================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

                Date of Report (Date of earliest event reported)
                         August 5, 2005 (August 3, 2005)

                                   ----------

                            Arbor Realty Trust, Inc.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Maryland                   001-32136                 20-0057959
 ----------------------------        ------------          -------------------
 (State or other jurisdiction        (Commission              (IRS Employer
      of incorporation)              File Number)          Identification No.)

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

                                 (516) 832-8002
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions:

[ ]  Written communications pursuant to Rule 425 under the Securities
     Act (17 CFR 230.425)

[ ]  Soliciting material pursuant to Rule 14a-12 under the Exchange
     Act (17 CFR 240.14a-12)

[ ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the
     Exchange Act (17 CFR 240.14d-2(b))

[ ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the
     Exchange Act (17 CFR 240.13e-4(c))

================================================================================

Arbor Realty Trust, Inc. Current Report on Form 8-K ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION. On August 5, 2005, Arbor Realty Trust, Inc. (the "Company") issued a press release announcing its earnings for quarter ended June 30, 2005, a copy of which is attached hereto as Exhibit 99.1. ITEM 5.02(d) ELECTION OF DIRECTORS. On August 3, 2005, the board of directors (the "Board") of the Company approved an increase in the number of its members from seven directors to nine directors and elected Ms. Karen Edwards and Mr. Kyle Permut as directors to fill the two resulting vacancies. Ms. Edwards was elected to serve in the class of directors whose term expires at the 2006 annual meeting of stockholders. Mr. Permut was elected to serve in the class of directors whose term expires at the 2007 annual meeting of stockholders. The Board has determined that each of Ms. Edwards and Mr. Permut are "independent" directors for purposes of rules of the New York Stock Exchange. ITEM 8.01 OTHER EVENTS. On August 3, 2005, the Board declared a quarterly cash dividend of $0.57 per share of the Company's common stock for the quarter ended June 30, 2005 which is payable on August 31, 2005 to common shareholders of record on August 15, 2005. ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS. (c) Exhibits Exhibit Number -------------- 99.1 Press Release, dated August 5, 2005.

SIGNATURE Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Dated: August 5, 2005 ARBOR REALTY TRUST, INC. By: /s/ Frederick C. Herbst ----------------------- Name: Frederick C. Herbst Title: Chief Financial Officer

EXHIBIT INDEX Exhibit Number - -------------- 99.1 Press Release, dated August 5, 2005.

                                                                    Exhibit 99.1

             ARBOR REALTY TRUST REPORTS SECOND QUARTER 2005 RESULTS

     Second Quarter Highlights:

      -  Net income increased 296% to $22.9 million from 2Q04

      -  Diluted earnings per share of $1.36

      -  New loans and investments of $171 million

      -  Declared quarterly dividend of $0.57 per share, an increase of 4%
         from last quarter

      -  Two new independent directors appointed

    UNIONDALE, N.Y., Aug. 5 /PRNewswire-FirstCall/ -- Arbor Realty Trust, Inc.
(NYSE: ABR), a real estate investment trust focused on the business of investing
in real estate related bridge and mezzanine loans, preferred and direct equity
investments, mortgage-related securities and other real estate related assets,
today announced financial results for the quarter ended June 30, 2005. Arbor
reported net income for the quarter of $22.9 million, or $1.36 per diluted
common share, compared to net income for the quarter ended June 30, 2004 of $5.8
million, or $0.38 per diluted common share. Net income for the six months ended
June 30, 2005 was $32.6 million, or $1.94 per diluted common share, compared to
net income for the six months ended June 30, 2004 of $8.9 million, or $0.76 per
diluted share.

    "Our record quarterly results reflect solid execution of our business plan
to enhance Arbor's long-term franchise value," said Ivan Kaufman, Chairman and
Chief Executive Officer of Arbor. "The financial results for the quarter
validate our business model and our previous investor communications. In those
communications, we frequently refer to our equity participation interests and
the potential value they could have. This quarter we received a distribution in
excess of $36 million from one of these investments, which significantly
enhanced our earnings, book value and available capital."

    The results for the second quarter include a $36.5 million distribution from
Prime Outlets Acquisition Company LLC ("Prime"), an entity in which Arbor owns
an equity and profits interest. Prime refinanced the debt on a portion of the
assets in its portfolio, receiving proceeds in excess of the amount of the
previously existing debt. The excess proceeds were distributed to each of the
partners in accordance with Prime's operating agreement. Of the distribution
received by Arbor, $17.2 million was recorded as interest income, representing
the portion of the distribution received from the profits interest pertaining to
the Company's mezzanine loan to the borrower. $8.0 million of the distribution
was recorded as income from equity affiliates. An additional $9.2 million was
recorded as deferred revenue because Arbor has guaranteed a portion of the new
debt. Finally, $2.1 million was recorded as a return of Arbor's equity
investment.

    During the quarter, Arbor originated 12 loans and investments totaling $152
million. "The quarterly loan volume is in line with our expectations and
reflects the strength of our origination platform in an increasingly competitive
market," said Mr. Kaufman. "As we have said all along, we will not chase
transactions that do not satisfy our portfolio objectives merely for the sake of
growth. Our preference is to close solid transactions, even if they have a
slightly lower yield, rather than try to win business based on overly aggressive
pricing or proceeds. In addition to our closed loan volume in the second
quarter, there was one $77 million loan, which was previously anticipated to be
closed in May, but did not close until July. Assuming that this loan closed on
the anticipated schedule, our origination volume and net interest income would
have been even higher."

During the quarter 10 loans with an outstanding balance of $86 million were repaid. Total revenues for the quarter ended June 30, 2005 were $39.3 million, an increase of 229% from the second quarter of 2004. At June 30, 2005, the net balance in the loan and investment portfolio was $947 million, an increase of 9% from March 31, 2005. The average balance of the loan and investment portfolio during the second quarter was $870 million and the average yield on these assets for the quarter was 9.85%, excluding the impact from the Prime distribution. Despite an increase in LIBOR interest rates during the quarter, this yield is lower than the previous quarter because the spreads earned on new loan originations were lower than the spreads on loans that were repaid. Arbor's investments in mortgage-related securities had a weighted average balance in the second quarter of $41.5 million and an average yield of 2.08%. These assets were financed by borrowings with a weighted average balance in the quarter of $39.2 million and an average cost of 3.28%. Interest expense for the quarter was $9.7 million, an increase of 193% from the second quarter of 2004. This increase reflects increased average borrowings during the quarter as well as increased interest rates. The average balance of debt financing on the loan and investment portfolio during the quarter was $646 million and the average cost of these borrowings was 5.80%. For the quarter, Arbor's manager, Arbor Commercial Mortgage, LLC, earned $6.7 million of incentive compensation, representing 25% of the amount by which earnings for the four most recent quarters exceeded a 9.5% return on equity, as described in the management agreement with Arbor's manager. Arbor Commercial Mortgage intends to exercise its option to receive $2.3 million of its incentive compensation in shares of Arbor's common stock. Financing Activity Mr. Kaufman commented, "We are taking several steps to enhance the long- term value of our franchise. Since March, we have issued approximately $100 million of long-term junior subordinated notes. As we've stated in the past, we view the issuance of these notes as a preferable alternative to raising capital. Over the long term, these will be accretive to earnings and maximize the value of our equity participation interests to existing shareholders. Due to timing of originations and payoffs in the quarter, the proceeds from these issuances were not fully deployed, which had a dilutive impact on net interest margin for the second quarter. We believe they will be accretive in the third quarter and we are well positioned to finance future growth of the portfolio." As of June 30, 2005, Arbor's financing facilities for the loan and investment portfolio totaled approximately $1 billion and borrowings outstanding under such facilities were $793 million. Portfolio Activity During the second quarter of 2005, we originated 12 new loans and investments totaling $152 million. Of the new loans and investments, eight were mezzanine loans totaling $98 million, three were bridge loans totaling $52 million and there was one preferred equity investment of $2 million. During the quarter, approximately $86 million of loans paid off. Of this amount, $22 million were scheduled maturities and $64 million were loans on properties that were either sold or refinanced outside of Arbor. At June 30, 2005, the loan and investment portfolio unpaid principal balance was $950.4 million with a weighted average current interest pay rate of 8.77%. At the same date, advances on financing facilities pertaining to the loan and investment portfolio totaled $793 million, with a weighted average interest rate of 5.55%. The loan and investment portfolio continues to perform according to terms and there have been no defaults. Arbor continues to seek loans and investments that will generate superior risk-adjusted returns with a long-term objective of capital preservation and earnings stability in varying interest rate and credit cycles.

Dividend At its meeting on August 3, 2005, the Board of Directors declared a dividend of $0.57 per share for the quarter ended June 30, 2005, to be paid on August 31, 2005 to shareholders of record on August 15, 2005. This dividend represents a 4% increase over the previous quarter and reflects management's understanding of the importance to investors of a stable and growing dividend. Equity Participation Interests "The value of our equity participation interests has always been a topic of interest," commented Mr. Kaufman. "The receipt of the Prime distribution clearly demonstrates the value these investments could have. Due to the uncertainty of the timing and ultimate value of these investments, our disclosures regarding these investments has been limited. Given the potential values, we are adopting a policy of offering additional data as definitive information is available. There are no assurances that these equity participation interests will ultimately realize any significant value. Attached as an exhibit to this press release is a schedule of certain data pertaining to these investments. We hope this will give potential and existing investors additional information to assist them in making an informed investment decision." New Independent Directors At its meeting on August 3, 2005, the Board of Directors appointed two new independent directors, Ms. Karen Edwards and Mr. Kyle Permut. Ms. Edwards currently serves as Senior Vice President at Asset Management Advisors, an integrated wealth management firm. Prior to her current position, she was the Chief Operating Officer at New Vantage Group. Prior to that, she was a Managing Director of Friedman, Billings, Ramsey. Mr. Permut is currently retired. He formerly served as Managing Director and head of CIBC World Market's Debt Capital Markets Group in the United States, where he served as a member of the firm's USA Management Committee, its Executive Board and on the Debt Capital Markets Management Committee. Earnings Conference Call Management will host a conference call today at 10:00 a.m. EDT. A live webcast of the conference call will be available online at http://www.arborrealtytrust.com. Web participants are encouraged to go to Arbor's Web site at least 15 minutes prior to the start of the call to register, download and install any necessary audio software. Listening to the webcast requires speakers and RealPlayer(TM) software, downloadable without charge at http://www.real.com. Those without Web access should access the call telephonically at least ten minutes prior to the conference call. The dial-in numbers are (866) 825-3308 for domestic callers and (617) 213-8062 for international callers. The participant passcode for both is 65179976. After the live webcast, the call will remain available on Arbor's Web site, http://www.arborrealtytrust.com through August 26, 2005. In addition, a telephonic replay of the call will be available until August 26, 2005. The replay dial-in number is (888) 286-8010 for domestic callers and (617) 801-6888. Please use passcode: 49540451.

About Arbor Realty Trust, Inc. Arbor Realty Trust, Inc. is a real estate investment trust which invests in a diversified portfolio of multi-family and commercial real estate related bridge and mezzanine loans, preferred equity investments, mortgage related securities and other real estate related assets. Arbor commenced operations in July 2003 and conducts substantially all of its operations through its operating partnership, Arbor Realty Limited Partnership and its subsidiaries. Arbor is externally managed and advised by Arbor Commercial Mortgage, LLC, a national commercial real estate finance company operating through 15 offices in the US that specializes in debt and equity financing for multi-family and commercial real estate. Safe Harbor Statement Certain items in this press release may constitute forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on management's current expectations and beliefs and are subject to a number of trends and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. Arbor can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from Arbor's expectations include, but are not limited to, continued ability to source new investments, changes in interest rates and/or credit spreads, changes in the real estate markets, and other risks detailed in the Arbor's Annual Report on Form 10-K for the year ended December 31, 2004 and its other reports filed with the SEC. Such forward-looking statements speak only as of the date of this press release. Arbor expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Arbor's expectations with regard thereto or change in events, conditions, or circumstances on which any such statement is based.

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES CONSOLIDATED INCOME STATEMENTS Unaudited Three Months Ended June 30, Six Months Ended June 30, --------------------------- --------------------------- 2005 2004 2005 2004 ------------ ------------ ------------ ------------ Revenue: Interest income $ 39,295,309 $ 11,939,350 $ 62,416,467 $ 20,102,741 Other income 46 5,427 387,844 26,531 Total revenue 39,295,355 11,944,777 62,804,311 20,129,272 Expenses: Interest expense 9,690,559 3,310,544 18,016,712 5,934,437 Employee compensation and benefits 956,687 617,137 2,110,896 1,230,443 Stock based compensation 372,828 92,806 464,855 207,007 Selling and administrative 927,895 366,843 1,773,774 611,154 Management fee - related party 7,360,947 540,939 8,991,265 834,057 Total expenses 19,308,916 4,928,269 31,357,502 8,817,098 Income before minority interest and income from equity affiliates 19,986,439 7,016,508 31,446,809 11,312,174 Income from equity affiliates 8,006,443 - 8,453,440 - Income before minority interest 27,992,882 7,016,508 39,900,249 11,312,174 Income allocated to minority interest 5,126,510 1,236,560 7,328,236 2,427,899 Net income $ 22,866,372 $ 5,779,948 $ 32,572,013 $ 8,884,275 Basic earnings per common share $ 1.36 $ 0.39 $ 1.95 $ 0.77 Diluted earnings per common share $ 1.36 $ 0.38 $ 1.94 $ 0.76 Dividends declared per common share $ 0.55 $ 0.35 $ 1.02 $ 0.73 Weighted average number of shares of common stock outstanding: Basic 16,794,922 14,764,377 16,715,639 11,497,612 Diluted 20,587,501 18,432,278 20,528,073 14,904,925

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS June 30, December 31, 2005 2004 --------------- --------------- (Unaudited) Assets: Cash $ 103,107,951 $ 6,401,701 Restricted cash 73,836,140 - Loans and investments, net 939,126,806 831,783,364 Related party loans, net 7,749,538 7,749,538 Available-for-sale securities, at fair value 37,983,075 46,582,592 Investment in equity affiliates 17,908,670 5,254,733 Other assets 26,160,427 14,523,249 Total assets $ 1,205,872,607 $ 912,295,177 Liabilities and Stockholders' Equity: Repurchase agreements $ 300,770,741 $ 409,109,372 Collateralized debt obligations 303,319,000 - Notes payable 194,911,045 165,771,447 Notes payable - related party 30,000,000 - Due to related party - 158,503 Due to borrowers 2,578,819 8,587,070 Other liabilities 27,116,478 5,665,881 Total liabilities 858,696,083 589,292,273 Minority interest 63,467,340 60,249,731 Stockholders' equity: Preferred stock, $0.01 par value: 100,000,000 shares authorized; 3,776,069 shares issued and outstanding 37,761 37,761 Common stock, $0.01 par value: 500,000,000 shares authorized; 16,879,241 and 16,467,218 shares issued and outstanding at June 30, 2005 and December 31, 2004, respectively 168,792 164,672 Additional paid-in capital 262,272,544 254,427,982 Retained earnings 24,418,388 8,813,138 Deferred compensation (883,265) (160,780) Accumulated other comprehensive loss (2,305,036) (529,600) Total stockholders' equity 283,709,184 262,753,173 Total liabilities and stockholders' equity $ 1,205,872,607 $ 912,295,177

Arbor Realty Trust, Inc. Summary of Equity Participation Interests (all dollar amounts in thousands) unaudited Initial ART Current Approximate Investment Investment Investment Square Name Amount Date Amount Profit % Footage - ------------------------ ------------ ------------ ------------ ------------ ------------ 80 Evergreen $ 384 3Q03 $ 384 12.50% 77,680 930 Flushing 1,126 3Q03 - 12.50% 304,080 Prime Portfolio 2,100 4Q03 - 7.50% 6,700,000 Prime Portfolio - 16.67% 6,700,000 450 W. 33rd Street 1,500 4Q03 2,711 28.00% 1,746,734 823 Park Avenue - 3Q04 - 20.00% 50,000 York Avenue 540 3Q04 540 8.70% n/a Toy Building 10,000 2Q05 10,000 20.00% 958,000 On The Ave 2,000 2Q05 2,000 33.33% 170,000

Arbor Realty Trust, Inc. Summary of Equity Participation Interests (all dollar amounts in thousands) unaudited (Continued) Current Property Debt Balance Name Type Location On Property Comments - ------------------ -------------- ------------- ------------ ------------------------- 80 Evergreen Warehouse Brooklyn, NY $ 4,664 930 Flushing Warehouse Brooklyn, NY 25,000 Property refinanced July 2005 Prime Portfolio Retail Outlets Multi-state 827,000 Property refinanced June 2005 Prime Portfolio Retail Outlets Multi-state All equity returned to investors 450 W. 33rd Street Office New York City 350,000 Preferred return of 12.5% 823 Park Avenue Conversion New York City 95,000 *Condo conversion - investment held in Taxable REIT Subsidiary ("TRS") York Avenue Conversion New York City 22,000 Toy Building Conversion New York City 625,000 *Condo conversion - TRS asset On The Ave Hotel New York City 67,000 *Condo/hotel conversion - TRS asset * - debt balance represents anticipated debt financing required to complete condominium conversion project

Arbor Realty Trust, Inc. Internal Rate of Return ("IRR") Lookbacks (all dollar amounts in thousands) Unaudited Loan Origination Commitment Pay Rate@ IRR Loan Name Date Amount Index 30-Jun-05 Rate - --------------------- ----------- ---------- ---------- --------- ------ James Hotel 2Q05 $ 14,500 LIBOR+5.00% 8.14% 16.25% 135 Greenwich St. 1Q05 11,815 LIBOR+5.00% 8.14% 12.00% Year 1 LIBOR+5.00% 13.00% Year 2 LIBOR+5.00% 15.00% Year 3 The Pointe Lakeview 1Q05 5,750 LIBOR+5.00% 8.14% 16.00% Waipouli Beach Resort 1Q05 14,300 LIBOR+5.00% 8.14% 12.50% Total $ 46,365 8.14% 13.98% These loans contain a provision whereby upon repayment of the loan, the borrower must make an additional payment in an amount sufficient to give Arbor Realty Trust, Inc. the yield noted in the "IRR Rate" column. Management has not yet determined that these amounts are collectable and, therefore, has not accrued the difference between the current pay rate and the IRR rate. Contacts: Investors: Arbor Realty Trust, Inc. Stephanie Carrington/ Denise Roche Rick Herbst, Chief Financial Officer The Ruth Group 516-832-7408 646-536-7017 / 7008 rick.herbst@thearbornet.com scarrington@theruthgroup.com droche@theruthgroup.com Media: Bonnie Habyan, SVP of Marketing 516-229-6615 bonnie.habyan@thearbornet.com SOURCE Arbor Realty Trust, Inc. -0- 08/05/2005 /CONTACT: Rick Herbst, Chief Financial Officer, Arbor Realty Trust, +1-516-832-7408, rick.herbst@thearbornet.com; Investors - Stephanie Carrington, +1-646-536-7017, scarrington@theruthgroup.com, or Denise Roche, +1-646-536-7008, droche@theruthgroup.com, both of The Ruth Group for Arbor Realty Trust; Media - Bonnie Habyan, SVP of Marketing, Arbor Realty Trust, +1-516-229-6615, bonnie.habyan@thearbornet.com/ /Web site: http://www.arborrealtytrust.com /