.17	%	20.6	1	%	76	%
Allowance for credit losses	Allowance for credit losses	(132,559)												Allowance for credit losses	(132,559)
Unearned revenue	Unearned revenue	(68,890)												Unearned revenue	(68,890)
Loans and investments, net	Loans and investments, net	$	14,254,674											Loans and investments, net	$	14,254,674

________________________

(1)“Weighted Average Pay Rate” is a weighted average, based on the unpaid principal balance (“UPB”) of each loan in our portfolio, of the interest rate required to be paid monthly as stated in the individual loan agreements. Certain loans and investments that require an accrual rate to be paid at maturity are not included in the weighted average pay rate as shown in the table.

(2)The “First Dollar Loan-to-Value (“LTV”) Ratio” is calculated by comparing the total of our senior most dollar and all senior lien positions within the capital stack to the fair value of the underlying collateral to determine the point at which we will absorb a total loss of our position.

(3)The “Last Dollar LTV Ratio” is calculated by comparing the total of the carrying value of our loan and all senior lien positions within the capital stack to the fair value of the underlying collateral to determine the point at which we will initially absorb a loss.

(4)At ~~June~~September 30, 2023 and December 31, 2022, bridge loans included ~~275~~311 and 241, respectively, of SFR loans with a total gross loan commitment of ~~$1.73~~$2.05 billion and $1.57 billion, respectively, of which ~~$1.02~~$1.16 billion and $927.4 million, respectively, was funded.

(5)~~At June 30, 2023 and December 31, 2022, other~~Other loans ~~included 2 and 3~~represents variable rate SFR permanent ~~loans, respectively.~~loans.

Concentration of Credit Risk

We are subject to concentration risk in that, at ~~June~~September 30, 2023, the UPB related to 8792 loans with five different borrowers represented 12% of total assets. At December 31, 2022, the UPB related to 38 loans with five different borrowers represented 11% of total assets. During both the three and ~~six~~nine months ended ~~June~~September 30, 2023 and the year ended December 31, 2022, no single loan or investment represented more than 10% of our total assets and no single investor group generated over 10% of our revenue. See Note 17 for details on our concentration of related party loans and investments.

We assign a credit risk rating of pass, pass/watch, special mention, substandard or doubtful to each loan and investment, with a pass rating being the lowest risk and a doubtful rating being the highest risk. Each credit risk rating has benchmark guidelines that pertain to debt-service coverage ratios, LTV ratios, borrower strength, asset quality, and funded cash reserves. Other factors such as guarantees, market strength, and remaining loan term and borrower equity are also reviewed and factored into determining the credit risk rating assigned to each loan. This metric provides a helpful snapshot of portfolio quality and credit risk. All portfolio assets are subject to, at a minimum, a

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

~~subject to, at a minimum, a~~ thorough quarterly financial evaluation in which historical operating performance and forward-looking projections are reviewed, however, we maintain a higher level of scrutiny and focus on loans that we consider “high risk” and that possess deteriorating credit quality.

Generally speaking, given our typical loan profile, risk ratings of pass, pass/watch and special mention suggest that we expect the loan to make both principal and interest payments according to the contractual terms of the loan agreement. A risk rating of substandard indicates we anticipate the loan may require a modification of some kind. A risk rating of doubtful indicates we expect the loan to underperform over its term, and there could be loss of interest and/or principal. Further, while the above are the primary guidelines used in determining a certain risk rating, subjective items such as borrower strength, market strength or asset quality may result in a rating that is higher or lower than might be indicated by any risk rating matrix.

A summary of the loan portfolio’s internal risk ratings and LTV ratios by asset class at ~~June~~September 30, 2023 is as follows ($ in thousands):


		UPB by Origination Year												Total			Wtd. Avg. First Dollar LTV Ratio				Wtd. Avg. Last Dollar LTV Ratio			UPB by Origination Year													Total			Wtd. Avg. First Dollar LTV Ratio		Wtd. Avg. Last Dollar LTV Ratio
Asset Class / Risk Rating	Asset Class / Risk Rating	2023		2022		2021		2020		2019		Prior							Asset Class / Risk Rating	2023					2022			2021		2020		2019		Prior
Multifamily:	Multifamily:																									Multifamily:
Pass	Pass	$	208,351	$	191,850	$	249,714	$	11,000	$	—	$	20,300	$	681,215								Pass	$	97,186		$	131,266	$	97,269	$	2,010	$	—	$	20,300		$	348,031
Pass/Watch	Pass/Watch	493,020		2,685,299		2,741,640		121,870		93,235		7,194		6,142,258									Pass/Watch	673,165			2,378,519		3,015,502		81,560		112,416		58,394		6,319,556
Special Mention	Special Mention	—		1,624,051		2,835,865		196,825		161,885		21,700		4,840,326									Special Mention	799			1,830,803		2,353,938		219,050		140,685		—		4,545,275
Substandard	Substandard	—		171,821		237,737		24,100		—		52,450		486,108									Substandard	—			290,492		153,697		24,099		—		—		468,288
Doubtful	Doubtful	—		—		2,605		—		9,765		—		12,370									Doubtful	—			—		13,930		—		9,765		—		23,695
Total Multifamily	Total Multifamily	$	701,371	$	4,673,021	$	6,067,561	$	353,795	$	264,885	$	101,644	$	12,162,277		1	%			77	%	Total Multifamily	$	771,150		$	4,631,080	$	5,634,336	$	326,719	$	262,866	$	78,694	$	11,704,845		1	%	78	%
Single-Family Rental:	Single-Family Rental:	Percentage of portfolio												90		%							Single-Family Rental:	Percentage of portfolio													89		%
Pass	Pass	$	—	$	—	$	1,330	$	—	$	—	$	—	$	1,330								Pass	$	22,208		$	—	$	—	$	—	$	—	$	—	$	22,208
Pass/Watch	Pass/Watch	95,623		451,728		305,484		68,625		20,965		—		942,425									Pass/Watch	161,976			466,391		355,176		86,347		20,965		—		1,090,855
Special Mention	Special Mention	—		22,398		38,035		30,265		—		—		90,698									Special Mention	—			22,924		12,852		24,503		—		—		60,279
Total Single-Family Rental	Total Single-Family Rental	$	95,623	$	474,126	$	344,849	$	98,890	$	20,965	$	—	$	1,034,453		0	%			63	%	Total Single-Family Rental	$	184,184		$	489,315	$	368,028	$	110,850	$	20,965	$	—	$	1,173,342		0	%	63	%
Land:	Land:	Percentage of portfolio												8		%							Land:	Percentage of portfolio													9		%
Pass/Watch	Pass/Watch	$	—	$	—	$	—	$	4,600	$	—	$	—	$	4,600								Pass/Watch	$	—		$	—	$	—	$	4,600	$	—	$	—	$	4,600
Special Mention	Special Mention	—		—		—		3,500		—		—		3,500									Special Mention	—			—		—		3,500		—		—		3,500
Substandard	Substandard	—		—		—		—		—		127,928		127,928									Substandard	—			—		—		—		—		127,928		127,928
Total Land	Total Land	$	—	$	—	$	—	$	8,100	$	—	$	127,928	$	136,028		0	%			98	%	Total Land	$	—		$	—	$	—	$	8,100	$	—	$	127,928	$	136,028		0	%	98	%
Office:	Office:	Percentage of portfolio												1		%							Office:	Percentage of portfolio													1		%
Special Mention	Special Mention	$	—	$	—	$	—	$	35,410	$	—	$	—	$	35,410								Special Mention	$	—		$	—	$	—	$	35,410	$	—	$	—	$	35,410
Substandard	Substandard	—		—		—		—		—		44,625		44,625									Substandard	—			—		—		—		—		45,025		45,025
Total Office	Total Office	$	—	$	—	$	—	$	35,410	$	—	$	44,625	$	80,035		0	%			91	%	Total Office	$	—		$	—	$	—	$	35,410	$	—	$	45,025	$	80,435		0	%	90	%
Healthcare:		Percentage of portfolio												1		%
Pass/Watch		$	—	$	—	$	—	$	—	$	51,069	$	—	$	51,069
Total Healthcare		$	—	$	—	$	—	$	—	$	51,069	$	—	$	51,069		0	%			69	%
Retail:	Retail:	Percentage of portfolio												< 1%									Retail:	Percentage of portfolio													1		%
Pass/Watch	Pass/Watch	$	—	$	—	$	—	$	—	$	4,000	$	—	$	4,000								Pass/Watch	$	—		$	—	$	—	$	—	$	4,000	$	—	$	4,000
Special Mention	Special Mention	—		—		—		—		—		3,445		3,445									Special Mention	—			—		—		—		—		3,445		3,445
Substandard	Substandard	—		—		—		—		—		18,600		18,600									Substandard	—			—		—		—		—		18,600		18,600
Total Retail	Total Retail	$	—	$	—	$	—	$	—	$	4,000	$	22,045	$	26,045		11	%			72	%	Total Retail	$	—		$	—	$	—	$	—	$	4,000	$	22,045	$	26,045		11	%	71	%
Other:	Other:	Percentage of portfolio												< 1%									Other:	Percentage of portfolio													< 1%
Doubtful	Doubtful	$	—	$	—	$	—	$	—	$	—	$	1,700	$	1,700								Doubtful	$	—		$	—	$	—	$	—	$	—	$	1,700	$	1,700
Total Other	Total Other	$	—	$	—	$	—	$	—	$	—	$	1,700	$	1,700		63	%			63	%	Total Other	$	—		$	—	$	—	$	—	$	—	$	1,700	$	1,700		63	%	63	%
		Percentage of portfolio												< 1%										Percentage of portfolio													< 1%
Grand Total	Grand Total	$	796,994	$	5,147,147	$	6,412,410	$	496,195	$	340,919	$	297,942	$	13,491,607		1	%			76	%	Grand Total	$	955,334		$	5,120,395	$	6,002,364	$	481,079	$	287,831	$	275,392	$	13,122,395		1	%	77	%

Geographic Concentration Risk

At ~~June~~September 30, 2023, underlying properties in Texas and Florida represented ~~23%~~24% and 16%, respectively, of the outstanding balance of our loan and investment portfolio. At December 31, 2022, underlying properties in Texas and Florida represented 22% and 14%,

~~Table of Contents~~

~~ARBOR REALTY TRUST, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)~~

respectively, of the outstanding balance of our loan and investment portfolio. No other states represented 10% or more of the total loan and investment portfolio.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Allowance for Credit Losses

A summary of the changes in the allowance for credit losses is as follows (in thousands):


		Three Months Ended June 30, 2023																	Three Months Ended September 30, 2023
		Land		Multifamily		Office		Retail		Commercial		Single-Family Rental		Other		Total			Multifamily		Land		Office		Retail		Commercial		Single-Family Rental		Other		Total
Allowance for credit losses:	Allowance for credit losses:																	Allowance for credit losses:
Beginning balance	Beginning balance	$	78,086	$	58,348	$	8,106	$	5,819	$	1,700	$	973	$	45	$	153,077	Beginning balance	$	74,295	$	77,902	$	8,246	$	5,819	$	1,700	$	1,077	$	15	$	169,054
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	(184)		15,947		140		—		—		104		(30)		15,977		Provision for credit losses (net of recoveries)	14,884		60		(76)		—		—		162		(15)		15,015
Ending balance	Ending balance	$	77,902	$	74,295	$	8,246	$	5,819	$	1,700	$	1,077	$	15	$	169,054	Ending balance	$	89,179	$	77,962	$	8,170	$	5,819	$	1,700	$	1,239	$	—	$	184,069

		Three Months Ended June 30, 2022																	Three Months Ended September 30, 2022
Allowance for credit losses:	Allowance for credit losses:																	Allowance for credit losses:
Beginning balance	Beginning balance	$	77,940	$	22,084	$	8,085	$	5,819	$	1,700	$	421	$	333	$	116,382	Beginning balance	$	27,958	$	77,918	$	7,031	$	5,819	$	1,700	$	725	$	180	$	121,331
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	(22)		5,874		(1,054)		—		—		304		(153)		4,949		Provision for credit losses (net of recoveries)	(675)		(8)		306		—		—		1,326		16		965
Ending balance	Ending balance	$	77,918	$	27,958	$	7,031	$	5,819	$	1,700	$	725	$	180	$	121,331	Ending balance	$	27,283	$	77,910	$	7,337	$	5,819	$	1,700	$	2,051	$	196	$	122,296

		Six Months Ended June 30, 2023																	Nine Months Ended September 30, 2023
Allowance for credit losses:	Allowance for credit losses:																	Allowance for credit losses:
Beginning balance	Beginning balance	$	78,068	$	37,961	$	8,162	$	5,819	$	1,700	$	781	$	68	$	132,559	Beginning balance	$	37,961	$	78,068	$	8,162	$	5,819	$	1,700	$	781	$	68	$	132,559
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	(166)		36,334		84		—		—		296		(53)		36,495		Provision for credit losses (net of recoveries)	51,218		(106)		8		—		—		458		(68)		51,510
Ending balance	Ending balance	$	77,902	$	74,295	$	8,246	$	5,819	$	1,700	$	1,077	$	15	$	169,054	Ending balance	$	89,179	$	77,962	$	8,170	$	5,819	$	1,700	$	1,239	$	—	$	184,069

		Six Months Ended June 30, 2022																	Nine Months Ended September 30, 2022
Allowance for credit losses:	Allowance for credit losses:																	Allowance for credit losses:
Beginning balance	Beginning balance	$	77,970	$	18,707	$	8,073	$	5,819	$	1,700	$	320	$	652	$	113,241	Beginning balance	$	18,707	$	77,970	$	8,073	$	5,819	$	1,700	$	320	$	652	$	113,241
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	(52)		9,251		(1,042)		—		—		405		(472)		8,090		Provision for credit losses (net of recoveries)	8,576		(60)		(736)		—		—		1,731		(456)		9,055
Ending balance	Ending balance	$	77,918	$	27,958	$	7,031	$	5,819	$	1,700	$	725	$	180	$	121,331	Ending balance	$	27,283	$	77,910	$	7,337	$	5,819	$	1,700	$	2,051	$	196	$	122,296

During the three and ~~six~~nine months ended ~~June~~September 30, 2023, we recorded a ~~$16.0~~$15.0 million and a ~~$36.5~~$51.5 million provision for credit losses, respectively. The increase in the provision for credit losses during the three and ~~six~~nine months ended ~~June~~September 30, 2023 was primarily attributable to the impact from the macroeconomic outlook of the commercial real estate market. Our estimate of allowance for credit losses on our structured loans and investments, including related unfunded loan commitments, was based on a reasonable and supportable forecast period that reflects recent observable data, including an increase in interest rates, higher unemployment forecasts, and continuing inflationary pressures, including an estimated continual decline in real estate values and other market factors.

The expected credit losses over the contractual period of our loans also include the obligation to extend credit through our unfunded loan commitments. Our current expected credit loss (“CECL”) allowance for unfunded loan commitments is adjusted quarterly and corresponds with the associated outstanding loans. At ~~June~~September 30, 2023 and December 31, 2022, we had outstanding unfunded commitments of ~~$965.7 million~~$1.08 billion and $1.15 billion, respectively, that we are obligated to fund as borrowers meet certain requirements.

At ~~June~~September 30, 2023 and December 31, 2022, accrued interest receivable related to our loans totaling ~~$111.6~~$116.4 million and $108.5 million, respectively, was excluded from the estimate of credit losses and is included in other assets on the consolidated balance sheets.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

All of our structured loans and investments are secured by real estate assets or by interests in real estate assets, and, as such, the measurement of credit losses may be based on the difference between the fair value of the underlying collateral and the carrying value of the assets as of the period end. A summary of our specific loans considered impaired by asset class is as follows ($ in thousands):


		June 30, 2023											September 30, 2023
Asset Class	Asset Class	UPB (1)		Carrying Value		Allowance for Credit Losses		Wtd. Avg. First Dollar LTV Ratio		Wtd. Avg. Last Dollar LTV Ratio		Asset Class	UPB (1)		Carrying Value		Allowance for Credit Losses		Wtd. Avg. First Dollar LTV Ratio		Wtd. Avg. Last Dollar LTV Ratio
Land	Land	$	134,215	$	127,868	$	77,869	0	%	99	%	Land	$	134,215	$	127,868	$	77,869	0	%	99	%
Multifamily												Multifamily	90,070		87,995		17,750		0	%	100	%
Office	Office	44,625		44,625		7,951		0	%	100	%	Office	45,025		45,025		7,951		0	%	99	%
Multifamily		36,377		36,202		5,000		0	%	100	%
Retail	Retail	22,045		17,777		5,817		13	%	79	%	Retail	22,045		17,670		5,817		13	%	78	%
Commercial	Commercial	1,700		1,700		1,700		63	%	63	%	Commercial	1,700		1,700		1,700		63	%	63	%
Total	Total	$	238,962	$	228,172	$	98,337	2	%	97	%	Total	$	293,055	$	280,258	$	111,087	1	%	97	%

		December 31, 2022											December 31, 2022
Land	Land	$	134,215	$	127,868	$	77,869	0	%	99	%	Land	$	134,215	$	127,868	$	77,869	0	%	99	%
Retail	Retail	22,045		17,563		5,817		14	%	79	%	Retail	22,045		17,563		5,817		14	%	79	%
Commercial	Commercial	1,700		1,700		1,700		63	%	63	%	Commercial	1,700		1,700		1,700		63	%	63	%
Total	Total	$	157,960	$	147,131	$	85,386	3	%	96	%	Total	$	157,960	$	147,131	$	85,386	3	%	96	%

________________________

(1)Represents the UPB of ~~nine~~thirteen and seven impaired loans (less unearned revenue and other holdbacks and adjustments) by asset class at ~~June~~September 30, 2023 and December 31, 2022, respectively.

There were no loans for which the fair value of the collateral securing the loan was less than the carrying value of the loan for which we had not recorded a provision for credit loss at ~~June~~September 30, 2023 and December 31, 2022.

Loans are classified as non-performing once the contractual payments reach 60 days past due. Income from non-performing loans is generally recognized on a cash basis when it is received. Full income recognition will resume when the loan becomes contractually current, and performance has recommenced. At ~~June~~September 30, 2023, ~~seven~~twelve loans with an aggregate net carrying value of ~~$112.3~~$137.9 million, net of loan loss reserves of ~~$10.1~~$12.6 million, were classified as non-performing and, at December 31, 2022, four loans with an aggregate net carrying value of $2.6 million, net of related loan loss reserves of $5.1 million, were classified as non-performing. Income from non-performing loans is generally recognized on a cash basis when it is received. Full income recognition will resume when the loan becomes contractually current, and performance has recommenced.

A summary of our non-performing loans by asset class is as follows (in thousands):


		June 30, 2023						December 31, 2022							September 30, 2023						December 31, 2022
		UPB		Less Than 90 Days Past Due		Greater Than 90 Days Past Due		UPB		Less Than 90 Days Past Due		Greater Than 90 Days Past Due			UPB		Less Than 90 Days Past Due		Greater Than 90 Days Past Due		UPB		Less Than 90 Days Past Due		Greater Than 90 Days Past Due
Multifamily	Multifamily	$	119,291	$	116,686	$	2,605	$	2,605	$	—	$	2,605	Multifamily	$	152,717	$	122,847	$	29,870	$	2,605	$	—	$	2,605
Retail	Retail	3,445		—		3,445		3,445		—		3,445		Retail	3,445		—		3,445		3,445		—		3,445
Commercial	Commercial	1,700		—		1,700		1,700		—		1,700		Commercial	1,700		—		1,700		1,700		—		1,700
Total	Total	$	124,436	$	116,686	$	7,750	$	7,750	$	—	$	7,750	Total	$	157,862	$	122,847	$	35,015	$	7,750	$	—	$	7,750

At both September 30, 2023 and December 31, 2022, we had no loans contractually past due 90 days or more that are still accruing interest. During the nine months ended September 30, 2023 and 2022, we received $2.8 million and zero, respectively, of interest income on non-accrual loans.

In addition, we have six loans with a carrying value totaling $121.4 million at ~~June~~September 30, 2023, that are collateralized by a land development project. The loans do not carry a current pay rate of interest, however, five of the loans with a carrying value totaling ~~$112.0~~$112.1 million entitle us to a weighted average accrual rate of interest of 7.91%. In 2008, we suspended the recording of the accrual rate of interest on these loans, as they were impaired and we deemed the collection of this interest to be doubtful. At both ~~June~~September 30, 2023 and December 31, 2022, we had a cumulative allowance for credit losses of $71.4 million related to these loans. The loans are subject to certain risks associated with a development project including, but not limited to, availability of construction financing, increases in

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

projected construction costs, demand for the development’s outputs upon completion of the project, and litigation risk. Additionally, these loans were not classified as non-performing as the borrower is compliant with all of the terms and conditions of the loans.

~~Table~~In the second quarter of ~~Contents~~2023, a borrower of a $70.5 million multifamily bridge loan, with an interest rate of SOFR plus 3.40% and a maturity date of September 2024, defaulted on its interest payments and, as a result, this loan was classified as a non-performing loan. In September 2023, the borrower sold the underlying property to a third party who assumed our loan. At the time of the property sale, we entered into a loan modification agreement with the new borrower to extend the maturity to September 2025 and reduce the interest rate to a fixed pay rate of 3.00% and an accrual rate of 3.00% for a total fixed rate of 6.00% for a period of eighteen months, after which the interest rate resumes to the original rate for the duration of the loan. The new borrower was also required to fund $10.5 million over time: $2.5 million in interest reserves, which was funded at the closing of the loan assumption, and $8.0 million in capital improvements within fifteen months. If the new borrower fails to timely complete the required capital improvements, it will be required to fund a renovation reserve at the lesser of (1) $2.5 million and (2) the difference between the $8.0 million capital commitment and the costs actually incurred for such capital improvements. The key principal is also personally guaranteeing the $8.0 million capital improvement.

~~ARBOR REALTY TRUST, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)~~

~~At both June 30, 2023~~There were no other loan modifications, refinancings and/or extensions during the three and ~~December 31, 2022, we had no loans contractually past due 90 days or more that are still accruing interest. During the six~~nine months ended ~~June~~September 30, ~~2023 and~~ 2022 ~~we received $1.4 million and zero, respectively, of interest income on nonaccrual loans.~~to borrowers experiencing financial difficulty.

In April 2023, we exercised our right to foreclose on a group of properties in Houston, Texas that are the underlying collateral for four bridge loans with a total UPB of $217.4 million. We simultaneously sold these properties to a significant equity investor in the original bridge loans and provided new bridge loan financing as part of the sale. We did not record a loss on the original bridge loans and recovered all the outstanding interest owed to us as part of this restructuring.

During the second quarter of 2022, we sold a bridge loan and mezzanine loans totaling $110.5 million, that were collateralized by a land development project, at a discount for $102.2 million. In connection with this transaction, we had $66.3 million of capital returned to us to be used in future investments and recorded a $9.2 million loss (including fees and expenses), which was included in other income (loss), net on the consolidated statements of income. We have the potential to recover up to $2.8 million depending on the future performance of the loan.

In July 2022, we sold four bridge loans with an aggregate UPB of $296.9 million at par less shared loan origination fees and selling costs totaling $2.0 million and had $78.0 million of capital returned to us to be used in future investments. The shared loan origination fees and selling costs were recorded as an unrealized impairment loss in the second quarter of 2022 and included in other income (loss), net on the consolidated statements of income. We have retained the right to service these loans. During the three months ended June 30, 2023, we repurchased two of these bridge loans with an aggregate UPB of $182.0 million at par.

~~There were no loan modifications, refinancings and/or extensions during the three and six months ended June 30, 2023 or 2022 for borrowers experiencing financial difficulty.~~

Given the transitional nature of some of our real estate loans, we may require funds to be placed into an interest reserve, based on contractual requirements, to cover debt service costs. At ~~June~~September 30, 2023 and December 31, 2022, we had total interest reserves of ~~$123.0~~$125.8 million and $123.7 million, respectively, on ~~483~~516 loans and 480 loans, respectively, with an aggregate UPB of ~~$7.78~~$8.31 billion and $7.70 billion, respectively.

Note 4 — Loans Held-for-Sale, Net

Our GSE loans held-for-sale are typically sold within 60 days of loan origination, while our non-GSE loans are generally expected to be sold to third parties or securitized within 180 days of loan origination. Loans held-for-sale, net consists of the following (in thousands):


		June 30, 2023		December 31, 2022			September 30, 2023		December 31, 2022
Fannie Mae	Fannie Mae	$	373,105	$	173,020	Fannie Mae	$	257,371	$	173,020
Freddie Mac	Freddie Mac	84,355		8,938		Freddie Mac	86,089		8,938
Private Label						Private Label	11,350		152,735
SFR - Fixed Rate	SFR - Fixed Rate	15,452		12,352		SFR - Fixed Rate	8,710		12,352
Private Label		11,350		152,735
FHA	FHA	1,223		21,021		FHA	4,810		21,021
		485,485		368,066			368,330		368,066
Fair value of future MSR	Fair value of future MSR	6,948		5,557		Fair value of future MSR	4,302		5,557
Unrealized impairment loss	Unrealized impairment loss	(2,305)		(15,703)		Unrealized impairment loss	(2,891)		(15,703)
Unearned discount	Unearned discount	(5,002)		(3,850)		Unearned discount	(5,421)		(3,850)
Loans held-for-sale, net	Loans held-for-sale, net	$	485,126	$	354,070	Loans held-for-sale, net	$	364,320	$	354,070

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

During the three and ~~six~~nine months ended ~~June~~September 30, 2023, we sold ~~$1.41~~$1.28 billion and ~~$2.34~~$3.62 billion of loans held-for-sale, respectively, and ~~$1.03~~$1.08 billion and ~~$2.62~~$3.70 billion during the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively. Included in the total loans sold during 2022 were $489.3 million of Private Label loans that were sold to unconsolidated affiliates of ours who securitized the loans. We retained the most subordinate class of certificates in this securitization totaling $43.4 million in satisfaction of credit risk retention requirements and we are also the primary servicer of the mortgage loans.

During 2022, we recorded a loss of $5.2 million (net of corresponding swap gains associated with these loans) on seven Private Label loans with a UPB of $129.9 million and a net carrying value of $116.4 million. During the first quarter of 2023, we sold these loans and recorded a gain of $0.9 million.

~~Table of Contents~~

~~ARBOR REALTY TRUST, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)~~

During the three months ended June 30, 2022, we determined that the fair value of certain loans held-for-sale were below their carrying values and, based on the fair value analysis performed, we recorded an unrealized impairment loss of $4.1 million. The unrealized impairment loss was included in other income (loss), net on the consolidated statements of income.

At ~~June~~September 30, 2023 and December 31, 2022, there were no loans held-for-sale that were 90 days or more past due, and there were no loans held-for-sale that were placed on a non-accrual status.

Note 5 — Capitalized Mortgage Servicing Rights

Our capitalized mortgage servicing rights (“MSRs”) reflect commercial real estate MSRs derived primarily from loans sold in our Agency Business or acquired MSRs. The discount rates used to determine the present value of all our MSRs throughout the periods presented were between 8% - 13% (representing a weighted average discount rate of 12%) based on our best estimate of market discount rates. The weighted average estimated life remaining of our MSRs was ~~8.4~~8.3 years and 8.6 years at ~~June~~September 30, 2023 and December 31, 2022, respectively.

A summary of our capitalized MSR activity is as follows (in thousands):


		Three Months Ended June 30, 2023						Six Months Ended June 30, 2023							Three Months Ended September 30, 2023						Nine Months Ended September 30, 2023
		Originated		Acquired		Total		Originated		Acquired		Total			Originated		Acquired		Total		Originated		Acquired		Total
Beginning balance	Beginning balance	$	383,636	$	12,998	$	396,634	$	386,878	$	14,593	$	401,471	Beginning balance	$	383,267	$	11,143	$	394,410	$	386,878	$	14,593	$	401,471
Additions	Additions	18,980		—		18,980		32,866		—		32,866		Additions	16,550		—		16,550		49,416		—		49,416
Amortization	Amortization	(14,592)		(1,013)		(15,605)		(28,878)		(2,142)		(31,020)		Amortization	(14,988)		(912)		(15,900)		(43,866)		(3,054)		(46,920)
Write-downs and payoffs	Write-downs and payoffs	(4,757)		(842)		(5,599)		(7,599)		(1,308)		(8,907)		Write-downs and payoffs	(2,400)		(457)		(2,857)		(9,999)		(1,765)		(11,764)
Ending balance	Ending balance	$	383,267	$	11,143	$	394,410	$	383,267	$	11,143	$	394,410	Ending balance	$	382,429	$	9,774	$	392,203	$	382,429	$	9,774	$	392,203

		Three Months Ended June 30, 2022						Six Months Ended June 30, 2022							Three Months Ended September 30, 2022						Nine Months Ended September 30, 2022
Beginning balance	Beginning balance	$	398,061	$	23,975	$	422,036	$	395,573	$	27,161	$	422,734	Beginning balance	$	391,397	$	20,137	$	411,534	$	395,573	$	27,161	$	422,734
Additions	Additions	17,123		—		17,123		44,095		—		44,095		Additions	18,907		—		18,907		63,002		—		63,002
Amortization	Amortization	(13,066)		(1,713)		(14,779)		(25,993)		(3,757)		(29,750)		Amortization	(13,355)		(1,427)		(14,782)		(39,348)		(5,184)		(44,532)
Write-downs and payoffs	Write-downs and payoffs	(10,721)		(2,125)		(12,846)		(22,278)		(3,267)		(25,545)		Write-downs and payoffs	(9,957)		(1,816)		(11,773)		(32,235)		(5,083)		(37,318)
Ending balance	Ending balance	$	391,397	$	20,137	$	411,534	$	391,397	$	20,137	$	411,534	Ending balance	$	386,992	$	16,894	$	403,886	$	386,992	$	16,894	$	403,886

We collected prepayment fees totaling ~~$3.0~~$1.0 million and ~~$5.0~~$6.1 million during the three and ~~six~~nine months ended ~~June~~September 30, 2023, respectively, and ~~$15.2~~$11.2 million and ~~$31.4~~$42.6 million during the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively. Prepayment fees are included as a component of servicing revenue, net on the consolidated statements of income. At ~~June~~September 30, 2023 and December 31, 2022, we had no valuation allowance recorded on any of our MSRs.

~~The expected amortization of capitalized MSRs recorded at June 30, 2023 is as follows (in thousands):~~

Year Amortization
2023 (six months ending 12/31/2023) $ 31,488
2024 61,975
2025 58,534
2026 52,448
2027 47,512
2028 41,645
Thereafter 100,808
Total $ 394,410

~~Based on scheduled maturities, actual amortization may vary from these estimates.~~

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

The expected amortization of capitalized MSRs recorded at September 30, 2023 is as follows (in thousands):


Year	Amortization
2023 (three months ending 12/31/2023)	$	16,169
2024	63,855
2025	60,481
2026	54,479
2027	49,654
2028	43,110
Thereafter	104,455
Total	$	392,203

Based on scheduled maturities, actual amortization may vary from these estimates.

Note 6 — Mortgage Servicing

Product and geographic concentrations that impact our servicing revenue are as follows ($ in thousands):


June 30, 2023
September 30, 2023									September 30, 2023
Product Concentrations	Product Concentrations					Geographic Concentrations			Product Concentrations					Geographic Concentrations
Product	Product	UPB (1)		% of Total		State	UPB % of Total		Product	UPB (1)		% of Total		State	UPB % of Total
Fannie Mae	Fannie Mae	$	20,002,570	68	%	Texas	12	%	Fannie Mae	$	20,463,620	68	%	Texas	11	%
Freddie Mac	Freddie Mac	5,245,325		18	%	New York	11	%	Freddie Mac	5,184,888		17	%	New York	11	%
Private Label	Private Label	2,305,000		8	%	North Carolina	8	%	Private Label	2,371,475		8	%	North Carolina	8	%
FHA	FHA	1,303,812		4	%	California	8	%	FHA	1,322,832		5	%	California	8	%
Bridge (2)	Bridge (2)	299,578		1	%	Georgia	6	%	Bridge (2)	305,950		1	%	Georgia	6	%
SFR - Fixed Rate	SFR - Fixed Rate	290,266		1	%	Florida	5	%	SFR - Fixed Rate	287,942		1	%	Florida	6	%
Total	Total	$	29,446,551	100	%	New Jersey	5	%	Total	$	29,936,707	100	%	New Jersey	5	%
						Illinois	4	%						Illinois	4	%
						Other (3)	41	%						Other (3)	41	%
						Total	100	%						Total	100	%

December 31, 2022	December 31, 2022								December 31, 2022
Fannie Mae	Fannie Mae	$	19,038,124	68	%	Texas	11	%	Fannie Mae	$	19,038,124	68	%	Texas	11	%
Freddie Mac	Freddie Mac	5,153,207		18	%	New York	11	%	Freddie Mac	5,153,207		18	%	New York	11	%
Private Label	Private Label	2,074,859		8	%	California	8	%	Private Label	2,074,859		8	%	California	8	%
FHA	FHA	1,155,893		4	%	North Carolina	8	%	FHA	1,155,893		4	%	North Carolina	8	%
Bridge (2)	Bridge (2)	301,182		1	%	Georgia	6	%	Bridge (2)	301,182		1	%	Georgia	6	%
SFR - Fixed Rate	SFR - Fixed Rate	274,764		1	%	Florida	5	%	SFR - Fixed Rate	274,764		1	%	Florida	5	%
Total	Total	$	27,998,029	100	%	New Jersey	5	%	Total	$	27,998,029	100	%	New Jersey	5	%
						Illinois	4	%						Illinois	4	%
						Other (3)	42	%						Other (3)	42	%
						Total	100	%						Total	100	%

________________________

(1)Excludes loans which we are not collecting a servicing fee.

(2)Represents bridge loans that were either sold by our Structured Business or refinanced by a third-party lender which we retained the right to service.

(3)No other individual state represented 4% or more of the total.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

At ~~June~~September 30, 2023 and December 31, 2022, our weighted average servicing fee was ~~40.1~~39.7 basis points and 41.1 basis points, respectively. At both ~~June~~September 30, 2023 and December 31, 2022, we held total escrow balances (including unfunded collateralized loan obligation holdbacks) of approximately $1.7 billion, of which approximately $1.6 billion and $1.5 billion, isrespectively, are not included in our consolidated balance sheets. These escrows are maintained in separate accounts at several federally insured depository institutions, which may exceed FDIC insured limits. We earn interest income on the total escrow deposits, which is generally based on a market rate of interest negotiated with the financial institutions that hold the escrow deposits. Interest earned on total escrows, net of interest paid to the borrower, is included as a component of servicing revenue, net in the consolidated statements of income as noted in the following table.

~~Table of Contents~~

~~ARBOR REALTY TRUST, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)~~

The components of servicing revenue, net are as follows (in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2023		2022		2023		2022			2023		2022		2023		2022
Servicing fees	Servicing fees	$	31,081	$	31,322	$	60,288	$	63,070	Servicing fees	$	32,191	$	30,631	$	92,479	$	93,702
Interest earned on escrows	Interest earned on escrows	19,509		1,786		36,516		2,624		Interest earned on escrows	20,985		7,450		57,501		10,073
Prepayment fees	Prepayment fees	2,961		15,231		5,036		31,370		Prepayment fees	1,044		11,218		6,080		42,588
Write-offs of MSRs	Write-offs of MSRs	(5,599)		(12,846)		(8,907)		(25,545)		Write-offs of MSRs	(2,857)		(11,773)		(11,764)		(37,318)
Amortization of MSRs	Amortization of MSRs	(15,605)		(14,779)		(31,020)		(29,750)		Amortization of MSRs	(15,900)		(14,782)		(46,920)		(44,532)
Servicing revenue, net	Servicing revenue, net	$	32,347	$	20,714	$	61,913	$	41,769	Servicing revenue, net	$	35,463	$	22,744	$	97,376	$	64,513

Note 7 — Securities Held-to-Maturity

Agency Private Label Certificates (“APL certificates”). In connection with our Private Label securitizations, we retain the most subordinate class of the APL certificates in satisfaction of credit risk retention requirements. At ~~June~~September 30, 2023, we held APL certificates with an initial face value of $192.8 million, which were purchased at a discount for $119.0 million. These certificates are collateralized by 5-year to 10-year fixed rate first mortgage loans on multifamily properties, bear interest at an initial weighted average variable rate of 3.94% and have an estimated weighted average remaining maturity of ~~7.05~~6.8 years. The weighted average effective interest rate was 8.85% at both ~~June~~September 30, 2023 and December 31, 2022, including the accretion of a portion of the discount deemed collectible. At ~~June~~September 30, 2023, approximately ~~$8.2~~$18.2 million is estimated to mature after one year through five years and ~~$184.6~~$174.6 million is estimated to mature after five years through ten years.

Agency B Piece Bonds. Freddie Mac may choose to hold, sell or securitize loans we sell to them under the Freddie Mac SBL program. As part of the securitizations under the SBL program, we have the ability to purchase the B Piece bond through a bidding process, which represents the bottom 10%, or highest risk, of the securitization. At ~~June~~September 30, 2023, we held 49%, or $106.2 million initial face value, of seven B Piece bonds, which were purchased at a discount for $74.7 million, and sold the remaining 51% to a third party. These securities are collateralized by a pool of multifamily mortgage loans, bear interest at an initial weighted average variable rate of 3.74% and have an estimated weighted average remaining maturity of ~~6.1~~5.9 years. The weighted average effective interest rate was ~~11.31%~~11.19% and 12.20% at ~~June~~September 30, 2023 and December 31, 2022, respectively, including the accretion of a portion of the discount deemed collectible. At ~~June~~September 30, 2023, approximately ~~$7.6~~$7.5 million is estimated to mature within one year, $14.8 million is estimated to mature after one year through five years and $16.5 million is estimated to mature after ten years.

A summary of our securities held-to-maturity is as follows (in thousands):


		Face Value		Net Carrying Value		Unrealized Gain (Loss)		Estimated Fair Value		Allowance for Credit Losses			Face Value		Net Carrying Value		Unrealized Gain (Loss)		Estimated Fair Value		Allowance for Credit Losses
June 30, 2023
September 30, 2023												September 30, 2023
APL certificates	APL certificates	$	192,791	$	125,290	$	(29,734)	$	95,556	$	3,375	APL certificates	$	192,791	$	127,547	$	(33,337)	$	94,210	$	2,340
B Piece bonds	B Piece bonds	38,917		29,920		2,419		32,339		1,159		B Piece bonds	38,786		27,625		4,773		32,398		3,603
Total	Total	$	231,708	$	155,210	$	(27,315)	$	127,895	$	4,534	Total	$	231,577	$	155,172	$	(28,564)	$	126,608	$	5,943
December 31, 2022	December 31, 2022											December 31, 2022
APL certificates	APL certificates	$	192,791	$	123,475	$	(13,348)	$	110,127	$	2,783	APL certificates	$	192,791	$	123,475	$	(13,348)	$	110,127	$	2,783
B Piece bonds	B Piece bonds	41,464		33,072		1,372		34,444		370		B Piece bonds	41,464		33,072		1,372		34,444		370
Total	Total	$	234,255	$	156,547	$	(11,976)	$	144,571	$	3,153	Total	$	234,255	$	156,547	$	(11,976)	$	144,571	$	3,153

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

A summary of the changes in the allowance for credit losses for our securities held-to-maturity is as follows (in thousands):


		Three Months Ended June 30, 2023							Three Months Ended September 30, 2023
		APL Certificates		B Piece Bonds		Total			APL Certificates		B Piece Bonds		Total
Beginning balance	Beginning balance	$	3,330	$	1,695	$	5,025	Beginning balance	$	3,375	$	1,159	$	4,534
Provision for credit loss expense/(reversal)	Provision for credit loss expense/(reversal)	45		(536)		(491)		Provision for credit loss expense/(reversal)	(1,035)		2,444		1,409
Ending balance	Ending balance	$	3,375	$	1,159	$	4,534	Ending balance	$	2,340	$	3,603	$	5,943

		Six Months Ended June 30, 2023							Nine Months Ended September 30, 2023
Beginning balance	Beginning balance	$	2,783	$	370	$	3,153	Beginning balance	$	2,783	$	370	$	3,153
Provision for credit loss expense/(reversal)	Provision for credit loss expense/(reversal)	592		789		1,381		Provision for credit loss expense/(reversal)	(443)		3,233		2,790
Ending balance	Ending balance	$	3,375	$	1,159	$	4,534	Ending balance	$	2,340	$	3,603	$	5,943

The allowance for credit losses on our held-to-maturity securities was estimated on a collective basis by major security type and was based on a reasonable and supportable forecast period and a historical loss reversion for similar securities. The issuers continue to make timely principal and interest payments and we continue to accrue interest on all our securities.

We recorded interest income (including the amortization of discount) related to these investments of ~~$3.9~~$3.6 million and ~~$7.1~~$10.7 million during the three and ~~six~~nine months ended ~~June~~September 30, 2023, respectively, and ~~$5.1~~$3.7 million and ~~$10.3~~$13.9 million during the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively.

Note 8 — Investments in Equity Affiliates

We account for all investments in equity affiliates under the equity method. A summary of these investments is as follows (in thousands):


		Investments in Equity Affiliates at				UPB of Loans to Equity Affiliates at June 30, 2023			Investments in Equity Affiliates at				UPB of Loans to Equity Affiliates at September 30, 2023
Equity Affiliates	Equity Affiliates	June 30, 2023		December 31, 2022				Equity Affiliates	September 30, 2023		December 31, 2022
Arbor Residential Investor LLC	Arbor Residential Investor LLC	$	42,157	$	46,951	$	—	Arbor Residential Investor LLC	$	33,447	$	46,951	$	—
Fifth Wall Ventures	Fifth Wall Ventures	14,028		13,584		—		Fifth Wall Ventures	13,422		13,584		—
AMAC Holdings III LLC	AMAC Holdings III LLC	13,851		15,825		—		AMAC Holdings III LLC	13,156		15,825		—
Lightstone Value Plus REIT L.P.	Lightstone Value Plus REIT L.P.	1,895		1,895		—		Lightstone Value Plus REIT L.P.	1,895		1,895		—
Docsumo Pte. Ltd.	Docsumo Pte. Ltd.	450		450		—		Docsumo Pte. Ltd.	450		450		—
JT Prime	JT Prime	425		425		—		JT Prime	425		425		—
North Vermont Avenue	North Vermont Avenue	—		—		—		North Vermont Avenue	—		—		—
West Shore Café	West Shore Café	—		—		1,688		West Shore Café	—		—		1,688
Lexford Portfolio	Lexford Portfolio	—		—		—		Lexford Portfolio	—		—		—
East River Portfolio	East River Portfolio	—		—		—		East River Portfolio	—		—		—
Total	Total	$	72,806	$	79,130	$	1,688	Total	$	62,795	$	79,130	$	1,688

Arbor Residential Investor LLC (“ARI”). During the three and ~~six~~nine months ended ~~June~~September 30, 2023, we recorded a loss of $1.3 million and income of ~~$3.5 million and $2.6~~$1.3 million, respectively, and during the three and ~~six~~nine months ended ~~June~~September 30, 2022, we recorded income of ~~$1.1~~$0.3 million and ~~$6.1~~$6.4 million, respectively, to income from equity affiliates in our consolidated statements of income. During ~~both~~ the three and ~~six~~nine months ended ~~June~~September 30, 2023, we received cash distributions of $7.5 million and $15.0 million, respectively, and during the three and ~~six~~nine months ended ~~June~~September 30, 2022, we received cash distributions of ~~$7.5~~$7.3 million and ~~$15.0~~$22.3 million, respectively, which were classified as returns ofon capital. The allocation of income is based on the underlying agreements, which may be different than our indirect interest, and at ~~June~~September 30, 2023 was 9.2%. At ~~June~~September 30, 2023, our indirect interest was 12.3%.

Fifth Wall Ventures (“Fifth Wall”). During the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022, we funded an additional ~~$0.6~~$0.8 million ~~and $6.9~~and $8.7 million, ~~respectively,~~respectively, and during ~~both~~ the three and ~~six~~nine months ended ~~June~~September 30, 2023, we recorded a loss associated with this investment of ~~$0.2~~$0.8 million and $1.0 million, respectively. In addition, during the three and nine months ended ~~June~~September 30, 2022, we received ~~a distribution~~distributions from this investment of ~~$0.9~~$0.7 million and $1.6 million, respectively, which ~~was~~were classified as a return of capital.

AMAC Holdings III LLC (“AMAC III”). During the nine months ended September 30, 2023, we received distributions of $1.1 million, which were classified as returns of capital, and, during the three and nine months ended September 30, 2023, recorded losses associated

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

~~AMAC Holdings III LLC (“AMAC III”).~~with this investmen ~~During the~~ ~~three and six months ended June 30, 2023, we received distributions~~t of ~~$0.5~~$0.7 million and ~~$1.1 million, respectively, which were classified as returns of capital, and recorded losses associated with this investment of $0.5 million and $0.9~~$1.6 million, respectively. During 2022, we funded an additional $4.9 million, and during the three and ~~six~~nine months ended ~~June~~September 30, 2022, recorded losses associated with this investment of ~~$0.6~~$0.7 million and ~~$1.1~~$1.8 million, respectively. In addition, during ~~both~~ the three and ~~six~~nine months ended ~~June~~September 30, 2022, we received ~~a distribution~~distributions of ~~$0.3 million.~~$0.2 million and $0.4 million, respectively, which were classified as returns of capital.

Lexford Portfolio. During the ~~three and six~~nine months ended ~~June~~September 30, 2023, we received distributions of ~~$2.5 million and~~ $7.2 million ~~respectively,~~ and, during the three and ~~six~~nine months ended ~~June~~September 30, 2022, we received distributions of ~~$6.0~~$5.0 million and $11.0 million, respectively, which were classified as returns on capital and recognized as income from equity affiliates.

Equity Participation Interest. During the ~~first quarters of~~three and nine months ended September 30, 2023, we received $3.5 million and $14.5 million, respectively, and, during the three months ended September 30, 2022, we received ~~$11.0 million and~~ $2.6 million ~~respectively,~~ from equity participation interests on properties that were sold and which we had ~~a preferred equity loan~~loans that previously paid-off. These were classified as returns of capital and recognized as income from equity affiliates.

See Note 17 for details of certain investments described above.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 9 — Debt Obligations

Credit and Repurchase Facilities

Borrowings under our credit and repurchase facilities are as follows ($ in thousands):


					June 30, 2023						December 31, 2022								September 30, 2023						December 31, 2022
		Current Maturity	Extended Maturity	Note Rate Type	Debt Carrying Value (1)		Collateral Carrying Value		Wtd. Avg. Note Rate		Debt Carrying Value (1)		Collateral Carrying Value			Current Maturity	Extended Maturity	Note Rate Type	Debt Carrying Value (1)		Collateral Carrying Value		Wtd. Avg. Note Rate		Debt Carrying Value (1)		Collateral Carrying Value
Structured Business	Structured Business														Structured Business
$2.5B joint repurchase facility (2)	$2.5B joint repurchase facility (2)	Mar. 2024	Mar. 2025	V	$	1,109,720	$	1,670,162	7.48	%	$	1,516,657	$	2,099,447	$2.5B joint repurchase facility (2)	Jul. 2025	Jul. 2026	V	$	923,599	$	1,438,971	7.72	%	$	1,516,657	$	2,099,447
$1B repurchase facility (2)	$1B repurchase facility (2)	Dec. 2023	N/A	V	386,371		553,113		7.23	%	498,666		703,740		$1B repurchase facility (2)	Aug. 2025	Aug. 2026	V	418,206		621,759		7.58	%	498,666		703,740
$500M repurchase facility	$500M repurchase facility	(3)	N/A	V	335,284		455,940		8.14	%	154,653		188,563		$500M repurchase facility	(5)	N/A	V	374,072		505,139		8.34	%	154,653		188,563
$499M repurchase facility ~~(4)~~(3)	$499M repurchase facility ~~(4)~~(3)	Oct. 2023	N/A	V	329,850		472,487		7.57	%	351,056		504,506		$499M repurchase facility ~~(4)~~(3)	Oct. 2023 (6)	N/A	V	343,726		491,190		7.67	%	351,056		504,506
$450M repurchase facility	$450M repurchase facility	Mar. 2024	Mar. 2026	V	325,057		450,526		7.28	%	344,237		450,736		$450M repurchase facility	Mar. 2024	Mar. 2026	V	328,650		452,318		7.50	%	344,237		450,736
$450M repurchase facility	$450M repurchase facility	Oct. 2023	Oct. 2024	V	93,160		120,947		6.95	%	186,639		239,678		$450M repurchase facility	Jan. 2024	Oct. 2024	V	93,410		120,947		7.01	%	186,639		239,678
$400M credit facility		July 2024	N/A	V	18,459		23,088		7.18	%	33,221		43,238
$250M credit facility															$250M credit facility	July 2024	N/A	V	18,438		23,088		7.28	%	33,221		43,238
$225M credit facility	$225M credit facility	Oct. 2023	Oct. 2024	V	89,280		132,160		7.75	%	47,398		81,119		$225M credit facility	Jan. 2024	Jan. 2025	V	94,913		148,041		7.97	%	47,398		81,119
$200M repurchase facility	$200M repurchase facility	Mar. 2025	Mar. 2026	V	60,514		85,979		7.75	%	32,494		47,750		$200M repurchase facility	Mar. 2025	Mar. 2026	V	73,751		105,076		7.97	%	32,494		47,750
$200M repurchase facility	$200M repurchase facility	Jan. 2024	Jan. 2025	V	115,566		148,244		7.14	%	154,516		200,099		$200M repurchase facility	Jan. 2024	Jan. 2025	V	115,748		151,890		7.36	%	154,516		200,099
$172M loan specific credit facilities		Aug 2023 to Aug. 2025	Aug 2023 to Aug. 2027	V/F	171,326		247,164		7.26	%	156,107		225,805
$174M loan specific credit facilities															$174M loan specific credit facilities	Oct. 2023 (6) to Aug. 2025	Aug. 2025 to Aug. 2027	V/F	173,862		251,049		7.45	%	156,107		225,805
$50M credit facility	$50M credit facility	Apr. 2024	Apr. 2025	V	29,200		36,500		7.29	%	29,194		36,500		$50M credit facility	Apr. 2024	Apr. 2025	V	29,200		36,500		7.51	%	29,194		36,500
$40M credit facility	$40M credit facility	Apr. 2026	Apr. 2027	V	—		—		—		—		—		$40M credit facility	Apr. 2026	Apr. 2027	V	—		—		—		—		—
$35M working capital facility	$35M working capital facility	Apr. 2024	N/A	V	—		—		—		—		—		$35M working capital facility	Apr. 2024	N/A	V	—		—		—		—		—
$25M credit facility	$25M credit facility	Oct. 2024	N/A	V	18,905		24,876		7.80	%	18,701		24,572		$25M credit facility	Oct. 2024	N/A	V	18,248		24,625		8.02	%	18,701		24,572
Repurchase facility - securities ~~(5)~~(4)	Repurchase facility - securities ~~(5)~~(4)	N/A	N/A	V	33,100		—		6.93	%	12,832		—		Repurchase facility - securities ~~(5)~~(4)	N/A	N/A	V	31,032		—		7.11	%	12,832		—
Structured Business total	Structured Business total				$	3,115,792	$	4,421,186	7.47	%	$	3,536,371	$	4,845,753	Structured Business total				$	3,036,855	$	4,370,593	7.70	%	$	3,536,371	$	4,845,753

Agency Business	Agency Business														Agency Business
$750M ASAP agreement	$750M ASAP agreement	N/A	N/A	V	$	114,018	$	114,938	6.21	%	$	29,476	$	30,291	$750M ASAP agreement	N/A	N/A	V	$	54,618	$	55,220	6.46	%	$	29,476	$	30,291
$500M joint repurchase facility (2)	$500M joint repurchase facility (2)	Mar. 2024	Mar. 2025	V	7,569		11,350		8.36	%	104,629		135,641		$500M joint repurchase facility (2)	Jul. 2025	Jul. 2026	V	7,701		11,350		7.74	%	104,629		135,641
$500M repurchase facility	$500M repurchase facility	Nov. 2023	N/A	V	220,848		222,701		6.52	%	66,778		66,866		$500M repurchase facility	Nov. 2023	N/A	V	144,818		145,618		6.69	%	66,778		66,866
$200M credit facility	$200M credit facility	Mar. 2024	N/A	V	112,158		112,881		6.49	%	31,475		33,177		$200M credit facility	Mar. 2024	N/A	V	143,654		144,168		6.71	%	31,475		33,177
$150M credit facility		July 2024	N/A	V	—		—		—		57,887		57,974
$100M credit facility															$100M credit facility	July 2024	N/A	V	—		—		—		57,887		57,974
$50M credit facility	$50M credit facility	Sept. 2023	N/A	V	8,161		8,163		6.44	%	14,664		14,671		$50M credit facility	Sept. 2024	N/A	V	3,264		3,264		6.66	%	14,664		14,671
$1M repurchase facility ~~(4)~~(3)	$1M repurchase facility ~~(4)~~(3)	Oct. 2023	N/A	V	534		893		7.42	%	534		920		$1M repurchase facility ~~(4)~~(3)	Oct. 2023 (6)	N/A	V	531		880		7.67	%	534		920
Agency Business total	Agency Business total				$	463,288	$	470,926	6.47	%	$	305,443	$	339,540	Agency Business total				$	354,586	$	360,500	6.69	%	$	305,443	$	339,540
Consolidated total	Consolidated total				$	3,579,080	$	4,892,112	7.34	%	$	3,841,814	$	5,185,293	Consolidated total				$	3,391,441	$	4,731,093	7.59	%	$	3,841,814	$	5,185,293

________________________

V = Variable Note Rate; F = Fixed Note Rate

(1)At ~~June~~September 30, 2023 and December 31, 2022, debt carrying value for the Structured Business was net of unamortized deferred finance costs of ~~$8.9~~$6.6 million and $13.3 million, respectively, and for the Agency Business was net of unamortized deferred finance costs of ~~$0.6~~$0.5 million and $0.9 million, respectively.

(2)These facilities are subject to margin call provisions associated with changes in interest spreads.

(3)A portion of this facility was used to finance a fixed-rate SFR permanent loan reported through our Agency Business.

(4)At September 30, 2023, this facility was collateralized by certificates retained by us from our Freddie Mac Q Series securitization (“Q Series securitization”) with a principal balance of $44.4 million. At December 31, 2022, this facility was collateralized by B Piece bonds with a carrying value of $33.1 million.

(5)The commitment amount under this repurchase facility expires six months after the lender provides written notice. We then have an additional six months to repurchase the underlying loans.

~~(4)A portion of this facility was used to finance a fixed-rate SFR permanent loan reported through our Agency Business.~~

~~(5)~~At June 30, 2023 , this facility was collateralized by certificates retained by us from our Freddie Mac Q Series securitization (“Q Series securitization”) with a principal balance of $47.4 million. At December 31, 2022, this facility was collateralized by B Piece bonds with a carrying value of $33.1 million.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

~~At June~~(6)These credit facilities, with a total committed amount of $514.5 million, mature on October 30, 2023 and we are currently in negotiations with these lenders to amend these facilities and extend the ~~majority~~maturity.

During 2023, all of our ~~credit and repurchase facilities, in both our Structured Business and Agency Business, had been converted from a LIBOR-based interest rate to a SOFR-based interest rate. The~~ remaining LIBOR-based financings were converted to a SOFR-based interest ~~rate in July 2023.~~rate.

Structured Business

At ~~June~~September 30, 2023 and December 31, 2022, the weighted average interest rate for the credit and repurchase facilities of our Structured Business, including certain fees and costs, such as structuring, commitment, non-use and warehousing fees, was ~~7.88%~~8.14% and 6.95%, respectively. The leverage on our loan and investment portfolio financed through our credit and repurchase facilities, excluding the securities repurchase facility and the working capital facility, was ~~70%~~69% and 73% at ~~June~~September 30, 2023 and December 31, 2022, respectively.

In August 2023, we amended a $1.00 billion repurchase facility to extend the maturity to August 2025, with a one-year extension option, and amend the interest rate on new loans to SOFR plus 2.50%. The pricing on existing loans will remain unchanged until December 2023, at which time they will increase to SOFR plus 2.25%, as long as the weighted average spread of all loans is at least 2.40%. The pricing on existing loans will then increase to 2.50% in June 2024.

In July 2023, we amended our $3.00 billion joint repurchase facility, which is shared between our Structured Business and Agency Business. The facility size will remain at $3.00 billion until March 2024, at which time it will be reduced to $2.00 billion. In addition, the maturity was extended to July 2025, with a one-year extension option at the buyers discretion.

In July 2023, we amended a $400.0 million credit facility to decrease the facility size to $250.0 million, extend the maturity to July 2024 and amend the interest rates on new loans to SOFR plus 2.50% for multifamily loans, and SOFR plus 2.95% to 3.20% for non-multifamily loans.

In April 2023, we amended a $25.0 million credit facility to increase the facility size to $40.0 million and extend the maturity to April 2026.

In March 2023, we amended a $450.0 million repurchase facility to exercise a one-year extension option to March 2024 and amend the interest rate to a minimum of SOFR plus 2.00%.

Agency Business

In March 2023, we amended a $200.0 million credit facility to extend the maturity to March 2024 and amend the interest rate to SOFR plus 1.40%.

Securitized Debt

We account for securitized debt transactions on our consolidated balance sheet as financing facilities. These transactions are considered VIEs for which we are the primary beneficiary and are consolidated in our financial statements. The investment grade notes and guaranteed certificates issued to third parties are treated as secured financings and are non-recourse to us.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Borrowings and the corresponding collateral under our securitized debt transactions are as follows ($ in thousands):


		Debt						Collateral (3)							Debt						Collateral (3)
								Loans				Cash									Loans				Cash
June 30, 2023		Face Value		Carrying Value (1)		Wtd. Avg. Rate (2)		UPB		Carrying Value		Restricted Cash (4)
September 30, 2023														September 30, 2023	Face Value		Carrying Value (1)		Wtd. Avg. Rate (2)		UPB		Carrying Value		Restricted Cash (4)
CLO 19	CLO 19	$	872,812	$	867,453	7.55	%	$	1,021,530	$	1,017,396	$	—	CLO 19	$	872,812	$	867,904	7.77	%	$	1,014,554	$	1,010,753	$	4,527
CLO 18	CLO 18	1,652,812		1,646,771		6.99	%	2,025,402		2,019,021		1,751		CLO 18	1,652,812		1,647,326		7.22	%	1,908,793		1,903,837		20,983
CLO 17	CLO 17	1,714,125		1,708,712		7.00	%	2,013,515		2,006,767		63,486		CLO 17	1,714,125		1,709,255		7.10	%	1,901,897		1,896,347		149,206
CLO 16	CLO 16	1,237,500		1,232,805		6.62	%	1,409,071		1,404,641		21,681		CLO 16	1,237,500		1,233,286		6.73	%	1,343,886		1,340,303		91,434
CLO 15	CLO 15	674,412		672,429		6.68	%	640,363		638,291		166,290		CLO 15	674,412		672,897		6.78	%	770,602		768,436		19,714
CLO 14		655,475		653,445		6.64	%	771,384		769,364		6,192
CLO 12		152,336		151,951		7.47	%	246,167		245,209		—
CLO 14 (5)														CLO 14 (5)	655,475		653,876		6.74	%	756,030		754,189		13,920
Total CLOs	Total CLOs	6,959,472		6,933,566		6.94	%	8,127,432		8,100,689		259,400		Total CLOs	6,807,136		6,784,544		7.08	%	7,695,762		7,673,865		299,784
Q Series securitization	Q Series securitization	236,878		234,538		7.09	%	296,088		294,679		—		Q Series securitization	222,066		220,090		7.31	%	296,088		294,876		—
Total securitized debt	Total securitized debt	$	7,196,350	$	7,168,104	6.94	%	$	8,423,520	$	8,395,368	$	259,400	Total securitized debt	$	7,029,202	$	7,004,634	7.09	%	$	7,991,850	$	7,968,741	$	299,784

December 31, 2022	December 31, 2022													December 31, 2022
CLO 19	CLO 19	$	872,812	$	866,605	6.75	%	$	952,268	$	947,336	$	64,300	CLO 19	$	872,812	$	866,605	6.75	%	$	952,268	$	947,336	$	64,300
CLO 18	CLO 18	1,652,812		1,645,711		6.19	%	1,899,174		1,891,215		85,970		CLO 18	1,652,812		1,645,711		6.19	%	1,899,174		1,891,215		85,970
CLO 17	CLO 17	1,714,125		1,707,676		6.16	%	1,911,866		1,904,732		145,726		CLO 17	1,714,125		1,707,676		6.16	%	1,911,866		1,904,732		145,726
CLO 16	CLO 16	1,237,500		1,231,887		5.79	%	1,307,244		1,301,794		106,495		CLO 16	1,237,500		1,231,887		5.79	%	1,307,244		1,301,794		106,495
CLO 15	CLO 15	674,412		671,532		5.84	%	797,755		795,078		2,861		CLO 15	674,412		671,532		5.84	%	797,755		795,078		2,861
CLO 14	CLO 14	655,475		652,617		5.80	%	732,247		730,057		37,090		CLO 14	655,475		652,617		5.80	%	732,247		730,057		37,090
CLO 13	CLO 13	462,769		461,005		6.03	%	552,182		550,924		37,875		CLO 13	462,769		461,005		6.03	%	552,182		550,924		37,875
CLO 12	CLO 12	379,283		378,331		6.09	%	466,474		465,003		500		CLO 12	379,283		378,331		6.09	%	466,474		465,003		500
Total CLOs	Total CLOs	7,649,188		7,615,364		6.10	%	8,619,210		8,586,139		480,817		Total CLOs	7,649,188		7,615,364		6.10	%	8,619,210		8,586,139		480,817
Q Series securitization	Q Series securitization	236,878		233,906		6.30	%	315,837		313,965		—		Q Series securitization	236,878		233,906		6.30	%	315,837		313,965		—
Total securitized debt	Total securitized debt	$	7,886,066	$	7,849,270	6.11	%	$	8,935,047	$	8,900,104	$	480,817	Total securitized debt	$	7,886,066	$	7,849,270	6.11	%	$	8,935,047	$	8,900,104	$	480,817

________________________

(1)Debt carrying value is net of ~~$28.2~~$24.6 million and $36.8 million of deferred financing fees at ~~June~~September 30, 2023 and December 31, 2022, respectively.

(2)At ~~June~~September 30, 2023 and December 31, 2022, the aggregate weighted average note rate for our securitized debt, including certain fees and costs, was ~~7.18%~~7.34% and 6.32%, respectively.

(3)At ~~June~~September 30, 2023, ~~two~~four loans with an aggregate UPB of ~~$105.0~~$89.8 million were deemed a "credit risk" as defined by the collateralized loan obligations ("CLO") indentures. At December 31, 2022, there was no collateral deemed a “credit risk” as defined by the CLO indentures. ~~Credit~~A credit risk ~~assets are~~asset is generally defined as one that, in the CLO collateral manager's reasonable business judgment, has a significant risk of becoming a defaulted asset.

(4)Represents restricted cash held for principal repayments as well as for reinvestment in the CLOs. Excludes restricted cash related to interest payments, delayed fundings and expenses totaling ~~$129.8~~$108.5 million and $230.0 million at ~~June~~September 30, 2023 and December 31, 2022, respectively.

(5)The replenishment period of CLO ~~13.~~14 ended in September 2023.

CLO 13 and 12. In June 2023 and August 2023, we unwound CLO 13 and 12, respectively, redeeming the remaining outstanding notes, which were repaid primarily from the refinancing of the remaining assets within our other CLO vehicles and credit and repurchase facilities. We expensed $1.2 million and $0.3 million of deferred financing fees in the second and third quarter of 2023, respectively, into loss on extinguishment of debt on the consolidated statements of income.

In the first quarter of 2022, we unwound a CLO and expensed $1.4 million of deferred financing fees into loss on extinguishment of debt on the consolidated statements of income.

~~CLO 12.~~ ~~During 2023, $226.9 million of the outstanding notes of CLO 12 were paid down.~~

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Senior Unsecured Notes

A summary of our senior unsecured notes is as follows ($ in thousands):


Senior Unsecured Notes	Senior Unsecured Notes	Issuance Date				June 30, 2023										December 31, 2022									Senior Unsecured Notes			Issuance Date							September 30, 2023													December 31, 2022
			Maturity		UPB			Carrying Value (1)			Wtd. Avg. Rate (2)				UPB			Carrying Value (1)				Wtd. Avg. Rate (2)					Maturity				UPB				Carrying Value (1)				Wtd. Avg. Rate (2)				UPB					Carrying Value (1)					Wtd. Avg. Rate (2)

7.75% Notes (3)	7.75% Notes (3)		Mar. 2023			Mar. 2026						$	95,000			$	93,407		7.75		%					$				—			$	—			—	7.75% Notes (3)				Mar. 2023					Mar. 2026				$	95,000				$	93,552					7.75	%	$	—	$	—	—
8.50% Notes (3)	8.50% Notes (3)	Oct. 2022		Oct. 2027		150,000			147,775			8.50		%		150,000			147,519				8.50	%		8.50% Notes (3)			Oct. 2022				Oct. 2027				150,000				147,904				8.50		%			150,000					147,519					8.50		%
5.00% Notes (3)	5.00% Notes (3)	Dec. 2021		Dec. 2028		180,000			177,663			5.00		%		180,000			177,450				5.00	%	5.00% Notes (3)			Dec. 2021				Dec. 2028				180,000				177,769				5.00		%			180,000					177,450					5.00		%
4.50% Notes (3)	4.50% Notes (3)	Aug. 2021		Sept. 2026		270,000			267,345			4.50		%		270,000			266,926				4.50	%	4.50% Notes (3)			Aug. 2021			Sept. 2026				270,000				267,555				4.50		%			270,000					266,926					4.50		%
5.00% Notes (3)	5.00% Notes (3)	Apr. 2021		Apr. 2026		175,000			173,230			5.00		%		175,000			172,917				5.00	%	5.00% Notes (3)			Apr. 2021			Apr. 2026				175,000				173,386				5.00		%			175,000					172,917					5.00		%
4.50% Notes (3)	4.50% Notes (3)	Mar. 2020		Mar. 2027		275,000			273,201			4.50		%		275,000			272,960				4.50	%	4.50% Notes (3)			Mar. 2020			Mar. 2027				275,000				273,322				4.50		%			275,000					272,960					4.50		%
4.75% Notes (4)	4.75% Notes (4)	Oct. 2019		Oct. 2024		110,000			109,545			4.75		%		110,000			109,369				4.75	%	4.75% Notes (4)			Oct. 2019			Oct. 2024				110,000				109,633				4.75		%			110,000					109,369					4.75		%
5.75% Notes (4)	5.75% Notes (4)	Mar. 2019		Apr. 2024		90,000			89,709			5.75		%		90,000			89,514				5.75	%	5.75% Notes (4)			Mar. 2019			Apr. 2024				90,000				89,805				5.75		%			90,000					89,514					5.75		%
8.00% Notes (3)	8.00% Notes (3)	Apr. 2020		Apr. 2023		—			—			—				70,750			70,613				8.00	%	8.00% Notes (3)			Apr. 2020			Apr. 2023				—				—				—					70,750					70,613					8.00		%
5.625% Notes (4)	5.625% Notes (4)	Mar. 2018		May 2023		—			—			—				78,850			78,726				5.63	%	5.625% Notes (4)			Mar. 2018			May 2023				—				—				—					78,850					78,726					5.63		%
						$	1,345,000		$	1,331,875		5.41		%		$	1,399,600		$	1,385,994			5.40	%											$	1,345,000			$	1,332,926			5.41		%			$	1,399,600				$	1,385,994				5.40		%

________________________

(1)At ~~June~~September 30, 2023 and December 31, 2022, the carrying value is net of deferred financing fees of ~~$13.1~~$12.1 million and $13.6 million, respectively.

(2)At ~~June~~September 30, 2023 and December 31, 2022, the aggregate weighted average note rate, including certain fees and costs, was 5.70% and 5.69%, respectively.

(3)These notes can be redeemed by us prior to three months before the maturity date, at a redemption price equal to 100% of the aggregate principal amount, plus a “make-whole” premium and accrued and unpaid interest. We have the right to redeem the notes within three months prior to the maturity date at a redemption price equal to 100% of the aggregate principal amount, plus accrued and unpaid interest.

(4)These notes can be redeemed by us at any time prior to the maturity date, at a redemption price equal to 100% of the aggregate principal amount, plus a “make-whole” premium and accrued and unpaid interest. We have the right to redeem the notes on the maturity date at a redemption price equal to 100% of the aggregate principal amount, plus accrued and unpaid interest.

In March 2023, we issued $95.0 million aggregate principal amount of 7.75% senior unsecured notes due in 2026 in a private offering. We received net proceeds of $93.4 million from the issuance, after deducting the placement agent commission and other offering expenses. We used $70.8 million of the proceeds, which ~~includes~~included accrued interest and other fees, to repurchase the remaining portion of our 8.00% senior unsecured notes due in 2023.

In May 2023, our 5.625% senior unsecured notes matured and were redeemed for cash.

Convertible Senior Unsecured Notes

Our convertible senior unsecured notes are not redeemable by us prior to ~~their maturities~~maturity (August 2025) and are convertible by the holder into, at our election, cash, shares of our common stock, or a combination of both, subject to the satisfaction of certain conditions and during specified periods. The conversion rates are subject to adjustment upon the occurrence of certain specified events and the holders may require us to repurchase all, or any portion, of their notes for cash equal to 100% of the principal amount, plus accrued and unpaid interest, if we undergo a fundamental change specified in the agreements.

The UPB and net carrying value of our convertible notes are as follows (in thousands):


Period	Period	UPB		Unamortized Deferred Financing Fees		Net Carrying Value		Period	UPB		Unamortized Deferred Financing Fees		Net Carrying Value
June 30, 2023		$	287,500	$	5,763	$	281,737
September 30, 2023								September 30, 2023	$	287,500	$	5,072	$	282,428

December 31, 2022	December 31, 2022	$	287,500	$	7,144	$	280,356	December 31, 2022	$	287,500	$	7,144	$	280,356

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

During the three months ended ~~June~~September 30, 2023, we incurred interest expense on the notes totaling $6.1 million, of which $5.4 million and $0.7 million related to the cash coupon and deferred financing fees, respectively. During the ~~six~~nine months ended ~~June~~September 30, 2023, we incurred interest expense on the notes totaling ~~$12.2~~$18.2 million, of which ~~$10.8~~$16.1 million and ~~$1.4~~$2.1 million related to the cash coupon and deferred financing fees, respectively. During the three months ended ~~June~~September 30, 2022, we incurred interest expense on the notes totaling ~~$3.8~~$5.8 million, of which ~~$3.1~~$5.0 million and ~~$0.7~~$0.8 million related to the cash coupon and deferred financing fees, respectively. During the ~~six~~nine months ended ~~June~~September 30, 2022, we incurred interest expense on the notes totaling ~~$7.6~~$13.4 million, of which ~~$6.3~~$11.3 million and ~~$1.3~~$2.1 million related to the cash coupon and deferred financing fees, respectively. Including the amortization of the deferred financing fees, our weighted average total cost of the notes was 8.42% at both ~~June~~September 30, 2023 and December 31, 2022. At ~~June~~September 30, 2023, the 7.50% convertible senior notes had a conversion rate of ~~60.0717~~60.2170 shares of common stock per $1,000 of principal, which represented a conversion price of ~~$16.65~~$16.61 per share of common stock.

During the third quarter of 2022, our 4.75% convertible senior notes were repurchased and settled and we expensed $3.3 million of deferred financing fees into loss on extinguishment of debt.

Junior Subordinated Notes

The carrying values of borrowings under our junior subordinated notes were ~~$143.5~~$143.7 million and $143.1 million at ~~June~~September 30, 2023 and December 31, 2022, respectively, which is net of a deferred amount of ~~$9.3~~$9.1 million and $9.6 million, respectively, (which is amortized into interest expense over the life of the notes) and deferred financing fees of $1.5 million and $1.6 million at ~~June~~September 30, 2023 and December 31, 2022, respectively. These notes have maturities ranging from March 2034 through April 2037 and pay interest quarterly at a floating rate. The weighted average note rate was ~~8.44%~~8.55% and 7.65% at ~~June~~September 30, 2023 and December 31, 2022, respectively. Including certain fees and costs, the weighted average note rate was ~~8.52%~~8.63% and 7.74% at ~~June~~September 30, 2023 and December 31, 2022, respectively.

Debt Covenants

Credit and Repurchase Facilities and Unsecured Debt. The credit and repurchase facilities and unsecured debt (senior and convertible notes) contain various financial covenants, including, but not limited to, minimum liquidity requirements, minimum net worth requirements, minimum unencumbered asset requirements, as well as certain other debt service coverage ratios, debt to equity ratios and minimum servicing portfolio tests. We were in compliance with all financial covenants and restrictions at ~~June~~September 30, 2023.

CLOs. Our CLO vehicles contain interest coverage and asset overcollateralization covenants that must be met as of the waterfall distribution date in order for us to receive such payments. If we fail these covenants in any of our CLOs, all cash flows from the applicable CLO would be diverted to repay principal and interest on the outstanding CLO bonds and we would not receive any residual payments until that CLO regained compliance with such tests. Our CLOs were in compliance with all such covenants at ~~June~~September 30, 2023, as well as on the most recent determination dates in ~~July~~October 2023. In the event of a breach of the CLO covenants that could not be cured in the near-term, we would be required to fund our non-CLO expenses, including employee costs, distributions required to maintain our REIT status, debt costs, and other expenses with (1) cash on hand, (2) income from any CLO not in breach of a covenant test, (3) income from real property and loan assets, (4) sale of assets, or (5) accessing the equity or debt capital markets, if available. We have the right to cure covenant breaches which would resume normal residual payments to us by purchasing non-performing loans out of the CLOs. However, we may not have sufficient liquidity available to do so at such time.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Our CLO compliance tests as of the most recent determination dates in ~~July~~October 2023 are as follows:


Cash Flow Triggers	Cash Flow Triggers	CLO 12		CLO 14		CLO 15		CLO 16		CLO 17		CLO 18		CLO 19		Cash Flow Triggers	CLO 14		CLO 15		CLO 16		CLO 17		CLO 18		CLO 19
Overcollateralization (1)	Overcollateralization (1)															Overcollateralization (1)
Current	Current	166.17	%	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%	Current	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%
Limit	Limit	117.87	%	118.76	%	119.85	%	120.21	%	121.51	%	123.03	%	119.30	%	Limit	118.76	%	119.85	%	120.21	%	121.51	%	123.03	%	119.30	%
Pass / Fail	Pass / Fail	Pass		Pass		Pass		Pass		Pass		Pass		Pass		Pass / Fail	Pass		Pass		Pass		Pass		Pass		Pass

Interest Coverage (2)	Interest Coverage (2)															Interest Coverage (2)
Current	Current	191.03	%	150.95	%	136.88	%	157.53	%	132.79	%	132.83	%	129.59	%	Current	153.74	%	151.78	%	148.88	%	143.35	%	148.56	%	132.54	%
Limit	Limit	120.00	%	120.00	%	120.00	%	120.00	%	120.00	%	120.00	%	120.00	%	Limit	120.00	%	120.00	%	120.00	%	120.00	%	120.00	%	120.00	%
Pass / Fail	Pass / Fail	Pass		Pass		Pass		Pass		Pass		Pass		Pass		Pass / Fail	Pass		Pass		Pass		Pass		Pass		Pass

________________________

(1)The overcollateralization ratio divides the total principal balance of all collateral in the CLO by the total principal balance of the bonds associated with the applicable ratio. To the extent an asset is considered a defaulted security, the asset’s principal balance for purposes of the overcollateralization test is the lesser of the asset’s market value or the principal balance of the defaulted asset multiplied by the asset’s recovery rate which is determined by the rating agencies. Rating downgrades of CLO collateral will

~~Table of Contents~~

~~ARBOR REALTY TRUST, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)~~

generally not have a direct impact on the principal balance of a CLO asset for purposes of calculating the CLO overcollateralization test unless the rating downgrade is below a significantly low threshold (e.g. CCC-) as defined in each CLO vehicle.

(2)The interest coverage ratio divides interest income by interest expense for the classes senior to those retained by us.

Our CLO overcollateralization ratios as of the determination dates subsequent to each quarter are as follows:


Determination (1)	Determination (1)	CLO 12		CLO 14		CLO 15		CLO 16		CLO 17		CLO 18		CLO 19		Determination (1)	CLO 14		CLO 15		CLO 16		CLO 17		CLO 18		CLO 19
October 2023																October 2023	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%
July 2023	July 2023	166.17	%	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%	July 2023	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%
April 2023	April 2023	149.65	%	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%	April 2023	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%
January 2023	January 2023	126.58	%	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%	January 2023	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%
October 2022	October 2022	118.87	%	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%	October 2022	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%
July 2022		118.87	%	119.76	%	120.85	%	121.21	%	122.51	%	124.03	%	120.30	%

________________________

(1)This table represents the quarterly trend of our overcollateralization ratio, however, the CLO determination dates are monthly and we were in compliance with this test for all periods presented.

The ratio will fluctuate based on the performance of the underlying assets, transfers of assets into the CLOs prior to the expiration of their respective replenishment dates, purchase or disposal of other investments, and loan payoffs. No payment due under the junior subordinated indentures may be paid if there is a default under any senior debt and the senior lender has sent notice to the trustee. The junior subordinated indentures are also cross-defaulted with each other.

Note 10 — Allowance for Loss-Sharing Obligations

Our allowance for loss-sharing obligations related to the Fannie Mae DUS program is as follows (in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2023		2022		2023		2022			2023		2022		2023		2022
Beginning balance	Beginning balance	$	59,757	$	55,172	$	57,168	$	56,064	Beginning balance	$	66,681	$	53,053	$	57,168	$	56,064
Provisions for loss sharing	Provisions for loss sharing	7,724		114		12,290		247		Provisions for loss sharing	1,703		2,346		13,992		2,593
Provisions reversal for loan repayments	Provisions reversal for loan repayments	(52)		(2,063)		(1,442)		(2,858)		Provisions reversal for loan repayments	(24)		(1,934)		(1,464)		(4,792)
Recoveries (charge-offs), net	Recoveries (charge-offs), net	(748)		(170)		(1,335)		(400)		Recoveries (charge-offs), net	901		46		(435)		(354)
Ending balance	Ending balance	$	66,681	$	53,053	$	66,681	$	53,053	Ending balance	$	69,261	$	53,511	$	69,261	$	53,511

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

When a loan is sold under the Fannie Mae DUS program, we undertake an obligation to partially guarantee the performance of the loan. A liability is recognized for the fair value of the guarantee obligation undertaken for the non-contingent aspect of the guarantee and is removed only upon either the expiration or settlement of the guarantee. At ~~June~~September 30, 2023 and 2022, we had ~~$34.5~~$34.6 million and ~~$34.3~~$34.2 million, respectively, of guarantee obligations included in the allowance for loss-sharing obligations.

In addition to and separately from the fair value of the guarantee, we estimate our allowance for loss-sharing under CECL over the contractual period in which we are exposed to credit risk. The current expected loss related to loss-sharing was based on a collective pooling basis with similar risk characteristics, a reasonable and supportable forecast and a reversion period based on our average historical losses through the remaining contractual term of the portfolio.

When we settle a loss under the DUS loss-sharing model, the net loss is charged-off against the previously recorded loss-sharing obligation. The settled loss is often net of any previously advanced principal and interest payments in accordance with the DUS program, which are reflected as reductions to the proceeds needed to settle losses. At ~~June~~September 30, 2023 and December 31, 2022, we had outstanding advances of ~~$1.2~~$0.3 million and $0.8 million, respectively, which were netted against the allowance for loss-sharing obligations.

At ~~June~~September 30, 2023 and December 31, 2022, our allowance for loss-sharing obligations, associated with expected losses under CECL, was ~~$32.2~~$34.7 million and $22.7 million, respectively, and represented ~~0.16%~~0.17% and 0.12%, respectively, of our Fannie Mae servicing portfolio. During the three and ~~six~~nine months ended ~~June~~September 30, 2023, we recorded a ~~$6.9~~$2.5 million and ~~$9.4~~$11.9 million, respectively, increase in CECL reserves.

~~Table of Contents~~

~~ARBOR REALTY TRUST, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)~~

At ~~June~~September 30, 2023 and December 31, 2022, the maximum quantifiable liability associated with our guarantees under the Fannie Mae DUS agreement was ~~$3.70~~$3.79 billion and $3.49 billion, respectively. The maximum quantifiable liability is not representative of the actual loss we would incur. We would be liable for this amount only if all of the loans we service for Fannie Mae, for which we retain some risk of loss, were to default and all of the collateral underlying these loans was determined to be without value at the time of settlement.

Note 11 — Derivative Financial Instruments

We enter into derivative financial instruments to manage exposures that arise from business activities resulting in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates and credit risk. We do not use these derivatives for speculative purposes, but are instead using them to manage our interest rate and credit risk exposure.

Agency Rate Lock and Forward Sale Commitments. We enter into contractual commitments to originate and sell mortgage loans at fixed prices with fixed expiration dates. The commitments become effective when the borrower “rate locks” a specified interest rate within time frames established by us. All potential borrowers are evaluated for creditworthiness prior to the extension of the commitment. Market risk arises if interest rates move adversely between the time of the rate lock by the borrower and the sale date of the loan to an investor. To mitigate the effect of the interest rate risk inherent in providing rate lock commitments to borrowers under the GSE programs, we enter into a forward sale commitment with the investor simultaneously with the rate lock commitment with the borrower. The forward sale contract locks in an interest rate and price for the sale of the loan. The terms of the contract with the investor and the rate lock with the borrower are matched in substantially all respects, with the objective of eliminating interest rate risk to the extent practical. Sale commitments with the investors have an expiration date that is longer than our related commitments to the borrower to allow, among other things, for closing of the loan and processing of paperwork to deliver the loan into the sale commitment.

These commitments meet the definition of a derivative and are recorded at fair value, including the effects of interest rate movements which are reflected as a component of gain (loss) on derivative instruments, net in the consolidated statements of income. The estimated fair value of rate lock commitments also includes the fair value of the expected net cash flows associated with the servicing of the loan which is recorded as income from MSRs in the consolidated statements of income. During the three and ~~six~~nine months ended ~~June~~September 30, 2023, we recorded a net losses of ~~$8.1~~$1.0 million and ~~$1.0~~$2.0 million, respectively, from changes in the fair value of these derivatives and ~~$16.2~~$14.1 million and ~~$34.7~~$48.8 million, respectively, of income from MSRs. During the three and ~~six~~nine months ended ~~June~~September 30, 2022, we recorded net ~~gains~~losses of ~~$5.0~~$22.9 million and ~~$2.4~~$20.5 million, respectively, from changes in the fair value of these derivatives and ~~$17.6~~$19.4 million and ~~$32.9~~$52.3 million, respectively, of income from MSRs. See Note 12 for details.

Interest Rate and Credit Default Swaps (“Swaps”). We enter into over-the-counter swaps to hedge our interest rate and credit risk exposure inherent in (1) our held-for-sale Agency Business Private Label loans from the time the loans are rate locked until sale or securitization, and (2) our Agency Business SFR – fixed rate loans from the time the loans are originated until the time they can be financed with match term fixed rate securitized debt. Our interest rate swaps typically have a three-month maturity and are tied to the five-year and ten-year swap rates. Our credit default swaps typically have a five-year maturity, are tied to the credit spreads of the underlying bond issuers and we typically hold our position until we price our Private Label loan securitizations. The Swaps do not meet the criteria for hedge accounting, are cleared by a central clearing house and variation margin payments, made in cash, are treated as a legal settlement of the derivative itself as opposed to a pledge of collateral.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

During the three months ended ~~June~~September 30, 2023, we recorded realized ~~losses of $0.6 million~~ and unrealized gains of ~~$1.3~~$0.4 million and $0.2 million, respectively, to our Agency Business related to our Swaps. During the ~~six~~nine months ended ~~June~~September 30, 2023, we recorded realized gains of ~~$1.0~~$1.5 million and unrealized losses of ~~$3.1~~$3.0 million to our Agency Business related to our Swaps. During the three months ended ~~June~~September 30, 2022, we recorded realized and unrealized gains of ~~$5.7~~$3.6 million and ~~unrealized losses of $2.0~~$3.4 million, respectively, to our Agency Business related to our Swaps. During the ~~six~~nine months ended ~~June~~September 30, 2022, we recorded realized and unrealized gains of ~~$23.6~~$27.2 million and ~~unrealized losses of less than $0.1~~$3.4 million, respectively, to our Agency Business related to our Swaps. The realized and unrealized gains and losses are recorded in gain (loss) on derivative instruments, net.

~~Table of Contents~~

~~ARBOR REALTY TRUST, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)~~

A summary of our non-qualifying derivative financial instruments in our Agency Business is as follows ($ in thousands):


		June 30, 2023									September 30, 2023
						Fair Value									Fair Value
Derivative	Derivative	Count	Notional Value		Balance Sheet Location	Derivative Assets		Derivative Liabilities		Derivative	Count	Notional Value		Balance Sheet Location	Derivative Assets		Derivative Liabilities
Rate lock commitments	Rate lock commitments	6	$	45,595	Other assets/other liabilities	$	757	$	(580)	Rate lock commitments	4	$	107,093	Other assets/other liabilities	$	962	$	(2,339)
Forward sale commitments	Forward sale commitments	39	504,278		Other assets/other liabilities	585		(4,785)		Forward sale commitments	36	455,363		Other assets/other liabilities	2,379		(5,822)
Swaps	Swaps	82	8,200			—		—		Swaps	82	8,200			—		—
			$	558,073		$	1,342	$	(5,365)			$	570,656		$	3,341	$	(8,161)

		December 31, 2022									December 31, 2022
Rate lock commitments	Rate lock commitments	6	$	91,472	Other assets/other liabilities	$	354	$	(1,070)	Rate lock commitments	6	$	91,472	Other assets/other liabilities	$	354	$	(1,070)
Forward sale commitments	Forward sale commitments	27	294,451		Other assets/other liabilities	1,151		(3,827)		Forward sale commitments	27	294,451		Other assets/other liabilities	1,151		(3,827)
Swaps	Swaps	1,298	129,800			—		—		Swaps	1,298	129,800			—		—
			$	515,723		$	1,505	$	(4,897)			$	515,723		$	1,505	$	(4,897)

Note 12 — Fair Value

Fair value estimates are dependent upon subjective assumptions and involve significant uncertainties resulting in variability in estimates with changes in assumptions. The following table summarizes the principal amounts, carrying values and the estimated fair values of our financial instruments (in thousands):


		June 30, 2023						December 31, 2022							September 30, 2023						December 31, 2022
		Principal / Notional Amount		Carrying Value		Estimated Fair Value		Principal / Notional Amount		Carrying Value		Estimated Fair Value			Principal / Notional Amount		Carrying Value		Estimated Fair Value		Principal / Notional Amount		Carrying Value		Estimated Fair Value
Financial assets:	Financial assets:													Financial assets:
Loans and investments, net	Loans and investments, net	$	13,491,607	$	13,271,359	$	13,411,621	$	14,456,123	$	14,254,674	$	14,468,418	Loans and investments, net	$	13,122,395	$	12,892,796	$	12,911,172	$	14,456,123	$	14,254,674	$	14,468,418
Loans held-for-sale, net	Loans held-for-sale, net	485,485		485,126		496,747		368,066		354,070		362,054		Loans held-for-sale, net	368,330		364,320		374,534		368,066		354,070		362,054
Capitalized mortgage servicing rights, net	Capitalized mortgage servicing rights, net	n/a		394,410		516,162		n/a		401,471		530,913		Capitalized mortgage servicing rights, net	n/a		392,203		538,078		n/a		401,471		530,913
Securities held-to-maturity, net	Securities held-to-maturity, net	231,708		155,210		127,895		234,255		156,547		144,571		Securities held-to-maturity, net	231,577		155,172		126,608		234,255		156,547		144,571
Derivative financial instruments	Derivative financial instruments	56,545		1,342		1,342		111,950		1,505		1,505		Derivative financial instruments	130,778		3,341		3,341		111,950		1,505		1,505

Financial liabilities:	Financial liabilities:													Financial liabilities:
Credit and repurchase facilities	Credit and repurchase facilities	$	3,588,538	$	3,579,080	$	3,571,464	$	3,856,009	$	3,841,814	$	3,828,192	Credit and repurchase facilities	$	3,398,451	$	3,391,441	$	3,382,933	$	3,856,009	$	3,841,814	$	3,828,192
Securitized debt	Securitized debt	7,196,350		7,168,104		7,007,274		7,886,066		7,849,270		7,560,541		Securitized debt	7,029,202		7,004,634		6,899,147		7,886,066		7,849,270		7,560,541
Senior unsecured notes	Senior unsecured notes	1,345,000		1,331,875		1,188,425		1,399,600		1,385,994		1,262,560		Senior unsecured notes	1,345,000		1,332,926		1,211,633		1,399,600		1,385,994		1,262,560
Convertible senior unsecured notes	Convertible senior unsecured notes	287,500		281,737		285,775		287,500		280,356		287,834		Convertible senior unsecured notes	287,500		282,428		290,019		287,500		280,356		287,834
Junior subordinated notes	Junior subordinated notes	154,336		143,506		105,210		154,336		143,128		103,977		Junior subordinated notes	154,336		143,695		105,821		154,336		143,128		103,977
Derivative financial instruments	Derivative financial instruments	493,328		5,365		5,365		273,973		4,897		4,897		Derivative financial instruments	431,678		8,161		8,161		273,973		4,897		4,897

Assets and liabilities disclosed at fair value are categorized based upon the level of judgment associated with the inputs used to measure their fair value. Determining which category an asset or liability falls within the hierarchy requires judgment and we evaluate our

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

hierarchy disclosures each quarter. Hierarchical levels directly related to the amount of subjectivity associated with the inputs to fair valuation of these assets and liabilities are as follows:

Level 1—Inputs are unadjusted and quoted prices exist in active markets for identical assets or liabilities, such as government, agency and equity securities.

~~Table of Contents~~

~~ARBOR REALTY TRUST, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)~~

Level 2—Inputs (other than quoted prices included in Level 1) are observable for the asset or liability through correlation with market data. Level 2 inputs may include quoted market prices for a similar asset or liability, interest rates and credit risk. Examples include non-government securities, certain mortgage and asset-backed securities, certain corporate debt and certain derivative instruments.

Level 3—Inputs reflect our best estimate of what market participants would use in pricing the asset or liability and are based on significant unobservable inputs that require a considerable amount of judgment and assumptions. Examples include certain mortgage and asset-backed securities, certain corporate debt and certain derivative instruments.

The following is a description of the valuation techniques used to measure fair value and the general classification of these instruments pursuant to the fair value hierarchy.

Loans and investments, net. Fair values of loans and investments that are not impaired are estimated using inputs based on direct capitalization rate and discounted cash flow methodologies using discount rates, which, in our opinion, best reflect current market interest rates that would be offered for loans with similar characteristics and credit quality (Level 3). Fair values of impaired loans and investments are estimated using inputs that require significant judgments, which include assumptions regarding discount rates, capitalization rates, creditworthiness of major tenants, occupancy rates, availability of financing, exit plans and other factors (Level 3).

Loans held-for-sale, net. Consists of originated loans that are generally expected to be transferred or sold within 60 days to 180 days of loan funding, and are valued using pricing models that incorporate observable inputs from current market assumptions or a hypothetical securitization model utilizing observable market data from recent securitization spreads and observable pricing of loans with similar characteristics (Level 2). Fair value includes the fair value allocated to the associated future MSRs and is calculated pursuant to the valuation techniques described below for capitalized mortgage servicing rights, net (Level 3).

Capitalized mortgage servicing rights, net. Fair values are estimated using inputs based on discounted future net cash flow methodology (Level 3). The fair value of MSRs is estimated using a process that involves the use of independent third-party valuation experts, supported by commercially available discounted cash flow models and analysis of current market data. The key inputs used in estimating fair value include the contractually specified servicing fees, prepayment speed of the underlying loans, discount rate, annual per loan cost to service loans, delinquency rates, late charges and other economic factors.

Securities held-to-maturity, net. Fair values are approximated using inputs based on current market quotes received from financial sources that trade such securities and are based on prevailing market data and, in some cases, are derived from third-party proprietary models based on well recognized financial principles and reasonable estimates about relevant future market conditions (Level 3).

Derivative financial instruments. Fair values of rate lock and forward sale commitments are estimated using valuation techniques, which include internally-developed models developed based on changes in the U.S. Treasury rate and other observable market data (Level 2). The fair value of rate lock commitments includes the fair value of the expected net cash flows associated with the servicing of the loans, see capitalized mortgage servicing rights, net above for details on the applicable valuation technique (Level 3). We also consider the impact of counterparty non-performance risk when measuring the fair value of these derivatives. Given the credit quality of our counterparties, the short duration of interest rate lock commitments and forward sale contracts, and our historical experience, the risk of nonperformance by our counterparties is not significant.

Credit and repurchase facilities. Fair values for credit and repurchase facilities of the Structured Business are estimated using discounted cash flow methodology, using discount rates, which, in our opinion, best reflect current market interest rates for financing with similar characteristics and credit quality (Level 3). The majority of our credit and repurchase facilities for the Agency Business bear interest at rates that are similar to those available in the market currently and fair values are estimated using Level 2 inputs. For these facilities, the fair values approximate their carrying values.

Securitized debt and junior subordinated notes. Fair values are estimated based on broker quotations, representing the discounted expected future cash flows at a yield that reflects current market interest rates and credit spreads (Level 3).

Senior unsecured notes. Fair values are estimated at current market quotes received from active markets when available (Level 1). If quotes from active markets are unavailable, then the fair values are estimated utilizing current market quotes received from inactive markets (Level 2).

~~Convertible senior unsecured notes.~~ ~~Fair values are estimated using current market quotes received from inactive markets (Level 2).~~

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Convertible senior unsecured notes. Fair values are estimated using current market quotes received from inactive markets (Level 2).

We measure certain financial assets and financial liabilities at fair value on a recurring basis. The fair values of these financial assets and liabilities are determined using the following input levels at ~~June~~September 30, 2023 (in thousands):


		Carrying Value		Fair Value			Fair Value Measurements Using Fair Value Hierarchy									Carrying Value				Fair Value			Fair Value Measurements Using Fair Value Hierarchy
						Level 1			Level 2			Level 3							Level 1				Level 2			Level 3
Financial assets:	Financial assets:																		Financial assets:
Derivative financial instruments	Derivative financial instruments	$	1,342	$	1,342		$	—		$	585		$	757	Derivative financial instruments		$	3,341			$	3,341		$	—		$	2,379		$	962

Financial liabilities:	Financial liabilities:														Financial liabilities:
Derivative financial instruments	Derivative financial instruments	$	5,365	$	5,365		$	—		$	5,365		$	—	Derivative financial instruments	$	8,161			$	8,161		$	—		$	8,161		$	—

We measure certain financial and non-financial assets at fair value on a nonrecurring basis. The fair values of these financial and non-financial assets, if applicable, are determined using the following input levels at ~~June~~September 30, 2023 (in thousands):


		Net Carrying Value		Fair Value			Fair Value Measurements Using Fair Value Hierarchy									Net Carrying Value			Fair Value		Fair Value Measurements Using Fair Value Hierarchy
						Level 1			Level 2			Level 3						Level 1			Level 2		Level 3
Financial assets:	Financial assets:																	Financial assets:
Impaired loans, net	Impaired loans, net														Impaired loans, net
Loans held-for-investment (1)	Loans held-for-investment (1)	$	129,835	$	129,835		$	—		$	—		$	129,835	Loans held-for-investment (1)	$	169,171		$	169,171	$	—	$	—	$	169,171
Loans held-for-sale (2)	Loans held-for-sale (2)	17,768		17,768			—			17,768			—		Loans held-for-sale (2)	17,169			17,169		—		17,169		—
		$	147,603	$	147,603		$	—		$	17,768		$	129,835		$	186,340		$	186,340	$	—	$	17,169	$	169,171

________________________

(1)We had an allowance for credit losses of ~~$98.3~~$111.1 million relating to ~~nine~~thirteen impaired loans with an aggregate carrying value, before loan loss reserves, of ~~$228.2~~$280.3 million at ~~June~~September 30, 2023.

(2)We had unrealized impairment losses of ~~$2.3~~$2.9 million related to six held-for-sale loans with an aggregate carrying value, before unrealized impairment losses, of $20.1 million.

Loan impairment assessments. Loans held-for-investment are intended to be held to maturity and, accordingly, are carried at cost, net of unamortized loan origination costs and fees, loan purchase discounts, and net of the allowance for credit losses, when such loan or investment is deemed to be impaired. We consider a loan impaired when, based upon current information, it is probable that all amounts due for both principal and interest will not be collected according to the contractual terms of the loan agreement. We evaluate our loans to determine if the value of the underlying collateral securing the impaired loan is less than the net carrying value of the loan, which may result in an allowance, and corresponding charge to the provision for credit losses, or an impairment loss. These valuations require significant judgments, which include assumptions regarding capitalization and discount rates, revenue growth rates, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan and other factors.

Loans held-for-sale are generally transferred and sold within 60-180 days of loan origination and are reported at lower of cost or market. We consider a loan classified as held-for-sale impaired if, based on current information, it is probable that we will sell the loan below par, or not be able to collect all principal and interest in accordance with the contractual terms of the loan agreement. These loans are valued using pricing models that incorporate observable inputs from current market assumptions or a hypothetical securitization model utilizing observable market data from recent securitization spreads and observable pricing of loans with similar characteristics.

The tables above and below include all impaired loans, regardless of the period in which the impairment was recognized.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Quantitative information about Level 3 fair value measurements at ~~June~~September 30, 2023 is as follows ($ in thousands):


		Fair Value		Valuation Techniques	Significant Unobservable Inputs				Fair Value		Valuation Techniques	Significant Unobservable Inputs
Financial assets:	Financial assets:							Financial assets:
Impaired loans:	Impaired loans:							Impaired loans:
Multifamily								Multifamily	$	70,246	Discounted cash flows	Capitalization rate	6.53	%

Land	Land	$	50,000	Discounted cash flows	Discount rate	21.50	%	Land	50,000		Discounted cash flows	Discount rate	21.50	%
					Revenue growth rate	3.00	%					Revenue growth rate	3.00	%

					Discount rate	7.50	%					Discount rate	7.50	%
Office	Office	36,674		Discounted cash flows	Capitalization rate	5.25	%	Office	37,074		Discounted cash flows	Capitalization rate	5.25	%
					Revenue growth rate	3.00	%					Revenue growth rate	3.00	%

Multifamily		31,202		Discounted cash flows	Capitalization rate	6.00	%

					Discount rate	11.25	%					Discount rate	11.25	%
Retail	Retail	11,959		Discounted cash flows	Capitalization rate	9.25	%	Retail	11,851		Discounted cash flows	Capitalization rate	9.25	%
					Revenue growth rate	3.00	%					Revenue growth rate	3.00	%

Derivative financial instruments:	Derivative financial instruments:							Derivative financial instruments:
Rate lock commitments	Rate lock commitments	757		Discounted cash flows	W/A discount rate	13.00	%	Rate lock commitments	962		Discounted cash flows	W/A discount rate	12.27	%

The derivative financial instruments using Level 3 inputs are outstanding for short periods of time (generally less than 60 days). A roll-forward of Level 3 derivative instruments is as follows (in thousands):


		Fair Value Measurements Using Significant Unobservable Inputs									Fair Value Measurements Using Significant Unobservable Inputs
		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2023		2022		2023		2022			2023		2022		2023		2022
Derivative assets and liabilities, net	Derivative assets and liabilities, net									Derivative assets and liabilities, net
Beginning balance	Beginning balance	$	3,097	$	1,355	$	354	$	295	Beginning balance	$	757	$	1,035	$	354	$	295
Settlements	Settlements	(17,688)		(17,254)		(32,754)		(30,937)		Settlements	(13,369)		(16,554)		(46,123)		(47,491)
Realized gains recorded in earnings	Realized gains recorded in earnings	14,591		15,899		32,400		30,642		Realized gains recorded in earnings	12,612		15,519		45,769		47,196
Unrealized gains recorded in earnings	Unrealized gains recorded in earnings	757		1,035		757		1,035		Unrealized gains recorded in earnings	962		1,554		962		1,554
Ending balance	Ending balance	$	757	$	1,035	$	757	$	1,035	Ending balance	$	962	$	1,554	$	962	$	1,554

The components of fair value and other relevant information associated with our rate lock commitments, forward sales commitments and the estimated fair value of cash flows from servicing on loans held-for-sale are as follows (in thousands):


June 30, 2023		Notional/ Principal Amount		Fair Value of Servicing Rights		Interest Rate Movement Effect		Unrealized Impairment Loss		Total Fair Value Adjustment
September 30, 2023												September 30, 2023	Notional/ Principal Amount		Fair Value of Servicing Rights		Interest Rate Movement Effect		Unrealized Impairment Loss		Total Fair Value Adjustment
Rate lock commitments	Rate lock commitments	$	45,595	$	757	$	(532)	$	—	$	225	Rate lock commitments	$	107,093	$	962	$	(2,339)	$	—	$	(1,377)
Forward sale commitments	Forward sale commitments	504,278		—		532		—		532		Forward sale commitments	455,363		—		2,339		—		2,339
Loans held-for-sale, net (1)	Loans held-for-sale, net (1)	485,485		6,948		—		(2,305)		4,643		Loans held-for-sale, net (1)	368,330		4,302		—		(2,891)		1,411
Total	Total			$	7,705	$	—	$	(2,305)	$	5,400	Total			$	5,264	$	—	$	(2,891)	$	2,373

________________________

(1)Loans held-for-sale, net are recorded at the lower of cost or market on an aggregate basis and includes fair value adjustments related to estimated cash flows from MSRs.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

We measure certain assets and liabilities for which fair value is only disclosed. The fair value of these assets and liabilities are determined using the following input levels at ~~June~~September 30, 2023 (in thousands):


						Fair Value Measurements Using Fair Value Hierarchy											Fair Value Measurements Using Fair Value Hierarchy
		Carrying Value		Fair Value		Level 1		Level 2		Level 3			Carrying Value		Fair Value		Level 1		Level 2		Level 3
Financial assets:	Financial assets:											Financial assets:
Loans and investments, net	Loans and investments, net	$	13,271,359	$	13,411,621	$	—	$	—	$	13,411,621	Loans and investments, net	$	12,892,796	$	12,911,172	$	—	$	—	$	12,911,172
Loans held-for-sale, net	Loans held-for-sale, net	485,126		496,747		—		489,799		6,948		Loans held-for-sale, net	364,320		374,534		—		370,232		4,302
Capitalized mortgage servicing rights, net	Capitalized mortgage servicing rights, net	394,410		516,162		—		—		516,162		Capitalized mortgage servicing rights, net	392,203		538,078		—		—		538,078
Securities held-to-maturity, net	Securities held-to-maturity, net	155,210		127,895		—		—		127,895		Securities held-to-maturity, net	155,172		126,608		—		—		126,608

Financial liabilities:	Financial liabilities:											Financial liabilities:
Credit and repurchase facilities	Credit and repurchase facilities	$	3,579,080	$	3,571,464	$	—	$	463,288	$	3,108,176	Credit and repurchase facilities	$	3,391,441	$	3,382,933	$	—	$	354,586	$	3,028,347
Securitized debt	Securitized debt	7,168,104		7,007,274		—		—		7,007,274		Securitized debt	7,004,634		6,899,147		—		—		6,899,147
Senior unsecured notes	Senior unsecured notes	1,331,875		1,188,425		1,188,425		—		—		Senior unsecured notes	1,332,926		1,211,633		1,211,633		—		—
Convertible senior unsecured notes	Convertible senior unsecured notes	281,737		285,775		—		285,775		—		Convertible senior unsecured notes	282,428		290,019		—		290,019		—
Junior subordinated notes	Junior subordinated notes	143,506		105,210		—		—		105,210		Junior subordinated notes	143,695		105,821		—		—		105,821

Note 13 — Commitments and Contingencies

Agency Business Commitments. Our Agency Business is subject to supervision by certain regulatory agencies. Among other things, these agencies require us to meet certain minimum net worth, operational liquidity and restricted liquidity collateral requirements, and compliance with reporting requirements. Our adjusted net worth and liquidity required by the agencies for all periods presented exceeded these requirements.

At ~~June~~September 30, 2023, we were required to maintain at least ~~$19.4~~$19.8 million of liquid assets in one of our subsidiaries to meet our operational liquidity requirements for Fannie Mae and we had operational liquidity in excess of this requirement.

We are generally required to share the risk of any losses associated with loans sold under the Fannie Mae DUS program and are required to secure this obligation by assigning restricted cash balances and/or a letter of credit to Fannie Mae. The amount of collateral required by Fannie Mae is a formulaic calculation at the loan level by a Fannie Mae assigned tier, which considers the loan balance, risk level of the loan, age of the loan and level of risk-sharing. Fannie Mae requires restricted liquidity for Tier 2 loans of 75 basis points, 15 basis points for Tier 3 loans and 5 basis points for Tier 4 loans, which is funded over a 48-month period that begins upon delivery of the loan to Fannie Mae. A significant portion of our Fannie Mae DUS serviced loans for which we have risk sharing are Tier 2 loans. At ~~June~~September 30, 2023, the restricted liquidity requirement totaled ~~$70.2~~$72.6 million and was satisfied with a $64.0 million letter of credit and cash issued to Fannie Mae.

At ~~June~~September 30, 2023, reserve requirements for the Fannie Mae DUS loan portfolio will require us to fund ~~$37.2~~$37.3 million in additional restricted liquidity over the next 48 months, assuming no further principal paydowns, prepayments, or defaults within our at-risk portfolio. Fannie Mae periodically reassesses these collateral requirements and may make changes to these requirements in the future. We generate sufficient cash flow from our operations to meet these capital standards and do not expect any changes to have a material impact on our future operations; however, future changes to collateral requirements may adversely impact our available cash.

We are subject to various capital requirements in connection with seller/servicer agreements that we have entered into with secondary market investors. Failure to maintain minimum capital requirements could result in our inability to originate and service loans for the respective investor and, therefore, could have a direct material effect on our consolidated financial statements. At ~~June~~September 30, 2023, we met all of Fannie Mae’s quarterly capital requirements and our Fannie Mae adjusted net worth was in excess of the required net worth. We are not subject to capital requirements on a quarterly basis for Ginnie Mae and FHA, as requirements for these investors are only required on an annual basis.

As an approved designated seller/servicer under Freddie Mac’s SBL program, we are required to post collateral to ensure that we are able to meet certain purchase and loss obligations required by this program. Under the SBL program, we are required to post collateral equal to $5.0 million, which is satisfied with a $5.0 million letter of credit.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

We enter into contractual commitments with borrowers providing rate lock commitments while simultaneously entering into forward sale commitments with investors. These commitments are outstanding for short periods of time (generally less than 60 days) and are described in more detail in Note 11 and Note 12.

Debt Obligations and Operating Leases. At ~~June~~September 30, 2023, the maturities of our debt obligations and the minimum annual operating lease payments under leases with a term in excess of one year are as follows (in thousands):


Year	Year	Debt Obligations		Minimum Annual Operating Lease Payments		Total		Year	Debt Obligations		Minimum Annual Operating Lease Payments		Total
2023 (six months ending December 31, 2023)		$	1,914,105	$	4,682	$	1,918,787
2023 (three months ending December 31, 2023)								2023 (three months ending December 31, 2023)	$	858,768	$	2,300	$	861,068
2024	2024	2,643,310		10,202		2,653,512		2024	2,004,350		10,188		2,014,538
2025	2025	2,038,158		10,565		2,048,723		2025	3,378,563		10,555		3,389,118
2026	2026	4,772,269		10,634		4,782,903		2026	4,523,241		10,627		4,533,868
2027	2027	869,546		9,226		878,772		2027	1,115,231		9,225		1,124,456
2028	2028	180,000		8,624		188,624		2028	180,000		8,624		188,624
Thereafter	Thereafter	154,336		27,755		182,091		Thereafter	154,336		27,755		182,091
Total	Total	$	12,571,724	$	81,688	$	12,653,412	Total	$	12,214,489	$	79,274	$	12,293,763

During the three and ~~six~~nine months ended ~~June~~September 30, 2023 ~~we recorded lease expense of $2.6 million~~ and ~~$5.2 million, respectively, and during~~ the three and ~~six~~nine months ended ~~June~~September 30, 2022, we recorded lease expense of $2.8 million, $8.0 million, $2.4 million and ~~$4.7~~$7.2 million, respectively.

Unfunded Commitments. In accordance with certain structured loans and investments, we have outstanding unfunded commitments of ~~$965.7 million~~$1.08 billion at ~~June~~September 30, 2023 that we are obligated to fund as borrowers meet certain requirements. Specific requirements include, but are not limited to, property renovations, building construction and conversions based on criteria met by the borrower in accordance with the loan agreements.

Litigation. We are subject to a variety of claims and suits that arise from time to time in the ordinary course of our business. Although management currently believes that resolving claims against us, individually or in aggregate, will not have a material adverse impact in our consolidated financial statements, these matters are subject to inherent uncertainties and management’s view of these matters may change in the future. Other than the litigation noted below, we are currently neither subject to any material litigation nor, to the best of our knowledge, threatened by any material litigation.

In June 2011, three related lawsuits were filed by the Extended Stay Litigation Trust (the “Trust”), a post-bankruptcy litigation trust alleged to have standing to pursue claims that previously had been held by Extended Stay, Inc. and the Homestead Village L.L.C. family of companies that had emerged from bankruptcy. There were 73 defendants in the three lawsuits, including 55 corporate and partnership entities and 18 individuals. A subsidiary of ours and certain individuals and other entities that are affiliates of ours were included as defendants.

In June 2013, the Trust amended the lawsuits, to, among other things, (1) consolidate the lawsuits into one lawsuit, (2) remove 47 defendants from the lawsuits, none of whom were related to us, so that there were 26 remaining defendants, including 16 corporate and partnership entities and 10 individuals, and (3) reduce the counts within the lawsuits from over 100 down to 17 (as consolidated, the "Action"). For more detailed information regarding the Action, please refer to Note 14 of our 2022 Annual ~~Report filed with the SEC on February 17, 2023.~~Report.

After extensive motion practice and discovery, in early December 2022, the plaintiff and certain co-defendants, including our affiliates, commenced discussions regarding a possible settlement of the Action, and in late December 2022, those parties reached an agreement in principle to settle the Action for a total of $38.0 million. We agreed to pay up to $7.4 million of the settlement amount, which amount was accrued in our December 31, 2022 financial statements.

In early March 2023, the parties to the settlement finalized the settlement documents and on April 25, 2023, the Bankruptcy Court approved the settlement in open court. Following the Bankruptcy Court approval, the parties made the agreed upon payments, the broad mutual releases became effective and on June 23, 2023, the litigation was discontinued, with prejudice.

Due to Borrowers. Due to borrowers represents borrowers’ funds held by us to fund certain expenditures or to be released at our discretion upon the occurrence of certain pre-specified events, and to serve as additional collateral for borrowers’ loans. While retained, these balances earn interest in accordance with the specific loan terms they are associated with.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 14 — Variable Interest Entities

Our involvement with VIEs primarily affects our financial performance and cash flows through amounts recorded in interest income, interest expense, provision for loan losses and through activity associated with our derivative instruments.

Consolidated VIEs. We have determined that our operating partnership, ARLP, and our CLO and Q Series securitization entities (“Securitization Entities”) are VIEs, which we consolidate. ARLP was already consolidated in our financial statements, therefore, the identification of this entity as a VIE had no impact on our consolidated financial statements.

Our Securitization Entities invest in real estate and real estate-related securities and are financed by the issuance of debt securities. We believe we hold the power necessary to direct the most significant economic activities of those entities. We also have exposure to losses to the extent of our equity interests and rights to waterfall payments in excess of required payments to bond investors. As a result of consolidation, equity interests have been eliminated, and the consolidated balance sheets reflect both the assets held and debt issued to third parties by the Securitization Entities, prior to the unwind. Our operating results and cash flows include the gross asset and liability amounts related to the Securitization Entities as opposed to our net economic interests in those entities.

The assets and liabilities related to these consolidated Securitization Entities are as follows (in thousands):


		June 30, 2023		December 31, 2022			September 30, 2023		December 31, 2022
Assets:	Assets:					Assets:
Restricted cash	Restricted cash	$	389,306	$	710,775	Restricted cash	$	408,569	$	710,775
Loans and investments, net	Loans and investments, net	8,395,368		8,900,104		Loans and investments, net	7,968,741		8,900,104
Other assets	Other assets	121,899		174,382		Other assets	311,988		174,382
Total assets	Total assets	$	8,906,573	$	9,785,261	Total assets	$	8,689,298	$	9,785,261

Liabilities:	Liabilities:					Liabilities:
Securitized debt	Securitized debt	$	7,168,104	$	7,849,270	Securitized debt	$	7,004,634	$	7,849,270
Other liabilities	Other liabilities	22,677		26,754		Other liabilities	23,259		26,754
Total liabilities	Total liabilities	$	7,190,781	$	7,876,024	Total liabilities	$	7,027,893	$	7,876,024

Assets held by the Securitization Entities are restricted and can only be used to settle obligations of those entities. The liabilities of the Securitization Entities are non-recourse to us and can only be satisfied from each respective asset pool. See Note 9 for details. We are not obligated to provide, have not provided, and do not intend to provide financial support to any of the Securitization Entities.

Unconsolidated VIEs. We determined that we are not the primary beneficiary of 2627 VIEs in which we have a variable interest at ~~June~~September 30, 2023 because we do not have the ability to direct the activities of the VIEs that most significantly impact each entity’s economic performance.

A summary of our variable interests in identified VIEs, of which we are not the primary beneficiary, at ~~June~~September 30, 2023 is as follows (in thousands):


Type	Carrying Amount (1)
Loans	$	~~398,522~~433,532
APL certificates	~~128,665~~129,887
B Piece bonds	~~31,079~~31,228
Equity investments	~~18,417~~17,771
Agency interest only strips	~~197~~177
Total	$	~~576,880~~612,595

________________________

(1)Represents the carrying amount of loans and investments before reserves. At ~~June~~September 30, 2023, ~~$172.5~~$172.9 million of loans to VIEs had corresponding specific loan loss reserves of $85.8 million. The maximum loss exposure at ~~June~~September 30, 2023 would not exceed the carrying amount of our investment.

These unconsolidated VIEs have exposure to real estate debt of approximately ~~$3.89~~$3.86 billion at ~~June~~September 30, 2023.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 15 — Equity

Common Stock. During the ~~six~~nine months ended ~~June~~September 30, 2023, we sold ~~7,536,800~~13,113,296 shares of our common stock at an average price of ~~$14.55~~$14.77 per share for net proceeds of ~~$109.7~~$193.6 million through an “At-The-Market” equity offering sales agreement. The proceeds were used to make investments related to our business and for general corporate purposes.

In March 2023, the Board of Directors authorized a share repurchase program providing for the repurchase of up to $50.0 million of our outstanding common stock. The repurchase of our common stock may be made from time to time in the open market, through privately negotiated transactions, or otherwise in compliance with Rule 10b-18 and Rule 10b5-1 under the Securities Exchange Act of 1934, based on our stock price, general market conditions, applicable legal requirements and other factors. The program may be discontinued or modified at any time. At ~~June~~September 30, 2023, we repurchased 3,545,604 shares of our common stock under this program at a total cost of $37.4 million and an average cost of $10.56 per share.

Noncontrolling Interest. Noncontrolling interest relates to the operating partnership units (“OP Units”) issued to satisfy a portion of the purchase price in connection with the acquisition of the agency platform of Arbor Commercial Mortgage, LLC (“ACM”) in 2016. Each of these OP Units are paired with one share of our special voting preferred shares having a par value of $0.01 per share and is entitled to one vote each on any matter submitted for stockholder approval. The OP Units are entitled to receive distributions if and when our Board of Directors authorizes and declares common stock distributions. The OP Units are also redeemable for cash, or at our option, for shares of our common stock on a one-for-one basis. At ~~June~~September 30, 2023, there were 16,293,589 OP Units outstanding, which represented ~~8.2%~~8.0% of the voting power of our outstanding stock.

Distributions. Dividends declared (on a per share basis) during the ~~six~~nine months ended ~~June~~September 30, 2023 are as follows:


Common Stock	Common Stock			Preferred Stock							Common Stock			Preferred Stock
					Dividend										Dividend
Declaration Date	Declaration Date	Dividend		Declaration Date	Series D		Series E		Series F		Declaration Date	Dividend		Declaration Date	Series D		Series E		Series F
February 15, 2023	February 15, 2023	$	0.40	January 3, 2023	$	0.3984375	$	0.390625	$	0.390625	February 15, 2023	$	0.40	January 3, 2023	$	0.3984375	$	0.390625	$	0.390625
May 3, 2023	May 3, 2023	$	0.42	March 31, 2023	$	0.3984375	$	0.390625	$	0.390625	May 3, 2023	$	0.42	March 31, 2023	$	0.3984375	$	0.390625	$	0.390625
July 26, 2023											July 26, 2023	$	0.43	June 30, 2023	$	0.3984375	$	0.390625	$	0.390625
				June 30, 2023	$	0.3984375	$	0.390625	$	0.390625				September 29, 2023	$	0.3984375	$	0.390625	$	0.390625

Common Stock – On ~~July 26,~~October 25, 2023, the Board of Directors declared a cash dividend of $0.43 per share of common stock. The dividend is payable on ~~August 31,~~November 30, 2023 to common stockholders of record as of the close of business on ~~August 15,~~November 17, 2023.

Deferred Compensation. During ~~the first half of~~ 2023, we issued ~~889,822~~939,325 shares of restricted common stock to our employees and Board of Directors under the 2020 Amended Omnibus Stock Incentive Plan (the “2020 Plan”) with a total grant date fair value of ~~$10.4~~$11.2 million, of which: (1) ~~256,208~~297,182 shares with a grant date fair value of $3.6 million vested on the grant date in 2023; (2) 276,785 shares with a grant date fair value of $3.3 million will vest in 2024; (3) 252,510 shares with a grant date fair value of $3.0 million vested on the grant date; (2) 24,493 shares with a grant date fair value of $0.4 million will vest during the remainder of 2023; (3) 260,304 shares with a grant date fair value of $3.1 million will vest in 2024; (4) 235,969 shares with a grant date fair value of $2.7 million will vest in 2025; ~~(5)~~(4) 78,126 shares with a grant date fair value of $0.9 million will vest in 2026; and ~~(6)~~(5) 34,722 shares with a grant date fair value of $0.4 million will vest in 2027. We also issued 40,796 fully vested restricted stock units (“RSUs”) with a grant date fair value of $0.5 million to certain members of our Board of Directors and 247,275 RSUs with a grant date fair value of $2.9 million that vest in full in the first quarter of 2026 to our chief executive officer. The individuals decided to defer the receipt of the common stock, to which the RSUs are converted into, to a future date pursuant to a pre-established deferral election.

During the first ~~quarter~~and third quarters of 2023, 352,427 shares of performance-based restricted stock units and 313,152 shares of restricted common stock, respectively, previously granted to our chief executive officer fully vested and were net settled for 172,513 and 153,287 common ~~shares.~~shares, respectively.

During ~~the first half of~~ 2023, we withheld ~~190,075~~220,315 shares from the net settlement of restricted common stock by employees for payment of withholding taxes on shares that vested.

Earnings Per Share (“EPS”). Basic EPS is calculated by dividing net income (loss) attributable to common stockholders by the weighted average number of shares of common stock outstanding during each period inclusive of unvested restricted stock with full dividend participation rights. Diluted EPS is calculated by dividing net income (loss) by the weighted average number of shares of common stock outstanding, plus the additional dilutive effect of common stock equivalents during each period. Our common stock equivalents include the weighted average dilutive effect of restricted stock units granted to our chief executive officer, OP Units and convertible senior unsecured notes.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

A reconciliation of the numerator and denominator of our basic and diluted EPS computations is as follows ($ in thousands, except share and per share data):


		Three Months Ended June 30,									Three Months Ended September 30,
		2023				2022					2023				2022
		Basic		Diluted		Basic		Diluted			Basic		Diluted		Basic		Diluted
Net income attributable to common stockholders (1)	Net income attributable to common stockholders (1)	$	76,164	$	76,164	$	69,909	$	69,909	Net income attributable to common stockholders (1)	$	77,924	$	77,924	$	62,710	$	62,710
Net income attributable to noncontrolling interest (2)	Net income attributable to noncontrolling interest (2)	—		6,826		—		6,992		Net income attributable to noncontrolling interest (2)	—		6,789		—		6,002
Interest expense on convertible notes	Interest expense on convertible notes	—		6,081		—		3,995		Interest expense on convertible notes	—		6,081		—		5,797
Net income attributable to common stockholders and noncontrolling interest	Net income attributable to common stockholders and noncontrolling interest	$	76,164	$	89,071	$	69,909	$	80,896	Net income attributable to common stockholders and noncontrolling interest	$	77,924	$	90,794	$	62,710	$	74,509
Weighted average shares outstanding	Weighted average shares outstanding	181,815,469		181,815,469		163,044,217		163,044,217		Weighted average shares outstanding	187,023,395		187,023,395		170,227,553		170,227,553
Dilutive effect of OP Units (2)	Dilutive effect of OP Units (2)	—		16,293,589		—		16,306,745		Dilutive effect of OP Units (2)	—		16,293,589		—		16,293,589
Dilutive effect of convertible notes	Dilutive effect of convertible notes	—		17,270,615		—		15,140,481		Dilutive effect of convertible notes	—		17,312,382		—		18,815,399
Dilutive effect of restricted stock units (3)	Dilutive effect of restricted stock units (3)	—		682,203		—		522,367		Dilutive effect of restricted stock units (3)	—		699,452		—		528,475
Weighted average shares outstanding	Weighted average shares outstanding	181,815,469		216,061,876		163,044,217		195,013,810		Weighted average shares outstanding	187,023,395		221,328,818		170,227,553		205,865,016
Net income per common share (1)	Net income per common share (1)	$	0.42	$	0.41	$	0.43	$	0.41	Net income per common share (1)	$	0.42	$	0.41	$	0.37	$	0.36

		Six Months Ended June 30,									Nine Months Ended September 30,
		2023				2022					2023				2022
Net income attributable to common stockholders (1)	Net income attributable to common stockholders (1)	$	160,483	$	160,483	$	133,968	$	133,968	Net income attributable to common stockholders (1)	$	238,407	$	238,407	$	196,678	$	196,678
Net income attributable to noncontrolling interest (2)	Net income attributable to noncontrolling interest (2)	—		14,411		—		13,808		Net income attributable to noncontrolling interest (2)	—		21,200		—		19,811
Interest expense on convertible notes	Interest expense on convertible notes	—		12,163		—		7,989		Interest expense on convertible notes	—		18,244		—		13,786
Net income attributable to common stockholders and noncontrolling interest	Net income attributable to common stockholders and noncontrolling interest	$	160,483	$	187,057	$	133,968	$	155,765	Net income attributable to common stockholders and noncontrolling interest	$	238,407	$	277,851	$	196,678	$	230,275
Weighted average shares outstanding	Weighted average shares outstanding	181,468,002		181,468,002		158,258,813		158,258,813		Weighted average shares outstanding	183,340,149		183,340,149		162,292,235		162,292,235
Dilutive effect of OP Units (2)	Dilutive effect of OP Units (2)	—		16,293,589		—		16,315,869		Dilutive effect of OP Units (2)	—		16,293,589		—		16,308,361
Dilutive effect of convertible notes	Dilutive effect of convertible notes	—		17,250,598		—		15,126,859		Dilutive effect of convertible notes	—		17,271,419		—		16,370,528
Dilutive effect of restricted stock units (3)	Dilutive effect of restricted stock units (3)	—		477,415		—		655,489		Dilutive effect of restricted stock units (3)	—		552,242		—		558,216
Weighted average shares outstanding	Weighted average shares outstanding	181,468,002		215,489,604		158,258,813		190,357,030		Weighted average shares outstanding	183,340,149		217,457,399		162,292,235		195,529,340
Net income per common share (1)	Net income per common share (1)	$	0.88	$	0.87	$	0.85	$	0.82	Net income per common share (1)	$	1.30	$	1.28	$	1.21	$	1.18

________________________

(1)Net of preferred stock dividends.

(2)We consider OP Units to be common stock equivalents as the holders have voting rights, the right to distributions and the right to redeem the OP Units for the cash value of a corresponding number of shares of common stock or a corresponding number of shares of common stock, at our election.

(3)Our chief executive officer was granted restricted stock units, which vest at the end of a four-year performance period based upon our achievement of total stockholder return objectives.

Note 16 — Income Taxes

As a REIT, we are generally not subject to U.S. federal income tax to the extent of our distributions to stockholders and as long as certain asset, income, distribution, ownership and administrative tests are met. To maintain our qualification as a REIT, we must annually distribute at least 90% of our REIT-taxable income to our stockholders and meet certain other requirements. We may also be subject to certain state, local and franchise taxes. Under certain circumstances, federal income and excise taxes may be due on our undistributed taxable income. If we were to fail to meet these requirements, we would be subject to U.S. federal income tax, which could have a material adverse impact on our results of operations and amounts available for distributions to our stockholders. We believe that all of the criteria to maintain our REIT qualification have been met for the applicable periods, but there can be no assurance that these criteria will continue to be met in subsequent periods.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

The Agency Business is operated through our TRS Consolidated Group and is subject to U.S. federal, state and local income taxes. In general, our TRS entities may hold assets that the REIT cannot hold directly and may engage in real estate or non-real estate-related business.

In the three and ~~six~~nine months ended ~~June~~September 30, 2023, we recorded a tax provision of ~~$5.6~~$5.9 million and ~~$13.6~~$19.4 million, respectively. In the three and ~~six~~nine months ended ~~June~~September 30, 2022, we recorded a tax benefit of $0.4 million and a tax provision of ~~$5.4 million and $13.5 million, respectively.~~$13.2 million. The tax provision recorded in the three months ended ~~June~~September 30, 2023 consisted of a current tax provision of ~~$13.0~~$8.3 million and a deferred tax benefit of ~~$7.4 million, respectively.~~$2.4 million. The tax provision recorded in the ~~six~~nine months ended ~~June~~September 30, 2023 consisted of a current tax provision of ~~$17.8~~$26.0 million and a deferred tax benefit of ~~$4.2 million, respectively.~~$6.6 million. The tax ~~provision~~benefit recorded in the three months ended ~~June~~September 30, 2022 consisted of a current tax provision of ~~$6.1~~$5.0 million and a deferred tax benefit of ~~$0.7~~$5.4 million. The tax provision recorded in the ~~six~~nine months ended ~~June~~September 30, 2022 consisted of a current tax provision of ~~$15.9~~$21.0 million and a deferred tax benefit of ~~$2.4~~$7.8 million. Current and deferred taxes are primarily recorded on the portion of earnings (losses) recognized by us with respect to our interest in the TRS’s. Deferred income tax assets and liabilities are calculated based on temporary differences between our U.S. GAAP consolidated financial statements and the federal, state, local tax basis of assets and liabilities as of the consolidated balance sheets.

Note 17 — Agreements and Transactions with Related Parties

Support Agreement and Employee Secondment Agreement. We have a support agreement and a secondment agreement with ACM and certain of its affiliates and certain affiliates of a relative of our chief executive officer (“Service Recipients”) where we provide support services and seconded employees to the Service Recipients. The Service Recipients reimburse us for the costs of performing such services and the cost of the seconded employees. During the three and ~~six~~nine months ended ~~June~~September 30, 2023, we incurred ~~$0.8~~$0.9 million and ~~$1.5~~$2.3 million, respectively, and, during the three and ~~six~~nine months ended ~~June~~September 30, 2022, we incurred $0.9 million and ~~$1.7~~$2.5 million, respectively, of costs for services provided and employees seconded to the Service Recipients, ~~all of~~ which ~~were reimbursed to us and~~is included in due from related party on the consolidated balance sheets. These costs were reimbursed to us subsequent to period end.

Other Related Party Transactions. Due from related party was ~~$73.3~~$211.7 million and $77.4 million at ~~June~~September 30, 2023 and December 31, 2022, respectively, which consisted primarily of amounts due from our affiliated servicing operations related to real estate transactions closing at the end of the quarter and amounts due from ACM for costs incurred in connection with the support and secondment agreements described above.

Due to related party was ~~$3.6~~$2.2 million and $12.4 million at ~~June~~September 30, 2023 and December 31, 2022, respectively, and consisted of loan payoffs, holdbacks and escrows to be remitted to our affiliated servicing operations related to real estate transactions.

In certain instances, our business requires our executives to charter privately owned aircraft in furtherance of our business. We have an aircraft time-sharing agreement with an entity controlled by our chief executive officer that owns a private aircraft. Pursuant to the agreement, we reimburse the aircraft owner for the required costs under Federal Aviation Administration regulations for the flights our executives’ charter. During the nine months ended September 30, 2023 and 2022, we reimbursed the aircraft owner $0.6 million and $1.0 million, respectively, for the flights chartered by our executives pursuant the agreement.

In May 2023, we committed to fund a $56.9 million bridge loan ($~~1.2~~3.8 million was funded at ~~June~~September 30, 2023) for an SFR build-to-rent construction project. Two of our officers have made minority equity investments totaling $0.5 million, representing approximately 4.0% of the total equity invested in the project. The loan has an interest rate of SOFR plus 5.50% with a SOFR floor of 3.25% and matures in December 2025, with two six-month extension options. Interest income recorded from this loan was ~~less than~~ $0.1 million and $0.2 million for the three and ~~six~~nine months ended ~~June~~September 30, ~~2023.~~2023, respectively.

In July 2022, we purchased a $46.2 million bridge loan originated by ACM at par ($~~2.0~~3.5 million was funded at ~~June~~September 30, 2023) for an SFR build-to-rent construction project. A consortium of investors (which includes, among other unaffiliated investors, certain of our officers with a minority ownership interest) owns 70% of the borrowing entity and an entity indirectly owned and controlled by an immediate family member of our chief executive officer owns 10% of the borrowing entity. The loan has an interest rate of SOFR plus 5.5% and ~~is scheduled to mature~~matures in March 2025. Interest income recorded from this loan was ~~less than~~ $0.1 million for both the three and ~~six~~nine months ended ~~June~~September 30, 2023.

In April 2022, we committed to fund a $67.1 million bridge loan (none of which was funded at ~~June~~September 30, 2023) in an SFR build-to-rent construction project. An entity owned by an immediate family member of our chief executive officer also made an equity investment in the project and owns a 2.25% equity interest in the borrowing entity. The ~~bridge~~ loan has an interest rate of SOFR plus 4.63% with a SOFR floor of 0.25% and matures in May 2025. Interest income recorded from this loan was $0.1 million and $0.2 million for ~~all periods presented.~~the three and nine months ended September 30, 2023, respectively, and less than $0.1 million and $0.1 million for the three and nine months ended September 30, 2022, respectively.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

In February 2022, we committed to fund a $39.4 million bridge loan ~~(none of which~~($3.1 million was funded at ~~June~~September 30, 2023) in an SFR build-to-rent construction project. An entity owned by an immediate family member of our chief executive officer also made an equity investment in the project and owns a 2.25% equity interest in the borrowing entity. The ~~bridge~~ loan had an interest rate of LIBOR plus 4.0% with a LIBOR floor of 0.25% and matures in March 2025. ~~Effective~~On July 1, 2023, the interest rate was changed to SOFR plus 4.0% with a SOFR floor of 0.25%. Interest income recorded from this loan was less than $0.1 million for both the three months ended ~~June~~September 30, 2023 and 2022, and $0.1 million for both the ~~six~~nine months ended ~~June~~September 30, 2023 and 2022.

~~Table of Contents~~

~~ARBOR REALTY TRUST, INC. AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)~~

In 2021, we invested $4.2 million for 49.3% interest in a limited liability company (“LLC”) which purchased a retail property for $32.5 million and assumed an existing $26.0 million CMBS loan. A portion of the property can potentially be converted to office space, of which we ~~obtain~~have the right to occupy, in part. An entity owned by an immediate family member of our chief executive officer also made an investment in the LLC for a 10.0% ownership, is the managing member and holds the right to purchase our interest in the LLC.

In 2021, we originated a $63.4 million bridge loan to a third party to purchase a multifamily property from a multifamily-focused commercial real estate investment fund sponsored and managed by our chief executive officer and one of his immediate family members, which fund has no continued involvement with the property following the purchase. The loan had an interest rate of LIBOR plus 3.75% with a LIBOR floor of 0.25% and matures in March 2024. ~~Effective~~On July 1, 2023, the interest rate was changed to SOFR plus 3.75% with a SOFR floor of 0.25%. Interest income recorded from this loan was $1.5 million and ~~$2.8~~$4.3 million for the three and ~~six~~nine months ended ~~June~~September 30, 2023, respectively, and ~~$0.8~~$1.0 million and ~~$1.5~~$2.5 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively.

In 2020, we committed to fund a $32.5 million bridge loan ($~~20.1~~24.5 million was funded at ~~June~~September 30, 2023) and made a $3.5 million preferred equity investment in an SFR build-to-rent construction project. An entity owned by an immediate family member of our chief executive officer also made an equity investment in the project and owns a 21.8% equity interest in the borrowing entity. The bridge loan had an interest rate of LIBOR plus 5.5% with a LIBOR floor of 0.75%, the preferred equity investment has a 12.0% fixed rate, and both loans mature in ~~October~~December 2023. ~~Effective~~On July 1, 2023, the bridge loan interest rate ~~on the bridge loan~~ was changed to SOFR plus 5.5% with a SOFR floor of 0.75%. Interest income recorded from these loans was ~~$0.6~~$0.8 million and ~~$1.2~~$2.0 million for the three and ~~six~~nine months ended ~~June~~September 30, 2023, respectively, and $0.3 million and ~~$0.5~~$0.8 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively.

In 2020, we committed to fund a $30.5 million bridge loan and we made a $4.6 million preferred equity investment in a SFR build-to-rent construction project. ACM and an entity owned by an immediate family member of our chief executive officer also made equity investments in the project and own an 18.9% equity interest in the borrowing entity. The bridge loan had an interest rate of LIBOR plus 5.5% with a LIBOR floor of 0.75% and was scheduled to mature in May 2023 and the preferred equity investment has a 12.0% fixed rate and was scheduled to mature in April 2023. In April 2023, the bridge loan was upsized to a maximum of $38.4 million ($~~26.7~~34.2 million was funded at ~~June~~September 30, 2023), and the interest rate was changed to SOFR plus 5.25% with a SOFR floor of 1.00%. In addition, the maturity ~~date~~ on both loans ~~were~~was extended to May 2025. Interest income recorded from these loans was ~~$0.8~~$1.0 million and ~~$1.5~~$2.5 million for the three and ~~six~~nine months ended ~~June~~September 30, 2023, respectively, and ~~$0.3~~$0.5 million and ~~$0.6~~$1.0 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively.

In 2020, we originated a $14.8 million Private Label loan and a $3.4 million mezzanine loan on two multifamily properties owned in part by a consortium of investors (which includes, among other unaffiliated investors, certain of our officers and our chief executive officer) which owns a 50% interest in the borrowing entity. In 2020, we sold the Private Label loan to an unconsolidated affiliate of ours. The mezzanine loan bears interest at a 9.0% fixed rate and matures in April 2030. Interest income recorded from the mezzanine loan was $0.1 million for ~~all periods presented.~~both the three months ended September 30, 2023 and 2022, and $0.2 million for both the nine months ended September 30, 2023 and 2022.

We have a $35.0 million bridge loan and a ~~$9.6~~$10.0 million preferred equity interest on an office building. The bridge loan was scheduled to mature in July 2023 and was extended to October 30, 2023 and the preferred equity investment matures in June 2027. ~~In July 2023, the maturity date of the bridge loan was extended to October 2023.~~ The property is controlled by a third party. The day-to-day operations are currently being managed by an immediate family member, or one of his affiliated entities, of our chief executive officer. In 2021, we entered into a forbearance agreement with the borrower on the outstanding bridge loan to defer all interest owed until maturity or early payoff. At both ~~June~~September 30, 2023 and December 31, 2022, these loans had an allowance for credit loss recorded against them totaling $8.0 million.

In certain instances, our business requires our executives to charter privately owned aircraft in furtherance of our business. We have an aircraft time-sharing agreement with an entity controlled by our chief executive officer that owns a private aircraft. Pursuant to the agreement, we reimburse the aircraft owner for the required costs under Federal Aviation Administration regulations for the flights our executives’ charter. During the six months ended June 30, 2023 and 2022, we reimbursed the aircraft owner $0.4 million and $0.7 million, respectively, for the flights chartered by our executives pursuant the agreement.

In 2019, we, along with ACM, certain executives of ours and a consortium of independent outside investors, formed AMAC III, a multifamily-focused commercial real estate investment fund sponsored and managed by our chief executive officer and one of his immediate family members. We committed to a $30.0 million investment ($25.2 million was funded at ~~June~~September 30, 2023) for an 18% interest in AMAC III. During the three and ~~six~~nine months ended ~~June~~September 30, 2023, we recorded losses associated with this investment of ~~$0.5~~$0.7 million and ~~$0.9~~$1.6 million, respectively, and during the nine months ended September 30, 2023, we received cash distributions of ~~$0.5 million and~~ $1.1 ~~million, respectively.~~million. During the three and ~~six~~nine months ended ~~June~~September 30, 2022, we recorded a loss associated with this investment of ~~$0.6~~$0.7 million and ~~$1.1~~$1.8 million, respectively, and we received ~~a distribution~~distributions of ~~$0.3~~$0.2 million ~~during both the three~~ and ~~six months ended June 30, 2022.~~$0.4 million, respectively. In 2019, AMAC III originated

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

~~AMAC III originated~~ a $7.0 million mezzanine loan to a borrower with which we have an outstanding $34.0 million bridge loan. In 2020, for full satisfaction of the mezzanine loan, AMAC III became the owner of the property. Also in 2020, the $34.0 million bridge loan was refinanced with a $35.4 million bridge loan, which bore interest at a rate of LIBOR plus 3.5% and ~~matures~~was scheduled to mature in August ~~2023. Effective~~2023, which was extended to August 2024. On July 1, 2023, the bridge loan interest rate ~~on the bridge loan~~ was changed to SOFR plus 3.5%. Interest income recorded from the bridge loan was $0.8 million and ~~$1.5~~$2.3 million for the three and ~~six~~nine months ended ~~June~~September 30, 2023, respectively, and ~~$0.4~~$0.5 million and ~~$0.7~~$1.2 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively.

In 2018, we originated a $21.7 million bridge loan on a multifamily property owned in part by a consortium of investors (which includes, among other unaffiliated investors, certain of our officers and our chief executive officer) which owns 75% in the borrowing entity. The loan had an interest rate of LIBOR plus 4.75% with a LIBOR floor of 0.25% and ~~matures~~was scheduled to mature in August ~~2023. Effective~~2023, which was extended to August 2024. In addition, on July 1, 2023, the interest rate was changed to SOFR plus 4.75% with a SOFR floor of 0.25%. Interest income recorded from this loan was ~~$0.5~~$0.6 million and $1.6 million for the three and nine months ended September 30, 2023, respectively, and $0.4 million and $1.0 million for the three and ~~six~~nine months ended ~~June 30, 2023, respectively, and $0.3 million and $0.6 million for the three and six months ended June~~September 30, 2022, respectively.

In 2017, we originated two bridge loans totaling $28.0 million on two multifamily properties owned in part by a consortium of investors (which includes, among other unaffiliated investors, certain of our officers and our chief executive officer) which owns 45% of the borrowing entity. The loans had an interest rate of LIBOR plus 5.25% with LIBOR floors ranging from 1.24% to 1.54% and were scheduled to mature in 2020. The borrower refinanced these loans with a $31.1 million bridge loan we originated in 2019 with an interest rate of LIBOR plus 4.0%, a LIBOR floor of 1.8%,which was scheduled to mature in October 2022. In May 2022, this loan paid off in full. Interest income recorded from this loan was ~~$0.3 million and~~ $0.8 million for the ~~three and six~~nine months ended ~~June~~September 30, ~~2022, respectively.~~2022.

In 2017, we originated a $46.9 million Fannie Mae loan on a multifamily property owned in part by a consortium of investors (which includes, among other unaffiliated investors, certain of our officers) which owns a 17.6% interest in the borrowing entity. We carry a maximum loss-sharing obligation with Fannie Mae on this loan of up to 5% of the original UPB. Servicing revenue recorded from this loan was less than $0.1 million for all periods presented.

In 2017, Ginkgo Investment Company LLC (“Ginkgo”), of which one of our directors is a 33% managing member, purchased a multifamily apartment complex which assumed an existing $8.3 million Fannie Mae loan that we service. Ginkgo subsequently sold the majority of its interest in this property and owned a 3.6% interest at ~~June~~September 30, 2023. We ~~carry~~carried a maximum loss-sharing obligation with Fannie Mae on this loan of up to 20% of the original UPB. Upon the sale, we received a 1% loan assumption fee which was governed by existing loan agreements that were in place when the loan was originated in 2015, prior to such purchase. In July 2023, the Fannie Mae loan was paid off in full. Servicing revenue recorded from this loan was less than $0.1 million for all periods presented.

In 2016, we originated $48.0 million of bridge loans on six multifamily properties owned in part by a consortium of investors (which includes, among other unaffiliated investors, certain of our officers and our chief executive officer) which owns interests ranging from 10.5% to 12% in the borrowing entities. The loans had an interest rate of LIBOR plus 4.5% with a LIBOR floor of 0.25% and were scheduled to mature in 2019. In 2017, a $6.8 million loan on one property paid off in full and in 2018 four additional loans totaling $28.3 million paid off in full. In 2019, $10.9 million of the $12.9 million remaining bridge loan paid off, with the $2.0 million remaining UPB converting to a mezzanine loan with a fixed interest rate of 10.0% and a January 2024 maturity. Interest income recorded from the mezzanine loan was $0.1 million for all periods presented.

In 2015, we invested $9.6 million for 50% of ACM’s indirect interest in a joint venture with a third party that was formed to invest in a residential mortgage banking business. At ~~June~~September 30, 2023, we had an indirect interest of 12.3% in this entity. We recorded a loss of $1.3 million and income of $1.3 million related to this investment ~~of $3.5 million and $2.6 million~~ in the three and ~~six~~nine months ended ~~June~~September 30, 2023, respectively, and income of ~~$1.1~~$0.3 million and ~~$6.1~~$6.4 million in the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively. During ~~both~~ the three and ~~six~~nine months ended ~~June~~September 30, 2023, we received cash distributions of $7.5 million and $15.0 million, respectively, and during the three and ~~six~~nine months ended ~~June~~September 30, 2022, we received cash distributions of ~~$7.5~~$7.3 million and ~~$15.0~~$22.3 million, respectively, which were classified as returns of capital.

We, along with an executive officer of ours and a consortium of independent outside investors, hold equity investments in a portfolio of multifamily properties referred to as the “Lexford” portfolio, which is managed by an entity owned primarily by a consortium of affiliated investors, including our chief executive officer and an executive officer of ours. Based on the terms of the management contract, the management company is entitled to 4.75% of gross revenues of the underlying properties, along with the potential to share in the proceeds of a sale or restructuring of the debt. In 2018, the owners of Lexford restructured part of its debt and we originated 12 bridge loans totaling $280.5 million, which were used to repay in full certain existing mortgage debt and to renovate 72 multifamily properties included in the portfolio. The loans were originated in 2018, had interest rates of LIBOR plus 4.0% and were scheduled to mature in June 2021. During 2019, the borrower made payoffs and partial paydowns of principal totaling $250.0 million and in 2020, the remaining balance of the loans were refinanced with a $34.6 million Private Label loan, which bears interest at a fixed rate of 3.3% and matures in March 2030. In 2020, we sold the Private Label loan to an unconsolidated affiliate of ours. Further, as part of this 2018 restructuring,

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

~~of this 2018 restructuring, $50.0~~$50.0 million in unsecured financing was provided by an unsecured lender to certain parent entities of the property owners. ACM owns slightly less than half of the unsecured lender entity and, therefore, provided slightly less than half of the unsecured lender financing. In addition, in connection with our equity investment, we received distributions totaling ~~$2.5~~$7.2 million during the nine months ended September 30, 2023, and $5.0 million and ~~$7.2~~$11.0 million during the three and ~~six~~nine months ended ~~June~~September 30, ~~2023,~~2022, respectively, ~~and a $6.0 million distribution during both the three and six months ended June 30, 2022,~~ which were recorded as income from equity affiliates. Separate from the loans we originated in 2018, we provide limited (“bad boy”) guarantees for certain other debt controlled by Lexford. The bad boy guarantees may become a liability for us upon standard “bad” acts such as fraud or a material misrepresentation by Lexford or us. At ~~June~~September 30, 2023, this debt had an aggregate outstanding balance of approximately $600.0 million and is scheduled to mature through 2029.

Several of our executives, including our chief financial officer, ~~senior counsel~~corporate secretary and our chairman, chief executive officer and president, hold similar positions for ACM. Our chief executive officer and his affiliated entities (“the Kaufman Entities”) together beneficially own approximately 35% of the outstanding membership interests of ACM and certain of our employees and directors also hold an ownership interest in ACM. Furthermore, one of our directors serves as the trustee and co-trustee of two of the Kaufman Entities that hold membership interests in ACM. At ~~June~~September 30, 2023, ACM holds 2,535,870 shares of our common stock and 10,615,085 OP Units, which represents ~~6.6%~~6.4% of the voting power of our outstanding stock. Our Board of Directors approved a resolution under our charter allowing our chief executive officer and ACM, (which our chief executive officer has a controlling equity interest in), to own more than the 5% ownership interest limit of our common stock as stated in our amended charter.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 18 — Segment Information

The summarized statements of income and balance sheet data, as well as certain other data, by segment are included in the following tables ($ in thousands). Specifically identifiable costs are recorded directly to each business segment. For items not specifically identifiable, costs have been allocated between the business segments using the most meaningful allocation methodologies, which was predominately direct labor costs (i.e., time spent working on each business segment). Such costs include, but are not limited to, compensation and employee related costs, selling and administrative expenses and stock-based compensation.


		Three Months Ended June 30, 2023									Three Months Ended September 30, 2023
		Structured Business		Agency Business		Other / Eliminations (1)		Consolidated			Structured Business		Agency Business		Other / Eliminations (1)		Consolidated
Interest income	Interest income	$	322,105	$	13,632	$	—	$	335,737	Interest income	$	322,819	$	13,655	$	—	$	336,474
Interest expense	Interest expense	220,966		6,229		—		227,195		Interest expense	222,996		6,184		—		229,180
Net interest income	Net interest income	101,139		7,403		—		108,542		Net interest income	99,823		7,471		—		107,294
Other revenue:	Other revenue:									Other revenue:
Gain on sales, including fee-based services, net	Gain on sales, including fee-based services, net	—		22,587		—		22,587		Gain on sales, including fee-based services, net	—		18,619		—		18,619
Mortgage servicing rights	Mortgage servicing rights	—		16,201		—		16,201		Mortgage servicing rights	—		14,109		—		14,109
Servicing revenue	Servicing revenue	—		47,952		—		47,952		Servicing revenue	—		51,363		—		51,363
Amortization of MSRs	Amortization of MSRs	—		(15,605)		—		(15,605)		Amortization of MSRs	—		(15,900)		—		(15,900)
Property operating income	Property operating income	1,430		—		—		1,430		Property operating income	1,450		—		—		1,450
Loss on derivative instruments, net	Loss on derivative instruments, net	—		(7,384)		—		(7,384)		Loss on derivative instruments, net	—		(421)		—		(421)
Other income (loss), net	Other income (loss), net	760		(715)		—		45		Other income (loss), net	751		(578)		—		173
Total other revenue	Total other revenue	2,190		63,036		—		65,226		Total other revenue	2,201		67,192		—		69,393
Other expenses:	Other expenses:									Other expenses:
Employee compensation and benefits	Employee compensation and benefits	13,438		27,872		—		41,310		Employee compensation and benefits	12,912		26,898		—		39,810
Selling and administrative	Selling and administrative	5,833		6,751		—		12,584		Selling and administrative	5,291		7,076		—		12,367
Property operating expenses	Property operating expenses	1,365		—		—		1,365		Property operating expenses	1,479		—		—		1,479
Depreciation and amortization	Depreciation and amortization	1,214		1,173		—		2,387		Depreciation and amortization	1,114		1,172		—		2,286
Provision for loss sharing (net of recoveries)	Provision for loss sharing (net of recoveries)	—		7,672		—		7,672		Provision for loss sharing (net of recoveries)	—		1,679		—		1,679
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	14,369		(491)		—		13,878		Provision for credit losses (net of recoveries)	17,243		1,409		—		18,652
Total other expenses	Total other expenses	36,219		42,977		—		79,196		Total other expenses	38,039		38,234		—		76,273
Income before extinguishment of debt, income from equity affiliates and income taxes	Income before extinguishment of debt, income from equity affiliates and income taxes	67,110		27,462		—		94,572		Income before extinguishment of debt, income from equity affiliates and income taxes	63,985		36,429		—		100,414
Loss on extinguishment of debt	Loss on extinguishment of debt	(1,247)		—		—		(1,247)		Loss on extinguishment of debt	(314)		—		—		(314)
Income from equity affiliates	Income from equity affiliates	5,560		—		—		5,560		Income from equity affiliates	809		—		—		809
Provision for income taxes	Provision for income taxes	(1,200)		(4,353)		—		(5,553)		Provision for income taxes	1,078		(6,932)		—		(5,854)
Net income	Net income	70,223		23,109		—		93,332		Net income	65,558		29,497		—		95,055
Preferred stock dividends	Preferred stock dividends	10,342		—		—		10,342		Preferred stock dividends	10,342		—		—		10,342
Net income attributable to noncontrolling interest	Net income attributable to noncontrolling interest	—		—		6,826		6,826		Net income attributable to noncontrolling interest	—		—		6,789		6,789
Net income attributable to common stockholders	Net income attributable to common stockholders	$	59,881	$	23,109	$	(6,826)	$	76,164	Net income attributable to common stockholders	$	55,216	$	29,497	$	(6,789)	$	77,924

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


		Three Months Ended June 30, 2022									Three Months Ended September 30, 2022
		Structured Business		Agency Business		Other / Eliminations (1)		Consolidated			Structured Business		Agency Business		Other / Eliminations (1)		Consolidated
Interest income	Interest income	$	192,047	$	9,281	$	—	$	201,328	Interest income	$	249,539	$	10,239	$	—	$	259,778
Interest expense	Interest expense	103,165		3,902		—		107,067		Interest expense	157,325		3,127		—		160,452
Net interest income	Net interest income	88,882		5,379		—		94,261		Net interest income	92,214		7,112		—		99,326
Other revenue:	Other revenue:									Other revenue:
Gain on sales, including fee-based services, net	Gain on sales, including fee-based services, net	—		16,510		—		16,510		Gain on sales, including fee-based services, net	—		14,360		—		14,360
Mortgage servicing rights	Mortgage servicing rights	—		17,567		—		17,567		Mortgage servicing rights	—		19,408		—		19,408
Servicing revenue	Servicing revenue	—		35,493		—		35,493		Servicing revenue	—		37,526		—		37,526
Amortization of MSRs	Amortization of MSRs	—		(14,779)		—		(14,779)		Amortization of MSRs	—		(14,782)		—		(14,782)
Property operating income	Property operating income	290		—		—		290		Property operating income	445		—		—		445
Gain on derivative instruments, net		—		8,606		—		8,606
Other loss, net		(9,328)		(3,921)		—		(13,249)
Loss on derivative instruments, net										Loss on derivative instruments, net	—		(15,909)		—		(15,909)
Other income (loss), net										Other income (loss), net	1,763		(7,777)		—		(6,014)
Total other revenue	Total other revenue	(9,038)		59,476		—		50,438		Total other revenue	2,208		32,826		—		35,034
Other expenses:	Other expenses:									Other expenses:
Employee compensation and benefits	Employee compensation and benefits	13,866		25,034		—		38,900		Employee compensation and benefits	13,342		25,469		—		38,811
Selling and administrative	Selling and administrative	6,429		6,759		—		13,188		Selling and administrative	5,961		7,264		—		13,225
Property operating expenses	Property operating expenses	542		—		—		542		Property operating expenses	366		—		—		366
Depreciation and amortization	Depreciation and amortization	858		1,173		—		2,031		Depreciation and amortization	906		1,172		—		2,078
Provision for loss sharing (net of recoveries)	Provision for loss sharing (net of recoveries)	—		(1,949)		—		(1,949)		Provision for loss sharing (net of recoveries)	—		412		—		412
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	5,088		(21)		—		5,067		Provision for credit losses (net of recoveries)	2,206		68		—		2,274
Total other expenses	Total other expenses	26,783		30,996		—		57,779		Total other expenses	22,781		34,385		—		57,166
Income before income from equity affiliates and income taxes		53,061		33,859		—		86,920
Income before extinguishment of debt, income from equity affiliates and income taxes										Income before extinguishment of debt, income from equity affiliates and income taxes	71,641		5,553		—		77,194
Loss on extinguishment of debt										Loss on extinguishment of debt	(3,262)		—		—		(3,262)
Income from equity affiliates	Income from equity affiliates	6,547		—		—		6,547		Income from equity affiliates	4,748		—		—		4,748
Provision for income taxes		(255)		(5,097)		—		(5,352)
Benefit for income taxes										Benefit for income taxes	319		55		—		374
Net income	Net income	59,353		28,762		—		88,115		Net income	73,446		5,608		—		79,054
Preferred stock dividends	Preferred stock dividends	11,214		—		—		11,214		Preferred stock dividends	10,342		—		—		10,342
Net income attributable to noncontrolling interest	Net income attributable to noncontrolling interest	—		—		6,992		6,992		Net income attributable to noncontrolling interest	—		—		6,002		6,002
Net income attributable to common stockholders	Net income attributable to common stockholders	$	48,139	$	28,762	$	(6,992)	$	69,909	Net income attributable to common stockholders	$	63,104	$	5,608	$	(6,002)	$	62,710

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


		Six Months Ended June 30, 2023									Nine Months Ended September 30, 2023
		Structured Business		Agency Business		Other / Eliminations (1)		Consolidated			Structured Business		Agency Business		Other / Eliminations (1)		Consolidated
Interest income	Interest income	$	639,481	$	24,204	$	—	$	663,685	Interest income	$	962,301	$	37,858	$	—	$	1,000,159
Interest expense	Interest expense	435,860		10,709		—		446,569		Interest expense	658,856		16,893		—		675,749
Net interest income	Net interest income	203,621		13,495		—		217,116		Net interest income	303,445		20,965		—		324,410
Other revenue:	Other revenue:									Other revenue:
Gain on sales, including fee-based services, net	Gain on sales, including fee-based services, net	—		37,176		—		37,176		Gain on sales, including fee-based services, net	—		55,795		—		55,795
Mortgage servicing rights	Mortgage servicing rights	—		34,659		—		34,659		Mortgage servicing rights	—		48,769		—		48,769
Servicing revenue	Servicing revenue	—		92,933		—		92,933		Servicing revenue	—		144,296		—		144,296
Amortization of MSRs	Amortization of MSRs	—		(31,020)		—		(31,020)		Amortization of MSRs	—		(46,920)		—		(46,920)
Property operating income	Property operating income	2,811		—		—		2,811		Property operating income	4,261		—		—		4,261
Loss on derivative instruments, net	Loss on derivative instruments, net	—		(3,161)		—		(3,161)		Loss on derivative instruments, net	—		(3,582)		—		(3,582)
Other income, net	Other income, net	2,667		2,256		—		4,923		Other income, net	3,420		1,679		—		5,099
Total other revenue	Total other revenue	5,478		132,843		—		138,321		Total other revenue	7,681		200,037		—		207,718
Other expenses:	Other expenses:									Other expenses:
Employee compensation and benefits	Employee compensation and benefits	29,079		54,629		—		83,708		Employee compensation and benefits	41,991		81,527		—		123,518
Selling and administrative	Selling and administrative	12,544		13,663		—		26,207		Selling and administrative	17,835		20,739		—		38,574
Property operating expenses	Property operating expenses	2,747		—		—		2,747		Property operating expenses	4,227		—		—		4,227
Depreciation and amortization	Depreciation and amortization	2,665		2,346		—		5,011		Depreciation and amortization	3,779		3,518		—		7,297
Provision for loss sharing (net of recoveries)	Provision for loss sharing (net of recoveries)	—		10,848		—		10,848		Provision for loss sharing (net of recoveries)	—		12,528		—		12,528
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	35,014		1,381		—		36,395		Provision for credit losses (net of recoveries)	52,257		2,790		—		55,047
Total other expenses	Total other expenses	82,049		82,867		—		164,916		Total other expenses	120,089		121,102		—		241,191
Income before extinguishment of debt, income from equity affiliates and income taxes	Income before extinguishment of debt, income from equity affiliates and income taxes	127,050		63,471		—		190,521		Income before extinguishment of debt, income from equity affiliates and income taxes	191,037		99,900		—		290,937
Loss on extinguishment of debt	Loss on extinguishment of debt	(1,247)		—		—		(1,247)		Loss on extinguishment of debt	(1,561)		—		—		(1,561)
Income from equity affiliates	Income from equity affiliates	19,886		—		—		19,886		Income from equity affiliates	20,694		—		—		20,694
Provision for income taxes	Provision for income taxes	(771)		(12,811)		—		(13,582)		Provision for income taxes	307		(19,743)		—		(19,436)
Net income	Net income	144,918		50,660		—		195,578		Net income	210,477		80,157		—		290,634
Preferred stock dividends	Preferred stock dividends	20,684		—		—		20,684		Preferred stock dividends	31,027		—		—		31,027
Net income attributable to noncontrolling interest	Net income attributable to noncontrolling interest	—		—		14,411		14,411		Net income attributable to noncontrolling interest	—		—		21,200		21,200
Net income attributable to common stockholders	Net income attributable to common stockholders	$	124,234	$	50,660	$	(14,411)	$	160,483	Net income attributable to common stockholders	$	179,450	$	80,157	$	(21,200)	$	238,407

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


		Six Months Ended June 30, 2022									Nine Months Ended September 30, 2022
		Structured Business		Agency Business		Other / Eliminations (1)		Consolidated			Structured Business		Agency Business		Other / Eliminations (1)		Consolidated
Interest income	Interest income	$	348,308	$	19,718	$	—	$	368,026	Interest income	$	597,847	$	29,957	$	—	$	627,804
Interest expense	Interest expense	181,367		8,260		—		189,627		Interest expense	338,692		11,387		—		350,079
Net interest income	Net interest income	166,941		11,458		—		178,399		Net interest income	259,155		18,570		—		277,725
Other revenue:	Other revenue:									Other revenue:
Gain on sales, including fee-based services, net	Gain on sales, including fee-based services, net	—		18,166		—		18,166		Gain on sales, including fee-based services, net	—		32,526		—		32,526
Mortgage servicing rights	Mortgage servicing rights	—		32,879		—		32,879		Mortgage servicing rights	—		52,287		—		52,287
Servicing revenue	Servicing revenue	—		71,519		—		71,519		Servicing revenue	—		109,045		—		109,045
Amortization of MSRs	Amortization of MSRs	—		(29,750)		—		(29,750)		Amortization of MSRs	—		(44,532)		—		(44,532)
Property operating income	Property operating income	586		—		—		586		Property operating income	1,031		—		—		1,031
Gain on derivative instruments, net	Gain on derivative instruments, net	—		25,992		—		25,992		Gain on derivative instruments, net	—		10,083		—		10,083
Other loss, net	Other loss, net	(6,131)		(3,917)		—		(10,048)		Other loss, net	(4,370)		(11,691)		—		(16,061)
Total other revenue	Total other revenue	(5,545)		114,889		—		109,344		Total other revenue	(3,339)		147,718		—		144,379
Other expenses:	Other expenses:									Other expenses:
Employee compensation and benefits	Employee compensation and benefits	29,352		51,573		—		80,925		Employee compensation and benefits	42,694		77,042		—		119,736
Selling and administrative	Selling and administrative	13,838		13,897		—		27,735		Selling and administrative	19,799		21,161		—		40,960
Property operating expenses	Property operating expenses	1,077		—		—		1,077		Property operating expenses	1,443		—		—		1,443
Depreciation and amortization	Depreciation and amortization	1,668		2,346		—		4,014		Depreciation and amortization	2,574		3,518		—		6,092
Provision for loss sharing (net of recoveries)	Provision for loss sharing (net of recoveries)	—		(2,611)		—		(2,611)		Provision for loss sharing (net of recoveries)	—		(2,199)		—		(2,199)
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	7,157		269		—		7,426		Provision for credit losses (net of recoveries)	9,363		337		—		9,700
Total other expenses	Total other expenses	53,092		65,474		—		118,566		Total other expenses	75,873		99,859		—		175,732
Income before extinguishment of debt, income from equity affiliates and income taxes	Income before extinguishment of debt, income from equity affiliates and income taxes	108,304		60,873		—		169,177		Income before extinguishment of debt, income from equity affiliates and income taxes	179,943		66,429		—		246,372
Loss on extinguishment of debt	Loss on extinguishment of debt	(1,350)		—		—		(1,350)		Loss on extinguishment of debt	(4,612)		—		—		(4,612)
Income from equity affiliates	Income from equity affiliates	13,759		—		—		13,759		Income from equity affiliates	18,507		—		—		18,507
Provision for income taxes	Provision for income taxes	(1,687)		(11,853)		—		(13,540)		Provision for income taxes	(1,368)		(11,798)		—		(13,166)
Net income	Net income	119,026		49,020		—		168,046		Net income	192,470		54,631		—		247,101
Preferred stock dividends	Preferred stock dividends	20,270		—		—		20,270		Preferred stock dividends	30,612		—		—		30,612
Net income attributable to noncontrolling interest	Net income attributable to noncontrolling interest	—		—		13,808		13,808		Net income attributable to noncontrolling interest	—		—		19,811		19,811
Net income attributable to common stockholders	Net income attributable to common stockholders	$	98,756	$	49,020	$	(13,808)	$	133,968	Net income attributable to common stockholders	$	161,858	$	54,631	$	(19,811)	$	196,678

________________________

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

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


		June 30, 2023							September 30, 2023
		Structured Business		Agency Business		Consolidated			Structured Business		Agency Business		Consolidated
Assets:	Assets:							Assets:
Cash and cash equivalents	Cash and cash equivalents	$	468,515	$	377,847	$	846,362	Cash and cash equivalents	$	499,511	$	395,787	$	895,298
Restricted cash	Restricted cash	391,872		4,994		396,866		Restricted cash	410,056		9,102		419,158
Loans and investments, net	Loans and investments, net	13,271,359		—		13,271,359		Loans and investments, net	12,892,796		—		12,892,796
Loans held-for-sale, net	Loans held-for-sale, net	—		485,126		485,126		Loans held-for-sale, net	—		364,320		364,320
Capitalized mortgage servicing rights, net	Capitalized mortgage servicing rights, net	—		394,410		394,410		Capitalized mortgage servicing rights, net	—		392,203		392,203
Securities held-to-maturity, net	Securities held-to-maturity, net	—		155,210		155,210		Securities held-to-maturity, net	—		155,172		155,172
Investments in equity affiliates	Investments in equity affiliates	72,806		—		72,806		Investments in equity affiliates	62,795		—		62,795
Goodwill and other intangible assets	Goodwill and other intangible assets	12,500		81,223		93,723		Goodwill and other intangible assets	12,500		80,051		92,551
Other assets and due from related party	Other assets and due from related party	358,528		83,237		441,765		Other assets and due from related party	536,789		91,607		628,396
Total assets	Total assets	$	14,575,580	$	1,582,047	$	16,157,627	Total assets	$	14,414,447	$	1,488,242	$	15,902,689

Liabilities:	Liabilities:							Liabilities:
Debt obligations	Debt obligations	$	12,041,014	$	463,288	$	12,504,302	Debt obligations	$	11,800,537	$	354,587	$	12,155,124
Allowance for loss-sharing obligations	Allowance for loss-sharing obligations	—		66,681		66,681		Allowance for loss-sharing obligations	—		69,261		69,261
Other liabilities and due to related parties	Other liabilities and due to related parties	309,875		117,128		427,003		Other liabilities and due to related parties	323,061		114,742		437,803
Total liabilities	Total liabilities	$	12,350,889	$	647,097	$	12,997,986	Total liabilities	$	12,123,598	$	538,590	$	12,662,188

		December 31, 2022							December 31, 2022
Assets:	Assets:							Assets:
Cash and cash equivalents	Cash and cash equivalents	$	200,514	$	333,843	$	534,357	Cash and cash equivalents	$	200,514	$	333,843	$	534,357
Restricted cash	Restricted cash	713,615		193		713,808		Restricted cash	713,615		193		713,808
Loans and investments, net	Loans and investments, net	14,254,674		—		14,254,674		Loans and investments, net	14,254,674		—		14,254,674
Loans held-for-sale, net	Loans held-for-sale, net	—		354,070		354,070		Loans held-for-sale, net	—		354,070		354,070
Capitalized mortgage servicing rights, net	Capitalized mortgage servicing rights, net	—		401,471		401,471		Capitalized mortgage servicing rights, net	—		401,471		401,471
Securities held-to-maturity, net	Securities held-to-maturity, net	—		156,547		156,547		Securities held-to-maturity, net	—		156,547		156,547
Investments in equity affiliates	Investments in equity affiliates	79,130		—		79,130		Investments in equity affiliates	79,130		—		79,130
Goodwill and other intangible assets	Goodwill and other intangible assets	12,500		83,569		96,069		Goodwill and other intangible assets	12,500		83,569		96,069
Other assets and due from related party	Other assets and due from related party	367,837		81,022		448,859		Other assets and due from related party	367,837		81,022		448,859
Total assets	Total assets	$	15,628,270	$	1,410,715	$	17,038,985	Total assets	$	15,628,270	$	1,410,715	$	17,038,985

Liabilities:	Liabilities:							Liabilities:
Debt obligations	Debt obligations	$	13,195,120	$	305,442	$	13,500,562	Debt obligations	$	13,195,120	$	305,442	$	13,500,562
Allowance for loss-sharing obligations	Allowance for loss-sharing obligations	—		57,168		57,168		Allowance for loss-sharing obligations	—		57,168		57,168
Other liabilities and due to related parties	Other liabilities and due to related parties	299,559		109,817		409,376		Other liabilities and due to related parties	299,559		109,817		409,376
Total liabilities	Total liabilities	$	13,494,679	$	472,427	$	13,967,106	Total liabilities	$	13,494,679	$	472,427	$	13,967,106

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,						Nine Months Ended September 30,
		2023			2022			2023			2022				2023			2022			2023			2022
Origination Data:	Origination Data:													Origination Data:
Structured Business	Structured Business													Structured Business
Bridge loans (1)		$	207,494		$	2,047,599		$	469,683		$	4,868,315
Bridge:														Bridge:
Multifamily														Multifamily	$	92,000		$	592,844		$	376,630		$	5,172,770
SFR														SFR	140,379			163,851			325,432			452,240
															232,379			756,695			702,062			5,625,010

Mezzanine / Preferred Equity	Mezzanine / Preferred Equity	1,500			—			7,345			8,139			Mezzanine / Preferred Equity	7,779			17,970			15,124			26,109
Total new loan originations	Total new loan originations	$	208,994		$	2,047,599		$	477,028		$	4,876,454		Total new loan originations	$	240,158		$	774,665		$	717,186		$	5,651,119

Number of Loans Originated														Number of Loans Originated	42			52			92			268

SFR Commitments														SFR Commitments	$	429,452		$	457,564		$	683,984		$	726,071

Loan runoff	Loan runoff	$	685,220		$	1,122,407		$	1,871,869		$	1,788,958		Loan runoff	$	664,792		$	911,790		$	2,536,661		$	2,700,748

Agency Business	Agency Business													Agency Business
Origination Volumes by Investor:	Origination Volumes by Investor:													Origination Volumes by Investor:
Fannie Mae	Fannie Mae	$	1,079,910		$	665,449		$	1,874,931		$	1,115,129		Fannie Mae	$	721,398		$	629,610		$	2,596,329		$	1,744,739
Freddie Mac	Freddie Mac	217,884			407,691			319,216			706,763			Freddie Mac	339,241			350,980			658,457			1,057,743
FHA	FHA	62,552			78,364			211,492			90,354			FHA	19,215			78,382			230,707			168,736
Private Label	Private Label	50,256			83,346			91,363			156,242			Private Label	67,965			35,671			159,328			191,913
SFR - Fixed Rate	SFR - Fixed Rate	11,837			34,334			17,298			39,205			SFR - Fixed Rate	2,030			16,678			19,328			55,883
Total	Total	$	1,422,439		$	1,269,184		$	2,514,300		$	2,107,693		Total	$	1,149,849		$	1,111,321		$	3,664,149		$	3,219,014
Total loan commitment volume	Total loan commitment volume	$	1,133,312		$	1,184,282		$	2,633,422		$	2,159,414		Total loan commitment volume	$	1,211,347		$	1,464,235		$	3,844,769		$	3,623,649

Agency Business Loan Sales Data:	Agency Business Loan Sales Data:													Agency Business Loan Sales Data:
Fannie Mae	Fannie Mae	$	1,023,088		$	569,048		$	1,674,846		$	1,235,592		Fannie Mae	$	837,132		$	700,690		$	2,511,978		$	1,936,282
Freddie Mac	Freddie Mac	175,342			362,442			243,799			721,528			Freddie Mac	337,507			288,029			581,306			1,009,557
FHA	FHA	134,383			75,101			177,858			146,917			FHA	24,057			35,838			201,915			182,755
Private Label	Private Label	72,803			11,250			232,748			500,519			Private Label	67,965			14,567			300,713			515,086
SFR - Fixed Rate	SFR - Fixed Rate	5,108			12,862			14,172			12,862			SFR - Fixed Rate	8,759			43,012			22,931			55,874
Total	Total	$	1,410,724		$	1,030,703		$	2,343,423		$	2,617,418		Total	$	1,275,420		$	1,082,136		$	3,618,843		$	3,699,554
Sales margin (fee-based services as a % of loan sales) (2)		1.60		%	1.60		%	1.59		%	1.35		%
Sales margin (fee-based services as a % of loan sales) (1)														Sales margin (fee-based services as a % of loan sales) (1)	1.46		%	1.33		%	1.54		%	1.34		%
MSR rate (MSR income as a % of loan commitments)	MSR rate (MSR income as a % of loan commitments)	1.43		%	1.48		%	1.32		%	1.52		%	MSR rate (MSR income as a % of loan commitments)	1.16		%	1.33		%	1.27		%	1.44		%

________________________

(1)The ~~three and six~~nine months ended June 30, 2023 includes 23 and 43 SFR loans, respectively, with a UPB of $109.0 million and $185.1 million, respectively. The three and six months ended June 30, 2022 includes 36 and 71 SFR loans, respectively, with a UPB of $155.0 million and $288.4 million, respectively. During the three and six months ended June 30, 2023, we committed to fund SFR loans totaling $200.2 million and $254.5 million, respectively. During the three and six months ended June 30, 2022, we committed to fund SFR loans totaling $185.2 million and $268.5 million, respectively.

~~(2)The six months ended June~~September 30, 2022 includes $17.1 million of gains recognized on Swaps related to the Private Label loans sold, ~~in the three months ended March 31, 2022,~~ which is included in gain (loss) on derivative instruments, net in the consolidated statements of income.

Table of Contents

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


		June 30, 2023					September 30, 2023
Key Servicing Metrics for Agency Business:	Key Servicing Metrics for Agency Business:	Servicing Portfolio UPB		Wtd. Avg. Servicing Fee Rate (basis points)	Wtd. Avg. Life of Servicing Portfolio (years)	Key Servicing Metrics for Agency Business:	Servicing Portfolio UPB		Wtd. Avg. Servicing Fee Rate (basis points)	Wtd. Avg. Life of Servicing Portfolio (years)
Fannie Mae	Fannie Mae	$	20,002,570	48.9	7.7	Fannie Mae	$	20,463,620	48.3	7.7
Freddie Mac	Freddie Mac	5,245,325		24.8	8.8	Freddie Mac	5,184,888		24.2	8.5
Private Label	Private Label	2,305,000		19.3	7.5	Private Label	2,371,475		19.2	7.3
FHA	FHA	1,303,812		14.5	20.0	FHA	1,322,832		14.5	19.9
Bridge	Bridge	299,578		11.1	3.5	Bridge	305,950		11.2	3.6
SFR - Fixed Rate	SFR - Fixed Rate	290,266		20.0	5.9	SFR - Fixed Rate	287,942		20.1	5.8
Total	Total	$	29,446,551	40.1	8.4	Total	$	29,936,707	39.7	8.3

		December 31, 2022					December 31, 2022
Fannie Mae	Fannie Mae	$	19,038,124	50.2	8.0	Fannie Mae	$	19,038,124	50.2	8.0
Freddie Mac	Freddie Mac	5,153,207		25.0	9.0	Freddie Mac	5,153,207		25.0	9.0
Private Label	Private Label	2,074,859		18.5	7.6	Private Label	2,074,859		18.5	7.6
FHA	FHA	1,155,893		14.9	19.5	FHA	1,155,893		14.9	19.5
Bridge	Bridge	301,182		12.5	1.7	Bridge	301,182		12.5	1.7
SFR - Fixed Rate	SFR - Fixed Rate	274,764		19.8	6.0	SFR - Fixed Rate	274,764		19.8	6.0
Total	Total	$	27,998,029	41.1	8.6	Total	$	27,998,029	41.1	8.6

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion in conjunction with the unaudited consolidated interim financial statements, and related notes and the section entitled “Forward-Looking Statements” included herein.

Overview

Through our Structured Business, we invest in a diversified portfolio of structured finance assets in the multifamily, SFR and commercial real estate markets, primarily consisting of bridge loans, in addition to mezzanine loans, junior participating interests in first mortgages and preferred and direct equity. We also invest in real estate-related joint ventures and may directly acquire real property and invest in real estate-related notes and certain mortgage-related securities.

Through our Agency Business, we originate, sell and service a range of multifamily finance products through Fannie Mae and Freddie Mac, Ginnie Mae, FHA and HUD. We retain the servicing rights and asset management responsibilities on substantially all loans we originate and sell under the GSE and HUD programs. We are an approved Fannie Mae DUS lender nationally, a Freddie Mac Multifamily Conventional Loan lender, seller/servicer, in New York, New Jersey and Connecticut, a Freddie Mac affordable, manufactured housing, senior housing and SBL lender, seller/servicer, nationally and a HUD MAP and LEAN senior housing/healthcare lender nationally. We also originate and service permanent financing loans underwritten using the guidelines of our existing agency loans sold to the GSEs, which we refer to as “Private Label” loans and originate and sell finance products through CMBS programs. We pool and securitize the Private Label loans and sell certificates in the securitizations to third-party investors, while retaining the servicing rights and APL certificates of the securitization.

We conduct our operations to qualify as a REIT. A REIT is generally not subject to federal income tax on its REIT—taxable income that is distributed to its stockholders, provided that at least 90% of its REIT—taxable income is distributed and provided that certain other requirements are met.

Our operating performance is primarily driven by the following factors:

Net interest income earned on our investments. Net interest income represents the amount by which the interest income earned on our assets exceeds the interest expense incurred on our borrowings. If the yield on our assets increases or the cost of borrowings decreases, this will have a positive impact on earnings. However, if the yield earned on our assets decreases or the cost of borrowings increases, this will have a negative impact on earnings. Net interest income is also directly impacted by the size and performance of our asset portfolio. We recognize the bulk of our net interest income from our Structured Business. Additionally, we recognize net interest income from loans originated through our Agency Business, which are generally sold within 60 days of origination.

Fees and other revenues recognized from originating, selling and servicing mortgage loans through the GSE and HUD programs. Revenue recognized from the origination and sale of mortgage loans consists of gains on sale of loans (net of any direct loan origination costs incurred), commitment fees, broker fees, loan assumption fees and loan origination fees. These gains and fees are collectively referred to as gain on sales, including fee-based services, net. We record income from MSRs at the time of commitment to the borrower, which represents the fair value of the expected net future cash flows associated with the rights to service mortgage loans that we originate, with the recognition of a corresponding asset upon sale. We also record servicing revenue which consists of fees received for servicing mortgage loans, net of amortization on the MSR assets recorded. Although we have long-established relationships with the GSE and HUD agencies, our operating performance would be negatively impacted if our business relationships with these agencies deteriorate. Additionally, we also recognize revenue from originating, selling and servicing our Private Label loans.

Income earned from our structured transactions. Our structured transactions are primarily comprised of investments in equity affiliates, which represent unconsolidated joint venture investments formed to acquire, develop and/or sell real estate-related assets. Operating results from these investments can be difficult to predict and can vary significantly period-to-period. When interest rates rise, the income from these investments can be significantly and negatively impacted, particularly from our investment in a residential mortgage banking business, since rising interest rates generally decrease the demand for residential real estate loans. In addition, we periodically receive distributions from our equity investments. It is difficult to forecast the timing of such payments, which can be substantial in any given quarter. We account for structured transactions within our Structured Business.

Credit quality of our loans and investments, including our servicing portfolio. Effective portfolio management is essential to maximize the performance and value of our loan and investment and servicing portfolios. Maintaining the credit quality of the loans in our portfolios is of critical importance. Loans that do not perform in accordance with their terms may have a negative impact on earnings and liquidity.

Table of Contents

Significant Developments During the ~~Second~~Third Quarter of 2023

Financing and Capital Markets Activity.

•Unwound CLO ~~13,~~12, redeeming the remaining outstanding notes, which were repaid primarily from the refinancing of the remaining assets within our other CLO vehicles and credit and repurchase facilities; and

•Raised ~~$26.9~~$84.0 million of capital from issuances of approximately ~~1.9~~5.6 million shares of common stock under our “At-The-Market” equity offering sales ~~agreement; and~~agreement.

•~~Redeemed $78.9 million of our 5.625% senior unsecured notes at maturity for cash.~~

~~Share Repurchase Program.~~ ~~We repurchased approximately 2.7 million shares of our common stock under this program at a cost of $27.8 million.~~

Structured Business Activity.

•Our structured loan and investment portfolio decreased 1%approximately 3% to ~~$13.49~~$13.12 billion as loan runoff totaling ~~$685.2~~$664.8 million outpaced loan originations totaling ~~$209.0 million; and~~

•~~Received a $7.5 million cash distribution and recorded income of $3.5 million from our residential mortgage business joint venture.~~$240.2 million.

Agency Business Activity.

•Loan originations and sales totaled ~~$1.42~~$1.15 billion and ~~$1.41~~$1.28 billion, respectively; and

•Grew our fee-based servicing portfolio approximately 2%, or ~~$533.9~~$490.2 million, to ~~$29.45~~$29.94 billion.

~~Dividend~~. ~~We raised our quarterly common dividend $0.01 to $0.43 per share, representing an annual run rate of $1.72 per share.~~

Current Market Conditions, Risks and Recent Trends

The Federal Reserve has raised interest rates throughout 2022 and during the first ~~half~~nine months of 2023 to combat inflation and restore price stability. As inflation begins to cool, it is possible that the rate hikes from the Federal Reserve will slow, or pause during the remainder of 2023.

We have been very successful in raising capital through various vehicles to grow our businesses. Inflation, rising interest rates, bank failures, and geopolitical uncertainty has caused significant disruptions in many market segments, including the financial services, real estate and credit markets, which has, and may continue, to result in a further dislocation in capital markets and a continual reduction of available liquidity. Instability in the banking sector, such as the recent bank failures and consolidations, further contributed to the tightening liquidity conditions in the equity and capital markets and has affected the availability and increased the cost of capital. The increased cost of credit, or degradation in debt financing terms, may impact our ability to identify and execute investments on attractive terms, or at all.

Additionally, the turmoil in the banking sector and financial markets has resulted in multiple regional bank failures and consolidations. Although the majority of our cash is currently on deposit with major financial institutions, our balances often exceed insured limits. We limit the exposure relating to these balances by diversifying them among various counterparties. Generally, deposits may be redeemed upon demand and are maintained at financial institutions with reputable credit and therefore we believe bear minimal credit risk.

These current market conditions could continue to limit our ability to grow our Structured Business since this business is more reliant on the capital markets to grow, but can also present us with options to build on existing relationships or create new relationships with lenders. Since our Agency Business requires limited capital to grow, as originations are financed through warehouse facilities for generally up to 60 days before the loans are sold, tightening liquidity conditions in equity and capital markets should not have a substantial impact on our ability to continue to grow this business.

Although we have not been significantly impacted by these adverse economic conditions to date, such conditions have resulted, and may continue to result, in a dislocation in capital markets, declining real estate values of certain asset classes, increased payment delinquencies and defaults and increased loan modifications and foreclosures, all of which could have a significant impact on our future results of operations, financial condition, business prospects and our ability to make distributions to our stockholders.

We are currently in a high interest rate environment and expect that some of our borrowers may experience financial stress that could result in the recognition of losses on certain loans. We employ rigorous risk management and underwriting practices to proactively maintain the quality of our loan portfolio and work very closely with borrowers to mitigate potential losses while safeguarding the integrity of our portfolio. Given the current elevated interest rate environment, we cannot guarantee that our loan portfolio will perform under the terms originally established.

Currently, rising interest rates will positively impact our net interest income since our structured loan portfolio exceeds our corresponding debt balances and the vast majority of our loan portfolio is floating-rate based on SOFR. In addition, a greater portion of our debt is fixed-rate (convertible and senior unsecured notes), as compared to our structured loan portfolio, and will not reset as interest rates rise. Therefore, increases in interest income due to rising interest rates is likely to be greater than the corresponding

~~Table of Contents~~

increase in interest expense on our variable rate debt. Additionally, we earn interest on our escrow and cash balances, so an increasing interest rate environment will increase our earnings on such balances. See “Quantitative and Qualitative Disclosures about Market Risk” below for additional details. Conversely, such rising interest rates could negatively impact real estate values and limit a borrower’s ability to make debt service

Table of Contents

payments, which may limit new mortgage loan originations and increase the likelihood of incurring losses from defaulted loans if the reduction in the collateral value is insufficient to repay their loans in full.

We are a national originator with Fannie Mae and Freddie Mac, and the GSEs remain the most significant providers of capital to the multifamily market. In November 2022, the Federal Housing Finance Agency (“FHFA”) announced that its 2023 Caps for Fannie Mae and Freddie Mac will be $75 billion for each enterprise for a total opportunity of $150 billion (the “2023 Caps”), which has decreased from its 2022 loan origination caps of $78 billion for each enterprise. The FHFA has stated that they will continue to monitor the market and reserves the right to increase the 2023 Caps if warranted, however, they will not reduce the 2023 Caps if the market is smaller than initially projected. The 2023 Caps will continue to apply to all multifamily business, have no exclusions, and mandate that 50% be directed towards mission driven, affordable housing. The FHFA has removed the requirement that at least 25% be affordable to residents at or below 60% of area median income (“AMI”) to reduce inconsistencies with their Housing Goals regulation. Further, the FHFA has changed certain definitions of mission driven affordable housing and also allows loans to finance energy or water efficiency improvements with units affordable at or below 80% of AMI to be classified as mission-driven, up from 60% AMI in 2022. This increase will allow the GSEs to expand their effort on energy and water conservation measures at workforce housing properties. Our originations with the GSEs are highly profitable executions as they provide significant gains from the sale of our loans, non-cash gains related to MSRs and servicing revenues. ~~Therefore,~~As a ~~decline in our GSE originations could negatively impact our financial results. We are unsure~~result of the current elevated interest rate environment and the uncertainty whether the FHFA will impose stricter limitations on GSE multifamily production volume in the ~~future.~~future, we could experience a decline in our GSE originations, which would negatively impact our financial results.

Changes in Financial Condition

Assets — Comparison of balances at ~~June~~September 30, 2023 to December 31, 2022:

Our Structured loan and investment portfolio balance was ~~$13.49~~$13.12 billion and $14.46 billion at ~~June~~September 30, 2023 and December 31, 2022, respectively. This decrease was primarily due to loan runoff exceeding loan originations by ~~$1.39~~$1.82 billion. See below for details.

Our portfolio had a weighted average current interest pay rate of ~~8.76%~~8.80% and 8.17% at ~~June~~September 30, 2023 and December 31, 2022, respectively. Including certain fees earned and costs associated with the structured portfolio, the weighted average current interest rate was ~~9.07%~~9.12% and 8.42% at ~~June~~September 30, 2023 and December 31, 2022, respectively. Our debt that finances our loans and investment portfolio totaled ~~$12.11~~$11.86 billion and $13.28 billion at ~~June~~September 30, 2023 and December 31, 2022, respectively, with a weighted average funding cost of ~~6.95%~~7.09% and 6.22%, respectively, which excludes financing costs. Including financing costs, the weighted average funding rate was ~~7.25%~~7.41% and 6.50% at ~~June~~September 30, 2023 and December 31, 2022, respectively.

Activity from our Structured Business portfolio is comprised of the following ($ in thousands):


		Three Months Ended June 30, 2023			Six Months Ended June 30, 2023				Three Months Ended September 30, 2023			Nine Months Ended September 30, 2023
Loans originated	Loans originated	$	208,994		$	477,028		Loans originated	$	240,158		$	717,186
Number of loans	Number of loans	26			50			Number of loans	42			92
Weighted average interest rate	Weighted average interest rate	9.84		%	9.72		%	Weighted average interest rate	10.10		%	9.83		%

Loan runoff	Loan runoff	$	685,220		$	1,871,869		Loan runoff	$	664,792		$	2,536,661
Number of loans	Number of loans	41			106			Number of loans	36			142
Weighted average interest rate	Weighted average interest rate	9.28		%	9.01		%	Weighted average interest rate	9.45		%	9.13		%

Loans extended	Loans extended	$	305,717		$	666,330		Loans extended	$	347,665		$	1,013,995
Number of loans	Number of loans	16			30			Number of loans	14			44

Table of Contents

Loans held-for-sale from the Agency ~~Busines~~Bsusiness increased ~~$131.1~~$10.3 million, ~~primarily fro~~mprimarily from loan originations exceeding loan sales by ~~$170.9~~by $45.3 million as noted in the following table, partially offset by an unfunded construction loan ~~origination of $57.5~~originations of $38.4 million. Activity from our Agency Business portfolio is comprised of the following (in thousands):


		Three Months Ended June 30, 2023				Six Months Ended June 30, 2023					Three Months Ended September 30, 2023				Nine Months Ended September 30, 2023
		Loan Originations		Loan Sales		Loan Originations		Loan Sales			Loan Originations		Loan Sales		Loan Originations		Loan Sales
Fannie Mae	Fannie Mae	$	1,079,910	$	1,023,088	$	1,874,931	$	1,674,846	Fannie Mae	$	721,398	$	837,132	$	2,596,329	$	2,511,978
Freddie Mac	Freddie Mac	217,884		175,342		319,216		243,799		Freddie Mac	339,241		337,507		658,457		581,306
FHA	FHA	62,552		134,383		211,492		177,858		FHA	19,215		24,057		230,707		201,915
Private Label	Private Label	50,256		72,803		91,363		232,748		Private Label	67,965		67,965		159,328		300,713
SFR - Fixed Rate	SFR - Fixed Rate	11,837		5,108		17,298		14,172		SFR - Fixed Rate	2,030		8,759		19,328		22,931
Total	Total	$	1,422,439	$	1,410,724	$	2,514,300	$	2,343,423	Total	$	1,149,849	$	1,275,420	$	3,664,149	$	3,618,843

Investments in equity affiliates decreased $16.3 million, primarily due to $15.0 million of cash distributions received from our investment in a residential mortgage banking business.

Due from related party increased $134.2 million, due to an increase in funds from payoffs to be remitted by our affiliated servicing operations related to real estate transactions at the end of the reporting period, which were remitted to us subsequent to quarter end.

Other assets increased $45.3 million, primarily due to an increase in unsecured loan fundings.

Liabilities – Comparison of balances at ~~June~~September 30, 2023 to December 31, 2022:

Credit and repurchase facilities decreased ~~$262.7~~$450.4 million, primarily due to loan runoff in our Structured Business portfolio, partially offset by loan originations exceeding sales in our Agency Business.

Securitized debt decreased ~~$681.2~~$844.6 million, primarily due to the unwind of CLO 13 and ~~repayments of debt on CLO 12 as the replacement period has ended.~~12.

Senior unsecured notes decreased ~~$54.1~~$53.1 million, primarily due to the repurchases of our 8.00% and 5.625% senior notes totaling $149.6 million, partially offset by the issuance of $95.0 million of 7.75% senior notes.

Due to borrowers increased ~~$41.3~~$53.4 million, primarily due to unfunded commitments on new loan originations in our Structured Business, partially offset by the funding of previously committed originations.

Other liabilities decreased $14.8 million, primarily due to payments of accrued ~~commissions~~interest on our senior and ~~incentive compensation during the first quarter of 2023 related to 2022 performance,~~convertible notes and decreases in accrued professional fees in connection with the settlement of the Extended Stay ~~litigation.~~litigation in the first quarter of 2023.

Equity

During the ~~first half of~~nine months ended September 30, 2023, we sold ~~7,536,800~~13,113,296 shares of our common stock through our “At-The-Market” equity agreement at an average price of ~~$14.55 per share. In addition, we repurchased 3,545,604 shares of our common stock under our share repurchase program at an average price of $10.56~~$14.77 per share.

See Note 15 for details of our dividends declared and deferred compensation transactions.

Table of Contents

Agency Servicing Portfolio

The following table sets forth the characteristics of our loan servicing portfolio collateralizing our mortgage servicing rights and servicing revenue ($ in thousands):


		June 30, 2023																						September 30, 2023
Product	Product	Servicing Portfolio UPB				Loan Count	Wtd. Avg. Age of Portfolio (years)		Wtd. Avg. Portfolio Maturity (years)	Interest Rate Type				Wtd. Avg. Note Rate		Annualized Prepayments as a % of Portfolio (1)				Delinquencies as a % of Portfolio (2)		Product		Servicing Portfolio UPB			Loan Count				Wtd. Avg. Age of Portfolio (years)			Wtd. Avg. Portfolio Maturity (years)	Interest Rate Type				Wtd. Avg. Note Rate		Annualized Prepayments as a % of Portfolio (1)		Delinquencies as a % of Portfolio (2)
								Fixed		Adjustable													Fixed						Adjustable
Fannie Mae	Fannie Mae			$	20,002,570		2,490		3.2	8.1		95	%	5	%			4.37	%						6.80	%		0.63	%	Fannie Mae		$	20,463,620		2,519		3.3		8.1		95	%	5	%	4.42	%	5.75	%	0.62	%
Freddie Mac	Freddie Mac	5,245,325				1,226	3.1		9.7	81	%	19	%	4.58	%	7.99	%			4.17	%	Freddie Mac		5,184,888			1,153				3.1			9.2	83	%	17	%	4.68	%	9.03	%	4.31	%
Private Label	Private Label	2,305,000				145	2.2		7.4	100	%	—		3.78	%	—				—		Private Label		2,371,475			149				2.4			7.1	100	%	—		3.86	%	—		—
FHA	FHA	1,303,812				103	2.6		33.3	100	%	—		3.40	%	—				—		FHA		1,322,832			104				2.8			33.1	100	%	—		3.44	%	—		—
Bridge	Bridge	299,578				3	1.0		3.3	55	%	45	%	7.11	%	—				—		Bridge		305,950			3				1.2			3.0	54	%	46	%	7.22	%	—		—
SFR - Fixed Rate	SFR - Fixed Rate	290,266				60	1.8		5.8	100	%	—		5.17	%	—				—		SFR - Fixed Rate		287,942			59				2.0			5.6	100	%	—		5.19	%	1.56	%	—
Total	Total	$	29,446,551			4,027	3.1		9.4	93	%	7	%	4.35	%	6.05	%			1.17	%	Total		$	29,936,707		3,987				3.2			9.1	93	%	7	%	4.42	%	5.51	%	1.17	%

		December 31, 2022																						December 31, 2022
Fannie Mae	Fannie Mae	$	19,038,124			2,460	3.1		8.5	96	%	4	%	4.20	%	12.71	%			0.13	%	Fannie Mae		$	19,038,124		2,460				3.1			8.5	96	%	4	%	4.20	%	12.71	%	0.13	%
Freddie Mac	Freddie Mac	5,153,207				1,214	2.8		10.2	84	%	16	%	4.26	%	19.78	%			0.27	%	Freddie Mac		5,153,207			1,214				2.8			10.2	84	%	16	%	4.26	%	19.78	%	0.27	%
Private Label	Private Label	2,074,859				130	1.9		7.8	100	%	—		3.60	%	—				—		Private Label		2,074,859			130				1.9			7.8	100	%	—		3.60	%	—		—
FHA	FHA	1,155,893				96	2.5		33.5	100	%	—		3.17	%	1.59	%			—		FHA		1,155,893			96				2.5			33.5	100	%	—		3.17	%	1.59	%	—
Bridge	Bridge	301,182				4	0.9		1.6	—		100	%	7.68	%	—				—		Bridge		301,182			4				0.9			1.6	—		100	%	7.68	%	—		—
SFR - Fixed Rate	SFR - Fixed Rate	274,764				53	1.4		6.3	100	%	—		5.04	%	0.30	%			—		SFR - Fixed Rate		274,764			53				1.4			6.3	100	%	—		5.04	%	0.30	%	—
Total	Total	$	27,998,029			3,957	2.9		9.7	93	%	7	%	4.17	%	12.35	%			0.14	%	Total		$	27,998,029		3,957				2.9			9.7	93	%	7	%	4.17	%	12.35	%	0.14	%

________________________

(1)Prepayments reflect loans repaid prior to six months from the loan maturity. The majority of our loan servicing portfolio has a prepayment protection term and therefore, we may collect a prepayment fee which is included as a component of servicing revenue, net. See Note 5 for details.

(2)Delinquent loans reflect loans that are contractually 60 days or more past due. At ~~June~~September 30, 2023 and December 31, 2022, delinquent loans totaled ~~$343.9~~$351.0 million and $38.7 million, respectively. At ~~June~~September 30, 2023, there were two loans totaling ~~$3.3~~$4.8 million in bankruptcy and ~~a $1.0 million loan~~no loans in foreclosure. There were no loans in bankruptcy or foreclosure at December 31, 2022.

Our Agency Business servicing portfolio represents commercial real estate loans, which are generally transferred or sold within 60 days from the date the loan is funded. Primarily all loans in our servicing portfolio are collateralized by multifamily properties. In addition, we are generally required to share in the risk of any losses associated with loans sold under the Fannie Mae DUS program, see Note 10.

Table of Contents

Comparison of Results of Operations for the Three Months Ended ~~June~~September 30, 2023 and 2022

The following table provides our consolidated operating results ($ in thousands):


		Three Months Ended June 30,				Increase / (Decrease)					Three Months Ended September 30,				Increase / (Decrease)
		2023		2022		Amount		Percent			2023		2022		Amount		Percent

Interest income	Interest income	$	335,737	$	201,328	$	134,409	67	%	Interest income	$	336,474	$	259,778	$	76,696	30	%
Interest expense	Interest expense	227,195		107,067		120,128		112	%	Interest expense	229,180		160,452		68,728		43	%
Net interest income	Net interest income	108,542		94,261		14,281		15	%	Net interest income	107,294		99,326		7,968		8	%
Other revenue:	Other revenue:									Other revenue:
Gain on sales, including fee-based services, net	Gain on sales, including fee-based services, net	22,587		16,510		6,077		37	%	Gain on sales, including fee-based services, net	18,619		14,360		4,259		30	%
Mortgage servicing rights	Mortgage servicing rights	16,201		17,567		(1,366)		(8)	%	Mortgage servicing rights	14,109		19,408		(5,299)		(27)	%
Servicing revenue, net	Servicing revenue, net	32,347		20,714		11,633		56	%	Servicing revenue, net	35,463		22,744		12,719		56	%
Property operating income	Property operating income	1,430		290		1,140		nm		Property operating income	1,450		445		1,005		nm
Gain (loss) on derivative instruments, net		(7,384)		8,606		(15,990)		nm
Loss on derivative instruments, net										Loss on derivative instruments, net	(421)		(15,909)		15,488		(97)	%
Other income (loss), net	Other income (loss), net	45		(13,249)		13,294		nm		Other income (loss), net	173		(6,014)		6,187		nm
Total other revenue	Total other revenue	65,226		50,438		14,788		29	%	Total other revenue	69,393		35,034		34,359		98	%
Other expenses:	Other expenses:									Other expenses:
Employee compensation and benefits	Employee compensation and benefits	41,310		38,900		2,410		6	%	Employee compensation and benefits	39,810		38,811		999		3	%
Selling and administrative	Selling and administrative	12,584		13,188		(604)		(5)	%	Selling and administrative	12,367		13,225		(858)		(6)	%
Property operating expenses	Property operating expenses	1,365		542		823		152	%	Property operating expenses	1,479		366		1,113		nm
Depreciation and amortization	Depreciation and amortization	2,387		2,031		356		18	%	Depreciation and amortization	2,286		2,078		208		10	%
Provision for loss sharing (net of recoveries)	Provision for loss sharing (net of recoveries)	7,672		(1,949)		9,621		nm		Provision for loss sharing (net of recoveries)	1,679		412		1,267		nm
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	13,878		5,067		8,811		174	%	Provision for credit losses (net of recoveries)	18,652		2,274		16,378		nm
Total other expenses	Total other expenses	79,196		57,779		21,417		37	%	Total other expenses	76,273		57,166		19,107		33	%
Income before extinguishment of debt, income from equity affiliates and income taxes	Income before extinguishment of debt, income from equity affiliates and income taxes	94,572		86,920		7,652		9	%	Income before extinguishment of debt, income from equity affiliates and income taxes	100,414		77,194		23,220		30	%
Loss on extinguishment of debt	Loss on extinguishment of debt	(1,247)		—		(1,247)		nm		Loss on extinguishment of debt	(314)		(3,262)		2,948		(90)	%
Income from equity affiliates	Income from equity affiliates	5,560		6,547		(987)		(15)	%	Income from equity affiliates	809		4,748		(3,939)		(83)	%
Provision for income taxes		(5,553)		(5,352)		(201)		4	%
(Provision for) benefit from income taxes										(Provision for) benefit from income taxes	(5,854)		374		(6,228)		nm
Net income	Net income	93,332		88,115		5,217		6	%	Net income	95,055		79,054		16,001		20	%
Preferred stock dividends	Preferred stock dividends	10,342		11,214		(872)		(8)	%	Preferred stock dividends	10,342		10,342		—		—
Net income attributable to noncontrolling interest	Net income attributable to noncontrolling interest	6,826		6,992		(166)		(2)	%	Net income attributable to noncontrolling interest	6,789		6,002		787		13	%
Net income attributable to common stockholders	Net income attributable to common stockholders	$	76,164	$	69,909	$	6,255	9	%	Net income attributable to common stockholders	$	77,924	$	62,710	$	15,214	24	%

________________________

nm — not meaningful

Table of Contents

The following table presents the average balance of our Structured Business interest-earning assets and interest-bearing liabilities, associated interest income (expense) and the corresponding weighted average yields ($ in thousands):


		Three Months Ended June 30,													Three Months Ended September 30,
		2023						2022							2023						2022
		Average Carrying Value (1)		Interest Income / Expense		W/A Yield / Financing Cost (2)		Average Carrying Value (1)		Interest Income / Expense		W/A Yield / Financing Cost (2)			Average Carrying Value (1)		Interest Income / Expense		W/A Yield / Financing Cost (2)		Average Carrying Value (1)		Interest Income / Expense		W/A Yield / Financing Cost (2)
Structured Business interest-earning assets:	Structured Business interest-earning assets:													Structured Business interest-earning assets:

Bridge loans	Bridge loans	$	13,316,883	$	305,396	9.20	%	$	14,231,039	$	182,362	5.14	%	Bridge loans	$	13,072,890	$	305,654	9.28	%	$	14,638,998	$	239,534	6.49	%
Mezzanine / junior participation loans	Mezzanine / junior participation loans	221,970		5,585		10.09	%	209,871		5,080		9.71	%	Mezzanine / junior participation loans	225,518		5,620		9.89	%	184,840		4,623		9.92	%
Preferred equity investments	Preferred equity investments	89,725		1,395		6.24	%	148,220		2,845		7.70	%	Preferred equity investments	87,812		955		4.32	%	147,447		2,888		7.77	%
Other	Other	30,297		697		9.23	%	36,302		1,377		15.21	%	Other	10,227		250		9.70	%	36,117		1,639		18.00	%
Core interest-earning assets	Core interest-earning assets	13,658,875		313,073		9.19	%	14,625,432		191,664		5.26	%	Core interest-earning assets	13,396,447		312,479		9.25	%	15,007,402		248,684		6.57	%
Cash equivalents	Cash equivalents	918,432		9,032		3.94	%	779,582		383		0.20	%	Cash equivalents	852,513		10,340		4.81	%	1,003,703		855		0.34	%
Total interest-earning assets	Total interest-earning assets	$	14,577,307	$	322,105	8.86	%	$	15,405,014	$	192,047	5.00	%	Total interest-earning assets	$	14,248,960	$	322,819	8.99	%	$	16,011,105	$	249,539	6.18	%

Structured Business interest-bearing liabilities:	Structured Business interest-bearing liabilities:													Structured Business interest-bearing liabilities:

CLO	CLO	$	7,193,764	$	124,960	6.97	%	$	7,491,397	$	46,709	2.50	%	CLO	$	6,881,648	$	126,085	7.27	%	$	8,009,329	$	79,640	3.94	%
Credit and repurchase facilities	Credit and repurchase facilities	3,220,202		62,839		7.83	%	4,160,842		33,797		3.26	%	Credit and repurchase facilities	3,108,670		63,831		8.15	%	4,116,797		52,461		5.06	%
Unsecured debt	Unsecured debt	1,658,495		25,710		6.22	%	1,559,750		21,158		5.44	%	Unsecured debt	1,632,500		25,310		6.15	%	1,615,268		23,166		5.69	%
Q Series securitization	Q Series securitization	236,878		4,325		7.32	%	—		—		—		Q Series securitization	225,930		4,453		7.82	%	—		—		—
Trust preferred	Trust preferred	154,336		3,132		8.14	%	154,336		1,501		3.90	%	Trust preferred	154,336		3,317		8.53	%	154,336		2,058		5.29	%
Total interest-bearing liabilities	Total interest-bearing liabilities	$	12,463,675	220,966		7.11	%	$	13,366,325	103,165		3.10	%	Total interest-bearing liabilities	$	12,003,084	222,996		7.37	%	$	13,895,730	157,325		4.49	%
Net interest income	Net interest income			$	101,139					$	88,882			Net interest income			$	99,823					$	92,214

________________________

(1)Based on UPB for loans, amortized cost for securities and principal amount of debt.

(2)Weighted average yield calculated based on annualized interest income or expense divided by average carrying ~~value.~~value.

Net Interest Income

The increase in interest income was mainly due to a ~~$130.1~~$73.3 million increase from our Structured Business, primarily due to a significant increase in the average yield on core interest-earning assets, as a result of increases in benchmark interest rates, partially offset by a decrease in our average balance of our core interest-earning assets, mainly from loan runoff exceeding loan originations.

The increase in interest expense was mainly due to a ~~$117.8~~$65.7 million increase from our Structured Business, primarily due to a significant increase in the average cost of our interest-bearing liabilities, mainly from increases in benchmark index rates, partially offset by a decrease in the average balance of our interest-bearing liabilities, due to loan runoff.

Agency Business Revenue

The increase in gain on sales, including fee-based services, net was primarily due to ~~a 37%~~an 18% increase ~~($380.0 million)~~ in loan sales ~~volume.~~volume ($193.3 million) and a 10% increase in the sales margin from 1.33% to 1.46%. The increase in the sales margin was primarily driven by higher margins received on Fannie Mae loan sales.

The decrease in income from MSRs was primarily due to a 4%17% decrease ~~($51.0 million)~~ in loan commitment volume ($252.9 million) and a 3%12% decrease in the MSR rate from ~~1.48%~~1.33% to ~~1.43%~~1.16%. The decrease in the MSR rate was primarily due to a reduction in servicing rates on newer loans.

The increase in servicing revenue, net was primarily due to an increase in earnings on escrow balances as a result of increases in benchmark index rates, partially offset by less prepayment penalties received.

Table of Contents

Other Income (Loss)

The ~~gain (loss)~~losses on derivative instruments in both 2023 and 2022 were related to changes in the fair values of our forward sale commitments and Swaps held by our Agency ~~Business.~~

~~Table~~Business as a result of ~~Contents~~

changes in market interest rates as well as from the timing of GSE Agency loan sales.

Other income (loss), net in 2022 primarily reflects ~~$11.2 million of losses recognized in connection with the sales of bridge loans in our Structured Business and~~ a ~~$4.1~~$7.8 million unrealized impairment loss recorded on certain loans ~~held-for-sale~~held-for sale in our Agency Business.

Other Expenses

The increase in employee compensation and benefits expense was primarily due to ~~an increase in commissions from higher GSE/Agency loan sales volume and, to a lesser extent, an increase~~increases in headcount.

The ~~increase~~decrease in selling and administrative expenses was primarily due to lower professional fees as a result of the settlement of the Extended Stay litigation.

The increases in our provisions for loss sharing and credit losses (“CECL provisions”) were primarily due to the impact of a continued decline in the macroeconomic outlook for commercial real ~~estate.~~estate including specifically identified impaired assets.

Loss on Extinguishment of Debt

The loss on extinguishment of debt in 2023 reflects deferred financing fees recognized in connection with the unwind of CLO ~~13.~~12. The loss on extinguishment of debt in 2022 represents deferred financing fees recognized in connection with the repurchase of our 4.75% convertible notes.

Income from Equity Affiliates

Income from equity affiliates in 2023 primarily reflects ~~income~~$3.5 million received from an equity participation interest on a property that was sold, partially offset by an aggregate loss of $2.7 million from our ~~investment in a residential mortgage banking business of $3.5 million and a $2.5 million distribution received from our Lexford joint venture,~~ongoing equity investments, while income in 2022 primarily reflects a ~~$6.0~~$5.0 million distribution received from our Lexford joint venture.

(Provision ~~for~~for) Benefit from Income Taxes

In the three months ended ~~June~~September 30, 2023, we recorded a tax provision of ~~$5.6~~$5.9 million, which consisted of a current tax provision of ~~$13.0~~$8.3 million and a deferred tax benefit of ~~$7.4~~$2.4 million. In the three months ended ~~June~~September 30, 2022, we recorded a tax ~~provision~~benefit of ~~$5.4~~$0.4 million, which consisted of a deferred tax benefit of $5.4 million and a current tax provision of ~~$6.1 million and a deferred tax benefit of $0.7~~$5.0 million.

Net Income Attributable to Noncontrolling Interest

The noncontrolling interest relates to the outstanding OP Units (see Note 15). There were 16,293,589 OP Units outstanding at both ~~June~~September 30, 2023 and 2022, which represented ~~8.2%~~8.0% and ~~8.8%~~8.7% of our outstanding stock at ~~June~~September 30, 2023 and 2022, respectively.

Table of Contents

Comparison of Results of Operations for the ~~Six~~Nine Months Ended ~~June~~September 30, 2023 and 2022

The following table provides our consolidated operating results ($ in thousands):


		Six Months Ended June 30,				Increase / (Decrease)					Nine Months Ended September 30,				Increase / (Decrease)
		2023		2022		Amount		Percent			2023		2022		Amount		Percent

Interest income	Interest income	$	663,685	$	368,026	$	295,659	80	%	Interest income	$	1,000,159	$	627,804	$	372,355	59	%
Interest expense	Interest expense	446,569		189,627		256,942		135	%	Interest expense	675,749		350,079		325,670		93	%
Net interest income	Net interest income	217,116		178,399		38,717		22	%	Net interest income	324,410		277,725		46,685		17	%
Other revenue:	Other revenue:									Other revenue:
Gain on sales, including fee-based services, net	Gain on sales, including fee-based services, net	37,176		18,166		19,010		105	%	Gain on sales, including fee-based services, net	55,795		32,526		23,269		72	%
Mortgage servicing rights	Mortgage servicing rights	34,659		32,879		1,780		5	%	Mortgage servicing rights	48,769		52,287		(3,518)		(7)	%
Servicing revenue, net	Servicing revenue, net	61,913		41,769		20,144		48	%	Servicing revenue, net	97,376		64,513		32,863		51	%
Property operating income	Property operating income	2,811		586		2,225		nm		Property operating income	4,261		1,031		3,230		nm
Gain (loss) on derivative instruments, net	Gain (loss) on derivative instruments, net	(3,161)		25,992		(29,153)		nm		Gain (loss) on derivative instruments, net	(3,582)		10,083		(13,665)		nm
Other income (loss), net	Other income (loss), net	4,923		(10,048)		14,971		nm		Other income (loss), net	5,099		(16,061)		21,160		nm
Total other revenue	Total other revenue	138,321		109,344		28,977		27	%	Total other revenue	207,718		144,379		63,339		44	%
Other expenses:	Other expenses:									Other expenses:
Employee compensation and benefits	Employee compensation and benefits	83,708		80,925		2,783		3	%	Employee compensation and benefits	123,518		119,736		3,782		3	%
Selling and administrative	Selling and administrative	26,207		27,735		(1,528)		(6)	%	Selling and administrative	38,574		40,960		(2,386)		(6)	%
Property operating expenses	Property operating expenses	2,747		1,077		1,670		155	%	Property operating expenses	4,227		1,443		2,784		193	%
Depreciation and amortization	Depreciation and amortization	5,011		4,014		997		25	%	Depreciation and amortization	7,297		6,092		1,205		20	%
Provision for loss sharing (net of recoveries)	Provision for loss sharing (net of recoveries)	10,848		(2,611)		13,459		nm		Provision for loss sharing (net of recoveries)	12,528		(2,199)		14,727		nm
Provision for credit losses (net of recoveries)	Provision for credit losses (net of recoveries)	36,395		7,426		28,969		nm		Provision for credit losses (net of recoveries)	55,047		9,700		45,347		nm
Total other expenses	Total other expenses	164,916		118,566		46,350		39	%	Total other expenses	241,191		175,732		65,459		37	%
Income before extinguishment of debt, income from equity affiliates and income taxes	Income before extinguishment of debt, income from equity affiliates and income taxes	190,521		169,177		21,344		13	%	Income before extinguishment of debt, income from equity affiliates and income taxes	290,937		246,372		44,565		18	%
Loss on extinguishment of debt	Loss on extinguishment of debt	(1,247)		(1,350)		103		(8)	%	Loss on extinguishment of debt	(1,561)		(4,612)		3,051		(66)	%
Income from equity affiliates	Income from equity affiliates	19,886		13,759		6,127		45	%	Income from equity affiliates	20,694		18,507		2,187		12	%
Provision for income taxes	Provision for income taxes	(13,582)		(13,540)		(42)		—	%	Provision for income taxes	(19,436)		(13,166)		(6,270)		48	%
Net income	Net income	195,578		168,046		27,532		16	%	Net income	290,634		247,101		43,533		18	%
Preferred stock dividends	Preferred stock dividends	20,684		20,270		414		2	%	Preferred stock dividends	31,027		30,612		415		1	%
Net income attributable to noncontrolling interest	Net income attributable to noncontrolling interest	14,411		13,808		603		4	%	Net income attributable to noncontrolling interest	21,200		19,811		1,389		7	%
Net income attributable to common stockholders	Net income attributable to common stockholders	$	160,483	$	133,968	$	26,515	20	%	Net income attributable to common stockholders	$	238,407	$	196,678	$	41,729	21	%

________________________

nm — not meaningful

Table of Contents


		Six Months Ended June 30,													Nine Months Ended September 30,
		2023						2022							2023						2022
		Average Carrying Value (1)		Interest Income / Expense		W/A Yield / Financing Cost (2)		Average Carrying Value (1)		Interest Income / Expense		W/A Yield / Financing Cost (2)			Average Carrying Value (1)		Interest Income / Expense		W/A Yield / Financing Cost (2)		Average Carrying Value (1)		Interest Income / Expense		W/A Yield / Financing Cost (2)
Structured Business interest-earning assets:	Structured Business interest-earning assets:													Structured Business interest-earning assets:
Bridge loans	Bridge loans	$	13,556,799	$	608,414	9.05	%	$	13,425,205	$	329,133	4.94	%	Bridge loans	$	13,393,723	$	912,733	9.11	%	$	13,834,249	$	568,667	5.50	%
Mezzanine / junior participation loans	Mezzanine / junior participation loans	218,489		11,469		10.59	%	216,279		10,158		9.47	%	Mezzanine / junior participation loans	220,858		17,047		10.32	%	205,684		14,781		9.61	%
Preferred equity investments	Preferred equity investments	93,438		3,394		7.32	%	150,478		5,505		7.38	%	Preferred equity investments	91,542		4,349		6.35	%	149,456		8,393		7.51	%
Other	Other	32,214		1,530		9.58	%	36,475		3,015		16.67	%	Other	24,804		3,158		17.02	%	36,354		4,654		17.12	%
Core interest-earning assets	Core interest-earning assets	13,900,940		624,807		9.06	%	13,828,437		347,811		5.07	%	Core interest-earning assets	13,730,927		937,287		9.13	%	14,225,743		596,495		5.61	%
Cash equivalents	Cash equivalents	894,899		14,674		3.31	%	769,031		497		0.13	%	Cash equivalents	880,615		25,014		3.80	%	848,115		1,352		0.21	%
Total interest-earning assets	Total interest-earning assets	$	14,795,839	$	639,481	8.72	%	$	14,597,468	$	348,308	4.81	%	Total interest-earning assets	$	14,611,542	$	962,301	8.81	%	$	15,073,858	$	597,847	5.30	%

Structured Business interest-bearing liabilities:	Structured Business interest-bearing liabilities:													Structured Business interest-bearing liabilities:
CLO	CLO	$	7,336,560	$	244,011	6.71	%	$	7,050,184	$	78,432	2.24	%	CLO	$	7,183,257	$	370,096	6.89	%	$	7,373,412	$	158,072	2.87	%
Credit and repurchase facilities	Credit and repurchase facilities	3,328,544		125,569		7.61	%	3,916,009		57,918		2.98	%	Credit and repurchase facilities	3,254,448		189,400		7.78	%	3,983,674		110,379		3.70	%
Unsecured debt	Unsecured debt	1,685,911		51,999		6.22	%	1,559,750		42,312		5.47	%	Unsecured debt	1,667,912		77,309		6.20	%	1,578,459		65,478		5.55	%
Q Series securitization	Q Series securitization	236,878		8,231		7.01	%	—		—		—		Q Series securitization	233,188		12,683		7.27	%	—		—		—
Trust preferred	Trust preferred	154,336		6,050		7.91	%	154,336		2,705		3.53	%	Trust preferred	154,336		9,368		8.12	%	154,336		4,763		4.13	%
Total interest-bearing liabilities	Total interest-bearing liabilities	$	12,742,229	435,860		6.90	%	$	12,680,279	181,367		2.88	%	Total interest-bearing liabilities	$	12,493,141	658,856		7.05	%	$	13,089,881	338,692		3.46	%
Net interest income	Net interest income			$	203,621					$	166,941			Net interest income			$	303,445					$	259,155

________________________

(1)Based on UPB for loans, amortized cost for securities and principal amount of debt.

(2)Weighted average yield calculated based on annualized interest income or expense divided by average carrying value.

Net Interest Income

The increase in interest income was mainly due to a ~~$291.2~~$364.5 million increase from our Structured Business, primarily due to a significant increase in the average yield on core interest-earning assets, as a result of increases in benchmark interest rates.

The increase in interest expense was mainly due to a ~~$254.5~~$320.2 million increase from our Structured Business, primarily due to a significant increase in the average cost of our interest-bearing liabilities, mainly from increases in benchmark index rates.

Agency Business Revenue

The increase in gain on sales, including fee-based services, net was primarily due to an ~~18%~~15% increase in the sales margin from ~~1.35%~~1.34% (which includes gains recognized on Swaps) to ~~1.59%, partially offset by a 10% decrease ($274.0 million) in loan sales volume.~~1.54%. The increase in the sales margin was primarily driven by higher margins received on Fannie Mae and Private Label loan sales.

The ~~increase~~decrease in income from MSRs was primarily due to a ~~22% increase ($474.0 million) in loan commitment volume, partially offset by a 13%~~12% decrease in the MSR rate from ~~1.52%~~1.44% to ~~1.32%~~1.27%, partially offset by a 6% increase in loan commitment volume ($221.1 million). The decrease in the MSR rate was primarily due to a reduction in servicing rates on newer loans.

Other Income (Loss)

The gain (loss) on derivative instruments in both 2023 and 2022 were related to changes in the fair values of our forward sale commitments and Swaps held by our Agency Business.

Other income (loss), net in 2023 primarily reflects ~~$2.7~~$3.4 million of loan origination fees from our Structured Business and a ~~$2.4~~$1.7 million mark-to-market recovery from the sale of Private Label loans in our Agency Business, while 2022 primarily reflects ~~$11.2~~an $12.2 million

Table of Contents

~~million of losses recognized in connection with the sales of bridge loans in our Structured Business and a $4.1 million~~ unrealized impairment loss recorded on certain loans held-for-sale in our Agency Business and $11.2 million of losses recognized in the second quarter of 2022 related to sales of bridge loans in our Structured Business.

Other Expenses

The increase in employee compensation and benefits expense was primarily due to ~~an increase~~increases in headcount.

The decrease in selling and administrative expenses was primarily due to lower professional fees ~~in connection with~~as a result of the settlement of the Extended Stay litigation.

The ~~increase~~increases in our CECL provisions were primarily due to the impact of a continued decline in the macroeconomic outlook for commercial real ~~estate.~~estate including specifically identified impaired assets.

Loss on Extinguishment of Debt

The loss on extinguishment of debt in both 2023 and 2022 ~~reflect~~reflects deferred financing fees recognized in connection with the unwind of ~~CLOs.~~CLOs, along with the 2022 repurchase of our 4.75% convertible notes.

Income from Equity Affiliates

Income from equity affiliates in 2023 primarily reflects ~~$11.0~~$14.5 million received from an equity participation ~~interest~~interests on ~~a property~~properties that ~~was~~were sold and $7.2 million in distributions received from our Lexford joint venture, ~~and $2.6 million of income from our investment in a residential mortgage banking business,~~ while income in 2022 primarily reflects an $11.0 million distribution received from our Lexford joint venture, income from our investment in a residential mortgage banking business of ~~$6.1~~$6.4 million ~~a $6.0 million distribution received from our Lexford joint venture~~ and a $2.6 million equity participation interest on a property that was sold.

Provision for Income Taxes

In the ~~six~~nine months ended ~~June~~September 30, 2023, we recorded a tax provision of ~~$13.6~~$19.4 million, which consisted of a current tax provision of ~~$17.8~~$26.0 million and a deferred tax benefit of ~~$4.2~~$6.6 million. In the ~~six~~nine months ended ~~June~~September 30, 2022, we recorded a tax provision of ~~$13.5~~$13.2 million, which consisted of a current tax provision of ~~$15.9~~$21.0 million and a deferred tax benefit of ~~$2.4~~$7.8 million.

Net Income Attributable to Noncontrolling Interest

Liquidity and Capital Resources

Sources of Liquidity. Liquidity is a measure of our ability to meet our potential cash requirements, including ongoing commitments to repay borrowings, satisfaction of collateral requirements under the Fannie Mae DUS risk-sharing agreement and, as an approved designated seller/servicer of Freddie Mac’s SBL program, operational liquidity requirements of the GSE agencies, fund new loans and investments, fund operating costs and distributions to our stockholders, as well as other general business needs. Our primary sources of funds for liquidity consist of proceeds from equity and debt offerings, proceeds from CLOs and securitizations, debt facilities and cash flows from operations. We closely monitor our liquidity position and believe our existing sources of funds and access to additional liquidity will be adequate to meet our liquidity needs.

The ongoing adverse economic and market conditions, including inflation, rising interest rates, bank failures and geopolitical uncertainty, continues to cause significant disruptions and liquidity constraints in many market segments, including the financial services, real estate and credit markets. These conditions have created, and may continue to create, a dislocation in capital markets and a continual reduction of available liquidity. Instability in the banking sector, such as the recent bank failures and consolidations, further contributed to the tightening liquidity conditions in the equity and capital markets and has affected the availability and increased the cost of capital. The increased cost of credit, or degradation in debt financing terms, may impact our ability to identify and execute investments on attractive terms, or at all. If our financing sources, borrowers and their tenants continue to be impacted by these adverse economic and market conditions, or by the other risks disclosed in our filings with the SEC, it would have a material adverse effect on our liquidity and capital resources.

As described in Note 9, certain of our repurchase facilities include margin call provisions associated with changes in interest spreads which are designed to limit the lenders credit exposure. If we experience significant decreases in the value of the properties serving as collateral under these repurchase agreements, which is set by the lenders based on current market conditions, the lenders have the right to require us to repay all, or a portion, of the funds advanced, or provide additional collateral.

~~Table of Contents~~

We had $12.11 billion in total structured debt outstanding at June 30, 2023. Of this total, $8.98 billion, or 74%, does not contain mark-to-market provisions and is comprised of non-recourse securitized debt, senior unsecured debt and junior subordinated notes, the majority of which have maturity dates in 2024, or later. The remaining $3.13 billion of debt is in credit and repurchase facilities with several different banks that we have long-standing relationships with. At June 30, 2023, we had $1.86 billion of debt from credit and repurchase facilities that were subject to margin calls related to changes in interest spreads. While we expect to extend or renew all of our facilities as they mature, we cannot provide assurance that they will be extended or renewed on as favorable terms.

We had $11.86 billion in total structured debt outstanding at September 30, 2023. Of this total, $8.82 billion, or 74%, does not contain mark-to-market provisions and is comprised of non-recourse securitized debt, senior unsecured debt and junior subordinated notes, all of

Table of Contents

which have maturity dates in 2024, or later. The remaining $3.04 billion of debt is in credit and repurchase facilities with several different banks that we have long-standing relationships with. At ~~July 25,~~September 30, 2023, we had $1.72 billion of debt from credit and repurchase facilities that were subject to margin calls related to changes in interest spreads.

At October 24, 2023, we had approximately $1.00 billion in cash and approximately ~~$265.0~~$500.0 million of replenishable cash available under our CLO vehicles, as well as other liquidity sources. In addition to our ability to extend our credit and repurchase facilities and raise funds from equity and debt offerings, we also have a ~~$29.45~~$29.94 billion agency servicing portfolio at ~~June~~September 30, 2023, which is mostly prepayment protected and generates approximately ~~$118.1~~$119 million per year in recurring gross cash flow.

To maintain our status as a REIT under the Internal Revenue Code, we must distribute annually at least 90% of our REIT-taxable income. These distribution requirements limit our ability to retain earnings and thereby replenish or increase capital for operations. However, we believe that our capital resources and access to financing will provide us with financial flexibility and market responsiveness at levels sufficient to meet current and anticipated capital and liquidity requirements.

Cash Flows. Cash flows provided by operating activities totaled ~~$101.6~~$158.5 million during the ~~six~~nine months ended ~~June~~September 30, 2023 and consisted primarily of net income ~~of $195.6 million and a $47.2 million~~(adjusted for the increase in CECL reserves of $67.6 million) of $358.2 million, partially offset by ~~net cash outflows of $128.6~~a $134.2 million increase in funds from payoffs due ~~to loan originations exceeding loan sales in~~from our ~~Agency Business,~~affiliated servicing operations and a ~~$14.8~~$45.3 million ~~decrease~~increase in other ~~liabilities,~~ assets, primarily due to ~~payments made for commissions, incentive compensation and the settlement of the Extended Stay litigation.~~an increase in unsecured loan fundings.

Cash flows provided by investing activities totaled ~~$1.03~~$1.42 billion during the ~~six~~nine months ended ~~June~~September 30, 2023. Loan and investment activity (originations and payoffs/paydowns) comprise the majority of our investing activities. Loan payoffs and paydowns from our Structured Business totaling ~~$1.87~~$2.54 billion, net of originations of ~~$867.8 million,~~$1.06 billion, resulted in net cash inflows of ~~$1.01~~$1.48 billion.

Cash flows used in financing activities totaled ~~$1.13~~$1.51 billion during the ~~six~~nine months ended ~~June~~September 30, 2023 and consisted primarily of ~~$689.7~~$856.9 million of ~~paydowns~~redemptions of CLO ~~12 (replacement period ended)~~13 and ~~redemption of CLO 13,~~12, net cash outflows of ~~$267.6~~$457.7 million from debt facility activities (facility paydowns were greater than loan originations) and ~~$184.0~~$282.0 million of distributions to our stockholders and OP Unit holders, partially offset by ~~$109.7~~$193.7 million of proceeds from the issuance of common stock.

Agency Business Requirements. The Agency Business is subject to supervision by certain regulatory agencies. Among other things, these agencies require us to meet certain minimum net worth, operational liquidity and restricted liquidity collateral requirements, purchase and loss obligations and compliance with reporting requirements. Our adjusted net worth and operational liquidity exceeded the agencies’ requirements at ~~June~~September 30, 2023. Our restricted liquidity and purchase and loss obligations were satisfied with letters of credit totaling $69.0 million and cash. See Note 13 for details about our performance regarding these requirements.

We also enter into contractual commitments with borrowers providing rate lock commitments while simultaneously entering into forward sale commitments with investors. These commitments are outstanding for short periods of time (generally less than 60 days) and are described in Note 11.

~~Table of Contents~~

Debt Facilities. We maintain various forms of short-term and long-term financing arrangements. Borrowings underlying these arrangements are primarily secured by a significant amount of our loans and investments and substantially all our loans held-for-sale. The following is a summary of our debt facilities ($ in thousands):


Debt Instruments	Debt Instruments	June 30, 2023							Debt Instruments	September 30, 2023
		Commitment		UPB (1)		Available		Maturity Dates (2)		Commitment		UPB (1)		Available		Maturity Dates (2)
Structured Business	Structured Business								Structured Business
Credit and repurchase facilities	Credit and repurchase facilities	$	6,779,194	$	3,124,674	$	3,654,520	2023 - 2026	Credit and repurchase facilities	$	6,629,612	$	3,043,406	$	3,586,206	2023 - 2026
Securitized debt (3)	Securitized debt (3)	7,196,350		7,196,350		—		2023 - 2027	Securitized debt (3)	7,029,202		7,029,202		—		2023 - 2027
Senior unsecured notes	Senior unsecured notes	1,345,000		1,345,000		—		2024 - 2028	Senior unsecured notes	1,345,000		1,345,000		—		2024 - 2028
Convertible senior unsecured notes	Convertible senior unsecured notes	287,500		287,500		—		2025	Convertible senior unsecured notes	287,500		287,500		—		2025
Junior subordinated notes	Junior subordinated notes	154,336		154,336		—		2034 - 2037	Junior subordinated notes	154,336		154,336		—		2034 - 2037
Structured Business total	Structured Business total	15,762,380		12,107,860		3,654,520			Structured Business total	15,445,650		11,859,444		3,586,206

Agency Business	Agency Business								Agency Business
Credit and repurchase facilities (4)	Credit and repurchase facilities (4)	2,150,534		463,864		1,686,670		2023 - 2024	Credit and repurchase facilities (4)	2,100,531		355,045		1,745,486		2023 - 2025
Consolidated total	Consolidated total	$	17,912,914	$	12,571,724	$	5,341,190		Consolidated total	$	17,546,181	$	12,214,489	$	5,331,692

________________________

(1)Excludes the impact of deferred financing costs.

(2)See Note 13 for a breakdown of debt maturities by year.

(3)Maturity dates represent the weighted average remaining maturity based on the underlying collateral at ~~June~~September 30, 2023.

Table of Contents

(4)The ASAP agreement we have with Fannie Mae has no expiration date.

We utilize our credit and repurchase facilities primarily to finance our loan originations on a short-term basis prior to loan securitizations, including through CLOs. The timing, size and frequency of our securitizations impact the balances of these borrowings and produce some fluctuations. The following table provides additional information regarding the balances of our borrowings (in thousands):


Quarter Ended	Quarter Ended	Quarterly Average UPB		End of Period UPB		Maximum UPB at Any Month-End		Quarter Ended	Quarterly Average UPB		End of Period UPB		Maximum UPB at Any Month-End
September 30, 2023								September 30, 2023	$	3,432,725	$	3,398,451	$	3,463,825
June 30, 2023	June 30, 2023	$	3,565,377	$	3,588,538	$	3,677,755	June 30, 2023	3,565,377		3,588,538		3,677,755
March 31, 2023	March 31, 2023	3,691,191		3,662,756		3,696,760		March 31, 2023	3,691,191		3,662,756		3,696,760
December 31, 2022	December 31, 2022	4,441,774		3,856,009		4,403,368		December 31, 2022	4,441,774		3,856,009		4,403,368
September 30, 2022	September 30, 2022	4,534,744		4,642,911		4,642,911		September 30, 2022	4,534,744		4,642,911		4,642,911
June 30, 2022		4,581,226		4,561,393		4,926,070

Our debt facilities, including their restrictive covenants, are described in Note 9.

Off-Balance Sheet Arrangements. At ~~June~~September 30, 2023, we had no off-balance sheet arrangements.

Inflation. The Federal Reserve has raised interest rates throughout 2022 and during the first ~~half~~nine months of 2023 to combat inflation and restore price stability. As inflation begins to cool, it is possible that the rate hikes from the Federal Reserve will slow, or pause during the remainder of 2023. Currently, rising interest rates will positively impact our net interest income since our structured loan portfolio exceeds our corresponding debt balances and the vast majority of our loan portfolio is floating-rate based on SOFR. In addition, a greater portion of our debt is fixed-rate (convertible and senior unsecured notes), as compared to our structured loan portfolio, and will not reset as interest rates rise. Therefore, increases in interest income due to rising interest rates is likely to be greater than the corresponding increase in interest expense on our variable rate debt. See “Quantitative and Qualitative Disclosures about Market Risk” below for additional details.

Contractual Obligations. During the ~~six~~nine months ended ~~June~~September 30, 2023, the following significant changes were made to our contractual obligations disclosed in our 2022 Annual Report:

•unwound CLO 13 and 12 repaying ~~$462.8~~$842.1 million of outstanding notes;

•~~paid down $226.9 million of the outstanding notes of CLO 12;~~

•issued $95.0 million of 7.75% senior unsecured notes and used $70.8 million of the proceeds to repurchase our 8.00% senior unsecured notes;

•redeemed the remaining $78.9 million of our 5.625% senior unsecured notes; and

~~Table of Contents~~

•modified existing debt facilities.

Refer to Note 13 for a description of our debt maturities by year and unfunded commitments at ~~June~~September 30, 2023.

Derivative Financial Instruments

We enter into derivative financial instruments in the normal course of business to manage the potential loss exposure caused by fluctuations of interest rates. See Note 11 for details.

Critical Accounting Policies

Please refer to Note 2 of the Notes to Consolidated Financial Statements in our 2022 Annual Report for a discussion of our critical accounting policies. During the ~~six~~nine months ended ~~June~~September 30, 2023, there were no material changes to these policies.

Non-GAAP Financial Measures

Distributable Earnings. We are presenting distributable earnings because we believe it is an important supplemental measure of our 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. We consider distributable earnings in determining our quarterly dividend and believe that, over time, distributable earnings is a useful indicator of our dividends per share.

We define 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 (net of any tax impact), 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). We also

Table of Contents

add back one-time charges such as acquisition costs and one-time gains/losses on the early extinguishment of debt and redemption of preferred stock.

We reduce distributable earnings for realized losses in the period we determine 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 we determine 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 our cash flows from operating activities (determined in accordance with GAAP) or a measure of our liquidity, nor is it entirely indicative of funding our cash needs, including our ability to make cash distributions. Our calculation of distributable earnings may be different from the calculations used by other companies and, therefore, comparability may be limited.

~~Table of Contents~~

Distributable earnings are as follows ($ in thousands, except share and per share data):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2023		2022		2023		2022			2023		2022		2023		2022

Net income attributable to common stockholders	Net income attributable to common stockholders	$	76,164	$	69,909	$	160,483	$	133,968	Net income attributable to common stockholders	$	77,924	$	62,710	$	238,407	$	196,678
Adjustments:	Adjustments:									Adjustments:
Net income attributable to noncontrolling interest	Net income attributable to noncontrolling interest	6,826		6,992		14,411		13,808		Net income attributable to noncontrolling interest	6,789		6,002		21,200		19,811
Income from mortgage servicing rights	Income from mortgage servicing rights	(16,201)		(17,567)		(34,659)		(32,879)		Income from mortgage servicing rights	(14,109)		(19,408)		(48,769)		(52,287)
Deferred tax benefit	Deferred tax benefit	(7,360)		(706)		(4,197)		(2,426)		Deferred tax benefit	(2,433)		(5,407)		(6,630)		(7,833)
Amortization and write-offs of MSRs	Amortization and write-offs of MSRs	21,204		27,625		39,927		55,295		Amortization and write-offs of MSRs	18,757		26,555		58,684		81,850
Depreciation and amortization	Depreciation and amortization	4,058		2,617		8,353		5,186		Depreciation and amortization	3,957		2,666		12,310		7,846
Loss on extinguishment of debt	Loss on extinguishment of debt	1,247		—		1,247		1,350		Loss on extinguishment of debt	314		3,262		1,561		4,612
Provision for credit losses, net	Provision for credit losses, net	16,810		5,849		40,515		7,546		Provision for credit losses, net	16,922		2,708		57,437		10,254
Gain (loss) on derivative instruments, net		8,085		(4,155)		1,034		(4,453)
Gain on derivative instruments, net										Gain on derivative instruments, net	1,002		22,925		2,036		18,472
Stock-based compensation	Stock-based compensation	3,193		3,149		9,094		9,241		Stock-based compensation	3,047		3,085		12,141		12,327
Distributable earnings (1)	Distributable earnings (1)	$	114,026	$	93,713	$	236,208	$	186,636	Distributable earnings (1)	$	112,170	$	105,098	$	348,377	$	291,730

Diluted weighted average shares outstanding - GAAP (1)	Diluted weighted average shares outstanding - GAAP (1)	216,061,876		195,013,810		215,489,604		190,357,030		Diluted weighted average shares outstanding - GAAP (1)	221,328,818		205,865,016		217,457,399		195,529,340
Less: Convertible notes dilution	Less: Convertible notes dilution	(17,270,615)		(15,140,481)		(17,250,598)		(15,104,631)		Less: Convertible notes dilution	(17,312,382)		(18,815,399)		(17,271,419)		(16,355,146)
Diluted weighted average shares outstanding - distributable earnings (1)	Diluted weighted average shares outstanding - distributable earnings (1)	198,791,261		179,873,329		198,239,006		175,252,399		Diluted weighted average shares outstanding - distributable earnings (1)	204,016,436		187,049,617		200,185,980		179,174,194

Diluted distributable earnings per share (1)	Diluted distributable earnings per share (1)	$	0.57	$	0.52	$	1.19	$	1.06	Diluted distributable earnings per share (1)	$	0.55	$	0.56	$	1.74	$	1.63

________________________

(1)Amounts are attributable to common stockholders and OP Unit holders. The OP Units are redeemable for cash, or at our option for shares of our common stock on a one-for-one basis.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We disclosed a quantitative and qualitative analysis regarding market risk in Item 7A of our 2022 Annual Report. That information is supplemented by the information included above in Item 2 of this report. Other than the developments described thereunder, there have been no material changes in our exposure to market risk since December 31, 2022.

Table of Contents

The following table projects the potential impact on interest (in thousands) for a 12-month period, assuming a hypothetical instantaneous increase or decrease of both 50 and 100 basis points in SOFR or other applicable index rate (collectively referred to as the “Index Rates” below).


		Assets (Liabilities) Subject to Interest Rate Sensitivity (1)		50 Basis Point Increase		100 Basis Point Increase		50 Basis Point Decrease		100 Basis Point Decrease			Assets (Liabilities) Subject to Interest Rate Sensitivity (1)		50 Basis Point Increase		100 Basis Point Increase		50 Basis Point Decrease		100 Basis Point Decrease

Interest income from loans and investments	Interest income from loans and investments	$	13,491,607	$	63,296	$	126,594	$	(62,782)	$	(124,650)	Interest income from loans and investments	$	13,122,395	$	60,974	$	121,949	$	(60,292)	$	(119,845)
Interest expense from debt obligations	Interest expense from debt obligations	12,107,860		52,384		104,769		(52,384)		(104,769)		Interest expense from debt obligations	(11,859,444)		51,161		102,322		(51,161)		(102,322)
Impact to net interest income (2)	Impact to net interest income (2)			$	10,912	$	21,825	$	(10,398)	$	(19,881)	Impact to net interest income (2)			$	9,813	$	19,627	$	(9,131)	$	(17,523)

________________________

(1)Represents the UPB of our loan portfolio and the principal balance of our debt.

(2)The impact of hypothetical rate changes to net interest income are further benefited by interest income earned on our cash, restricted cash and escrow balances. At ~~June~~September 30, 2023, we had approximately ~~$2.8~~$2.9 billion of cash, restricted cash and escrows, which is earning interest at a weighted average blended rate of approximately ~~4.5%~~5.0%, or approximately ~~$125.0~~$145.0 million annually. Interest income earned on escrows is included as a component of servicing revenue, net and interest income earned on our cash and restricted cash is included as a component of interest income in the consolidated statements of income. The interest earned on our cash, restricted cash and escrows is based on an average daily balance and may be different from the end of period balance.

~~Table of Contents~~

Additionally, the interest rates on these balances are not indexed to an Index Rate and are negotiated periodically with each corresponding bank, therefore, the interest rates may change frequently and may not necessarily change in conjunction with changes in Index Rates.

We enter into interest rate swaps to hedge our exposure to changes in interest rates inherent in (1) our held-for-sale Agency Business Private Label loans from the time the loans are rate locked until sale and securitization, and (2) our Agency Business SFR – fixed rate loans from the time the loans are originated until the time they can be financed with match term fixed rate securitized debt. Our interest rate swaps are tied to the five-year and ten-year swap rates and hedge our exposure to Private Label loans, until the time they are securitized, and changes in the fair value of our held-for-sale Agency Business SFR – fixed rate loans. A 50 basis point and a 100 basis point increase to the five-year and ten-year swap rates on our interest rate swaps held at ~~June~~September 30, 2023 would have resulted in a gain of ~~$0.5~~$0.8 million and ~~$0.9~~$1.2 million, respectively, in the ~~six~~nine months ended ~~June~~September 30, 2023, while a 50 basis point and a 100 basis point decrease in the rates would have resulted in a gain of $0.1 million and a loss of ~~$0.3 million and $0.7~~$0.2 million, respectively.

Our Agency Business originates, sells and services a range of multifamily finance products with Fannie Mae, Freddie Mac and HUD. Our loans held-for-sale to these agencies are not currently exposed to interest rate risk during the loan commitment, closing and delivery process. The sale or placement of each loan to an investor is negotiated prior to closing on the loan with the borrower, and the sale or placement is generally effectuated within 60 days of closing. The coupon rate for the loan is set after we establish the interest rate with the investor.

In addition, the fair value of our MSRs is subject to market risk since a significant driver of the fair value of these assets is the discount rates. A 100 basis point increase in the weighted average discount rate would decrease the fair value of our MSRs by ~~$17.1~~$17.6 million at ~~June~~September 30, 2023, while a 100 basis point decrease would increase the fair value by ~~$18.1~~$18.6 million.

Item 4. Controls and Procedures

Management, with the participation of our chief executive officer and chief financial officer, has evaluated the effectiveness of our disclosure controls and procedures at ~~June~~September 30, 2023. Based on this evaluation, our chief executive officer and chief financial officer have concluded that our disclosure controls and procedures were effective at ~~June~~September 30, 2023.

There were no changes in our internal control over financial reporting during the quarter ended ~~June~~September 30, 2023 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

We are not involved in any material litigation nor, to our knowledge, is any material litigation threatened against us.

Item 1A. Risk Factors

There have been no material changes to the risk factors set forth in Item 1A of our 2022 Annual Report.

Table of Contents

Item 2. Unregistered Sales of Equity Securities, ~~and~~ Use of Proceeds and Issuer Purchases of Equity Securities

~~The following table includes the~~We made no purchases ~~made~~under this plan during the three months ended ~~June~~September 30, ~~2023 ($ in thousands, except share and per share data):~~

Period Total Number of
Shares Purchased Average Price Paid
per Share Total Number of Shares Purchased as Part of a Publicly
Announced Program Approximate Dollar Value of Shares That May Yet Be Purchased
Under the Program
April 1 - 30, 2023 2,659,172 $ 10.44 2,659,172 $ 12,569
May 1 - 31, 2023 — — — —
June 1 - 30, 2023 — — — —
Total 2,659,172 $ 10.44 2,659,172
2023.

Table of Contents

Item 6. Exhibits


			Incorporated by Reference					Incorporated by Reference
Exhibit #	Exhibit #	Description	Form	Exhibit #	Filing Date	Exhibit #	Description	Form	Exhibit #	Filing Date
3.1	3.1	Articles of Incorporation of Arbor Realty Trust, Inc.	S-11	3.1	11/13/03	3.1	Articles of Incorporation of Arbor Realty Trust, Inc.	S-11	3.1	11/13/03

3.2	3.2	Articles of Amendment to Articles of Incorporation of Arbor Realty Trust, Inc.	10-Q	3.2	08/07/07	3.2	Articles of Amendment to Articles of Incorporation of Arbor Realty Trust, Inc.	10-Q	3.2	08/07/07

3.3	3.3	Amended and Restated Bylaws of Arbor Realty Trust, Inc.	8-K	3.1	12/01/20	3.3	Amended and Restated Bylaws of Arbor Realty Trust, Inc.	8-K	3.1	12/01/20

31.1	31.1	Certification of Chief Executive Officer pursuant to Exchange Act Rule 13a-14				31.1	Certification of Chief Executive Officer pursuant to Exchange Act Rule 13a-14

31.2	31.2	Certification of Chief Financial Officer pursuant to Exchange Act Rule 13a-14				31.2	Certification of Chief Financial Officer pursuant to Exchange Act Rule 13a-14

32	32	Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002				32	Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.1		Financial statements from the Quarterly Report on Form 10-Q of Arbor Realty Trust, Inc. for the quarter ended June 30, 2023, filed on July 28, 2023, formatted in Inline Extensible Business Reporting Language (“XBRL”): (1) the Consolidated Balance Sheets, (2) the Consolidated Statements of Income, (3) the Consolidated Statements of Changes in Equity, (4) the Consolidated Statements of Cash Flows and (5) the Notes to Consolidated Financial Statements.
101						101	Financial statements from the Quarterly Report on Form 10-Q of Arbor Realty Trust, Inc. for the quarter ended September 30, 2023, filed on October 27, 2023, formatted in Inline Extensible Business Reporting Language (“XBRL”): (1) the Consolidated Balance Sheets, (2) the Consolidated Statements of Income, (3) the Consolidated Statements of Changes in Equity, (4) the Consolidated Statements of Cash Flows and (5) the Notes to Consolidated Financial Statements.

104	104	Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101)				104	Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101)

Table of Contents

SIGNATURES

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 thereunto duly authorized.


	ARBOR REALTY TRUST, INC.

Date: ~~July 28,~~October 27, 2023	By:	/s/ Ivan Kaufman
		Ivan Kaufman
		Chief Executive Officer

Date: ~~July 28,~~October 27, 2023	By:	/s/ Paul Elenio
		Paul Elenio
		Chief Financial Officer


PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (Unaudited)			2
Consolidated Balance Sheets			2
Consolidated Statements of Income			3
Consolidated Statements of Changes in Equity			4
Consolidated Statements of Cash Flows			7
Notes to Consolidated Financial Statements			8
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations			47
Item 3. Quantitative and Qualitative Disclosures about Market Risk			6160
Item 4. Controls and Procedures			6261
PART II. OTHER INFORMATION
Item 1. Legal Proceedings			6261
Item 1A. Risk Factors			6261
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds			62
Item 6. Exhibits			63
Signatures			64


Year	Amortization
2023 (six months ending 12/31/2023)	$	31,488
2024	61,975
2025	58,534
2026	52,448
2027	47,512
2028	41,645
Thereafter	100,808
Total	$	394,410


Period	Total Number of Shares Purchased	Average Price Paid per Share		Total Number of Shares Purchased as Part of a Publicly Announced Program	Approximate Dollar Value of Shares That May Yet Be Purchased Under the Program
April 1 - 30, 2023	2,659,172	$	10.44	2,659,172	$	12,569
May 1 - 31, 2023	—	—		—	—
June 1 - 30, 2023	—	—		—	—
Total	2,659,172	$	10.44	2,659,172