General: 800.Arbor.10

Arbor Realty Trust Reports Second Quarter 2010 Results

6 Aug 2010

Second Quarter Highlights:

  • Net income attributable to Arbor Realty Trust, Inc. of $129.1 million, or $5.05 per diluted common share
  • Completed the retirement of all $336 million of debt with Wachovia, generating a net gain of approximately $157 million, nearly eliminating all short-term recourse debt
  • Adjusted book value per share $14.08, GAAP book value per share $9.46 (1)
  • Generated gains of $12.7 million from the retirement of CDO debt
  • Recorded $25.6 million in loan loss reserves
  • Recorded a loss of $10.3 million from the sale of available-for-sale securities
  • Recorded impairment of $7.0 million on available-for-sale securities

UNIONDALE, N.Y., Aug 06, 2010 /PRNewswire via COMTEX/ -- 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 second quarter ended June 30, 2010. Arbor reported net income attributable to Arbor Realty Trust, Inc. for the quarter of $129.1 million, or $5.05 per diluted common share, compared to net loss attributable to Arbor Realty Trust, Inc. for the quarter ended June 30, 2009 of $48.6 million, or $1.92 per diluted common share. Net income attributable to Arbor Realty Trust, Inc. for the six months ended June 30, 2010 was $155.5 million, or $6.10 per diluted common share, compared to net loss attributable to Arbor Realty Trust, Inc. for the six months ended June 30, 2009 of $52.8 million, or $2.09 per diluted common share.

The net balance of the Company's loan and investment portfolio, excluding loan loss reserves, was $1.9 billion at June 30, 2010, compared to $2.0 billion at March 31, 2010. The average balance of the Company's loan and investment portfolio during the second quarter of 2010, excluding loan loss reserves, was $2.0 billion and the average yield on these assets for the quarter was 5.20%, compared to $2.1 billion and 4.67% for the first quarter of 2010, respectively. Excluding the effect of non-recurring items such as additional interest received on a loan that exceeded the Company's investment basis in the asset during the second quarter totaling $1.5 million and reductions in interest income related to the uncollectibility of interest on impaired, non-performing and restructured loans totaling $1.2 million during the first quarter, the average yield was 4.89% for the second quarter, compared to 4.90% for the first quarter.

At June 30, 2010, the balance of debt that finances the Company's loan and investment portfolio was approximately $1.3 billion, compared to approximately $1.6 billion at March 31, 2010. The average balance of debt that finances the Company's loan and investment portfolio during the second quarter of 2010 was $1.6 billion and the average cost of these borrowings was 4.04%, compared to $1.7 billion and 4.28% for the first quarter of 2010. In addition, the second quarter of 2010 included a $1.0 million decrease in interest expense for a change in the market value of certain interest rate swaps, compared to a $0.2 million increase in interest expense in the first quarter of 2010. Excluding the effect of these swaps, the average cost of borrowings for the second quarter was 4.29%, compared to 4.23% for the first quarter.

Debt Retirement

During the second quarter of 2010, as previously disclosed, the Company closed on its debt retirement agreement with Wachovia Bank, National Association to retire $335.6 million of outstanding debt. As of March 31, 2010, the Company had $273.1 million of outstanding debt with Wachovia, of which $113.7 million remained due on the discounted payoff. The Company was able to satisfy this amount from a combination of utilizing other debt facilities, corporate liquidity and proceeds from the repayment of loans. As a result of this transaction, the Company has no remaining debt outstanding with Wachovia and has a new $26.0 million financing facility with another financial institution. This facility has a term of six months, is secured by two of the Company's loans and bears interest at a rate of 500 basis points over one-month LIBOR. The Company expects that the two loans securing this facility will be repaid prior to its maturity and such proceeds will be used to repay the facility.

The Company recorded a gain from this transaction of $156.6 million, net of fees, certain expenses, and taxes. In accordance with the management agreement with Arbor's manager, Arbor Commercial Mortgage, LLC, this gain and all other gains recorded as a result of discounted debt repurchases during 2010 are included in the calculation of the incentive management fee. The calculation of the incentive management fee for 2010 will not be finalized until the end of the fiscal year and, as a result, no incentive management fee was recorded in the second quarter.

In addition, during the second quarter of 2010, the Company purchased, at a discount, approximately $19.0 million of investment grade-rated bonds originally issued by the Company's three CDO issuing entities. The Company recorded a net gain on early extinguishment of debt of $12.7 million related to these transactions. The purchases were reflected on the Company's balance sheet as a reduction of the corresponding outstanding debt totaling $19.0 million.

Other Financing Activity

As of June 30, 2010, Arbor's outstanding borrowings for its loan and investment portfolio totaled approximately $1.3 billion.

The Company is subject to various financial covenants and restrictions under the terms of the Company's CDO vehicles and credit facilities. The Company believes that it was in compliance with all credit facility financial covenants and restrictions as of June 30, 2010. As previously disclosed, the Company completed the retirement of all Wachovia debt. Accordingly, the Company is no longer subject to any financial covenants with this financial institution.

The Company's CDO vehicles contain interest coverage and asset overcollateralization covenants that must be met as of the waterfall distribution dates in order for the Company to receive cash distributions as a preferred holder. If the Company is not in compliance with these covenants in any of its CDOs, all cash flows from the applicable CDO would be diverted to repay principal and interest on the outstanding CDO bonds and the Company would not receive any residual payments until that CDO regained compliance with such tests. As of the most recent determination dates in July 2010, the CDOs were in compliance with all such covenants. In the event of a breach of the CDO covenants that could not be cured in the near-term, the Company would be required to fund its non-CDO expenses, including management fees and employee costs, distributions required to maintain REIT status, debt costs, and other expenses with (i) cash on hand, (ii) income from any CDO not in breach of a CDO covenant test, (iii) income from real property and loan assets, (iv) sale of assets, (v) or accessing the equity or debt capital markets, if available. The chart below is a summary of the Company's CDO compliance tests as of the most recent determination date:

    Cash Flow Triggers              CDO I          CDO II          CDO III
    ------------------              -----          ------          -------

    Overcollateralization
     (1)

    Current                          184.70%         171.50%          109.93%

    Limit                            184.00%         169.50%          105.60%

    Pass / Fail                        Pass            Pass             Pass

    Interest Coverage (2)

    Current                          520.21%         508.67%          494.93%

    Limit                            160.00%         147.30%          105.60%

    Pass / Fail                        Pass            Pass             Pass



    (1) The overcollateralization ratio divides the total principal
    balance of all collateral in the CDO by
    the total bonds associated with the applicable ratio.  To the extent
    an asset is considered a defaulted
    security, the asset's principal balance is multiplied by the lower of
    the market rate or the asset's
    recovery rate which is determined by the rating agencies.

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


Portfolio Activity

During the second quarter of 2010, Arbor originated two loans and investments totaling $5 million. Of the new loans and investments, one was a bridge loan totaling $3 million, and one was a mezzanine loan totaling $2 million.

Also, during the quarter, four loans paid off with an unpaid principal balance of approximately $91 million, of which $35.4 million was charged off against a loan loss reserve of one of the Company's non-performing loans. Included in the $91 million of loan payoffs is a $0.8 million loss on the payoff of three loans. In addition, three loans had paydowns totaling approximately $11 million. One of these paydowns was the result of a restructuring in which the Company agreed to reduce the outstanding balance by $5.9 million in exchange for a $0.5 million principal payment with the difference of $5.4 million charged off against a previously recorded loan loss reserve. Furthermore, three loans were either refinanced or modified with Arbor totaling $19 million, of which two loans totaling approximately $13 million were scheduled to repay during the quarter.

Additionally, five loans totaling approximately $101 million were extended during the quarter, of which one loan totaling approximately $35 million was in accordance with its extension option.

In the second quarter of 2010, the Company sold five commercial mortgage-backed securities with a carrying value of approximately $46.6 million, at a discount, for approximately $36.3 million resulting in a loss on sale of $10.3 million. The Company previously recorded $11.6 million of unrealized losses related to these securities during the first quarter of 2010 in accumulated other comprehensive loss on the Company's balance sheet. The Company generated approximately $36.3 million in cash from these transactions, which was used as part of the amount needed to close on the debt retirement agreement with Wachovia noted earlier. In addition, during the second quarter, the Company recorded a $7.0 million other-than-temporary impairment on its remaining available-for-sale security. The amount of the impairment was previously recorded in accumulated other comprehensive loss. Management believes that, based on recent market events and the unfavorable prospects for near-term recovery of value, there is a lack of evidence to support the conclusion that the fair value decline is temporary. At June 30, 2010, the carrying value of this available-for-sale security, at fair value, was approximately $1.0 million.

At June 30, 2010, the loan and investment portfolio unpaid principal balance, excluding loan loss reserves, was approximately $1.9 billion, with a weighted average current interest pay rate of 4.70%. At the same date, advances on financing facilities pertaining to the loan and investment portfolio totaled approximately $1.3 billion, with a weighted average interest rate of 3.70% excluding financing costs, interest rate swap costs and changes in the market value of certain interest rate swaps.

As of June 30, 2010, Arbor's loan portfolio consisted of 37% fixed-rate and 63% variable-rate loans.

During the second quarter of 2010, the Company recorded $25.6 million in loan loss reserves related to 12 loans with a carrying value of approximately $284.2 million, before loan loss reserves. The loan loss reserves were the result of the Company's regular quarterly risk rating review process, which is based on several factors including current market conditions, real estate values and the operating status of each property. The Company received a $0.8 million payment from one of the Company's borrowers related to a fully reserved loan and recorded a $0.8 million recovery in provision for loan losses on the statement of operations during the second quarter of 2010. As previously noted, the Company charged off $40.8 million of previously recorded loan loss reserves related to two loans during the second quarter. Also, during the second quarter, the Company foreclosed on a property, which was subject to a $20.8 million first mortgage. Upon foreclosure, the Company recorded this investment on its balance sheet as real estate owned at fair value. The Company charged off a $5.6 million loan loss provision against its $5.6 million junior participation interest related to this property at the time of foreclosure. At June 30, 2010, the Company's total loan loss reserves were $330.5 million relating to 33 loans with an aggregate carrying value before loan loss reserves of approximately $738.7 million. The Company generally recognizes income on impaired loans on a cash basis to the extent it is received.

The Company had 11 non-performing loans with a carrying value of approximately $73.5 million, net of related loan loss reserves of $99.2 million as of June 30, 2010, compared to 10 non-performing loans with a carrying value of approximately $82.3 million, net of related loan loss reserves of $116.4 million as of March 31, 2010. Income recognition on non-performing loans has been suspended and will resume when the loans become contractually current and performance has recommenced.

Dividend

Under the terms of the Company's junior subordinated notes, annual dividends are limited to 100% of taxable income to common shareholders and are required to be paid in the form of the Company's stock to the maximum extent permissible (currently 90%), with the balance payable in cash. The Company will be permitted to pay 100% of taxable income in cash if certain conditions are met. The Board of Directors has elected not to pay a common stock dividend for the quarter ended June 30, 2010.

Earnings Conference Call

Management will host a conference call today at 10:00 a.m. ET. 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) 383-7998 for domestic callers and (617) 597-5329 for international callers. The participant passcode for both is 77459234.

After the live webcast, the call will remain available on Arbor's Web site, http://www.arborrealtytrust.com/ through September 7, 2010. In addition, a telephonic replay of the call will be available until August 13, 2010. The replay dial-in number is (888) 286-8010 for domestic callers and (617) 801-6888 for international callers. Please use passcode: 81149718.

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 14 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 Arbor's Annual Report on Form 10-K for the year ended December 31, 2009 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.

Non-GAAP Financial Measures

During the quarterly earnings conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A supplemental schedule of each non-GAAP financial measure and the comparable GAAP financial measure can be found on page 10 of this release.

(1) See attached supplemental schedule of non-GAAP financial measures.

    Contacts:                               Investors:
    Arbor Realty Trust, Inc.                Stephanie Carrington / Amy Glynn
    Paul Elenio, Chief Financial Officer    The Ruth Group
    516-506-4422                            646-536-7023
    pelenio@arbor.com                       scarrington@theruthgroup.com
                                            aglynn@theruthgroup.com

    Media:
    Bonnie Habyan, SVP of Marketing
    516-506-4615
    bhabyan@arbor.com


                          ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

                            CONSOLIDATED STATEMENTS OF OPERATIONS


                                                Quarter Ended
                                                  June 30,
                                                  --------
                                               2010               2009
                                               ----               ----


                                       (Unaudited)        (Unaudited)

     Interest income                    $25,866,947        $31,687,984
     Interest expense                    16,177,468         21,091,121
                                         ----------         ----------
         Net interest income              9,689,479         10,596,863
                                          ---------         ----------

     Other revenues:
     Property operating income              985,271            191,212
     Other income                           224,577            782,410
                                            -------            -------
         Total other revenues             1,209,848            973,622
                                          ---------            -------

     Other expenses:
     Employee compensation and
      benefits                            1,995,469          3,509,911
     Selling and administrative           2,250,402          2,681,579
     Property operating expenses          1,597,646            325,323
     Depreciation and
      amortization                          166,114                  -
     Other-than-temporary
      impairment                          7,004,800            382,130
     Provision for loan losses
      (net of recoveries)                24,830,000         23,000,000
     Loss on restructured loans             825,239         23,790,835
     Management fee -related
      party                               2,000,000          6,277,623
                                          ---------          ---------
         Total other expenses            40,669,670         59,967,401
                                         ----------         ----------

     Loss from continuing
      operations before                (29,770,343)        (48,396,916)
    gain on exchange of profits
     interest,
    gain on extinguishment of
     debt, loss on
    sale of securities, loss on
     termination
    of swaps, loss from equity
     affiliates,
    and provision for income
     taxes
     Gain on exchange of profits
      interest                                    -                  -
     Gain on extinguishment of
      debt                              171,032,651         21,464,957
     Loss on sale of securities,
      net                              (10,293,063)                  -
     Loss on termination of swaps                 -         (8,729,408)
     Loss from equity affiliates            (27,348)       (12,664,152)
                                            -------        -----------

     Income (loss) before
      provision for income taxes        130,941,897        (48,325,519)

     Provision for income taxes          (1,800,000)                 -
                                         ----------                ---

     Income (loss) from
      continuing operations             129,141,897        (48,325,519)
                                        -----------        -----------

     Loss on operations of real
      estate held-for-sale                        -           (174,184)
     Loss from discontinued
      operations                                  -           (174,184)
                                                ---           --------

     Net income (loss)                  129,141,897        (48,499,703)

     Net income attributable to
      noncontrolling interest                53,898             57,292
                                             ------             ------

     Net income (loss)
      attributable to Arbor
      Realty Trust, Inc.               $129,087,999       $(48,556,995)
                                       ============       ============

     Basic earnings (loss) per
      common share:
     Income (loss) from
      continuing
    operations, net of
     noncontrolling interest
                                              $5.07             $(1.91)
     Loss from discontinued
      operations                                  -              (0.01)
     Net income (loss)
      attributable to                         $5.07             $(1.92)
    Arbor Realty Trust, Inc.                  =====             ======

     Diluted earnings (loss) per
    common share:
     Income (loss) from
      continuing
    operations, net of
     noncontrolling interest
                                              $5.05             $(1.91)
     Loss from discontinued
      operations                                  -              (0.01)
     Net income (loss)
      attributable to                         $5.05             $(1.92)
    Arbor Realty Trust, Inc.                  =====             ======

     Dividends declared per
      common share                               $-                 $-
                                                ===                ===

     Weighted average number of
      shares of
    common stock outstanding:

         Basic                           25,477,410         25,333,564
                                         ==========         ==========

         Diluted                         25,574,203         25,333,564
                                         ==========         ==========



                                               Six Months Ended
                                                   June 30,
                                                   --------
                                                 2010                2009
                                                 ----                ----


                                         (Unaudited)         (Unaudited)

     Interest income                      $50,085,372         $62,188,007
     Interest expense                      34,264,728          40,241,937
                                           ----------          ----------
         Net interest income               15,820,644          21,946,070
                                           ----------          ----------

     Other revenues:
     Property operating income              1,288,726             191,212
     Other income                           1,022,624             798,660
                                            ---------             -------
         Total other revenues               2,311,350             989,872
                                            ---------             -------

     Other expenses:
     Employee compensation and
      benefits                              3,900,422           5,901,895
     Selling and administrative             3,528,397           4,763,921
     Property operating expenses            2,032,500             325,323
     Depreciation and
      amortization                            209,853                   -
     Other-than-temporary
      impairment                            7,004,800             382,130
     Provision for loan losses
      (net of recoveries)                  49,830,000          90,500,000
     Loss on restructured loans               825,239          32,827,749
     Management fee -related
      party                                 3,900,000           7,000,000
                                            ---------           ---------
         Total other expenses              71,231,211         141,701,018
                                           ----------         -----------

     Loss from continuing
      operations before                   (53,099,217)       (118,765,076)
    gain on exchange of profits
     interest,
    gain on extinguishment of
     debt, loss on
    sale of securities, loss on
     termination
    of swaps, loss from equity
     affiliates,
    and provision for income
     taxes
     Gain on exchange of profits
      interest                                      -          55,988,411
     Gain on extinguishment of
      debt                                217,531,130          47,731,990
     Loss on sale of securities,
      net                                  (6,989,583)                  -
     Loss on termination of swaps                   -          (8,729,408)
     Loss from equity affiliates              (72,923)        (10,157,018)
                                              -------         -----------

     Income (loss) before
      provision for income taxes          157,369,407         (33,931,101)

     Provision for income taxes            (1,800,000)                  -
                                           ----------                 ---

     Income (loss) from
      continuing operations               155,569,407         (33,931,101)
                                          -----------         -----------

     Loss on operations of real
      estate held-for-sale                          -            (317,555)
     Loss from discontinued
      operations                                    -            (317,555)
                                                  ---            --------

     Net income (loss)                    155,569,407         (34,248,656)

     Net income attributable to
      noncontrolling interest                 107,615          18,562,077
                                              -------          ----------

     Net income (loss)
      attributable to Arbor
      Realty Trust, Inc.                 $155,461,792        $(52,810,733)
                                         ============        ============

     Basic earnings (loss) per
      common share:
     Income (loss) from
      continuing
    operations, net of
     noncontrolling interest
                                                $6.11              $(2.08)
     Loss from discontinued
      operations                                    -               (0.01)
     Net income (loss)
      attributable to                           $6.11              $(2.09)
    Arbor Realty Trust, Inc.                    =====              ======

     Diluted earnings (loss) per
    common share:
     Income (loss) from
      continuing
    operations, net of
     noncontrolling interest
                                                $6.10              $(2.08)
     Loss from discontinued
      operations                                    -               (0.01)
     Net income (loss)
      attributable to                           $6.10              $(2.09)
    Arbor Realty Trust, Inc.                    =====              ======

     Dividends declared per
      common share                                 $-                  $-
                                                  ===                 ===

     Weighted average number of
      shares of
    common stock outstanding:

         Basic                             25,432,659          25,238,515
                                           ==========          ==========

         Diluted                           25,481,323          25,238,515
                                           ==========          ==========


                            ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

                                   CONSOLIDATED BALANCE SHEETS

                                             June 30,      December 31,
                                                    2010            2009
                                                    ----            ----
                                           (Unaudited)
    Assets:
    Cash and cash equivalents                $22,123,807     $64,624,275
    Restricted cash (includes $24,860,348
     and $27,935,470 from consolidated
     VIEs, respectively)                      24,860,348      27,935,470
    Loans and investments, net (includes
     $1,292,243,047 and $1,305,593,730
     from consolidated VIEs,
     respectively)                         1,545,445,135   1,700,774,288
    Available-for-sale securities, at
     fair value (includes $1,000,000 and
     $0 from consolidated VIEs,
     respectively)                             1,058,789         488,184
    Securities held-to-maturity, net
     (includes $0 and $60,562,808 from
     consolidated VIEs, respectively)                  -      60,562,808
    Investment in equity affiliates           64,766,344      64,910,949
    Real estate owned, net (includes
     $2,654,876 and $2,658,128 from
     consolidated VIEs, respectively)         28,769,402       8,205,510
    Real estate held-for-sale, net            41,440,000      41,440,000
    Due from related party (includes
     $15,255,502 and $4,165,695 from
     consolidated VIEs, respectively)         22,547,950      15,240,255
    Prepaid management fee -related
     party                                    19,047,949      19,047,949
    Other assets (includes $14,768,478
     and $21,011,295 from consolidated
     VIEs, respectively)                      51,458,086      57,545,084
                                              ----------      ----------
        Total assets                      $1,821,517,810  $2,060,774,772
                                          ==============  ==============

    Liabilities and Equity:
    Repurchase agreements                     $1,844,997      $2,657,332
    Collateralized debt obligations
     (includes $1,098,124,910 and
     $1,100,515,185 from consolidated
     VIEs, respectively)                   1,098,124,910   1,100,515,185
    Junior subordinated notes to
     subsidiary trust issuing preferred
     securities                              157,596,735     259,487,421
    Notes payable                             82,457,708     375,219,206
    Mortgage note payable - real estate
     owned                                    20,750,000               -
    Mortgage note payable - held-for-sale     41,440,000      41,440,000
    Due to related party                       1,493,052       1,997,629
    Due to borrowers (includes $1,672,501
     and $2,734,526 from consolidated
     VIEs, respectively)                       4,477,947       6,676,544
    Deferred revenue                          77,123,133      77,123,133
    Other liabilities (includes
     $37,904,989 and $34,351,469 from
     consolidated VIEs, respectively)         93,135,289      97,024,352
                                              ----------      ----------
        Total liabilities                  1,578,443,771   1,962,140,802
                                           -------------   -------------

    Commitments and contingencies                      -               -

    Equity:
    Arbor Realty Trust, Inc.
     stockholders' equity:
    Preferred stock, $0.01 par value:
     100,000,000 shares authorized; no
     shares issued or outstanding                      -               -
    Common stock, $0.01 par value:
     500,000,000 shares authorized;              257,568         256,668
    25,756,810 shares issued, 25,477,410
     shares outstanding at
    June 30, 2010 and 25,666,810 shares
     issued, 25,387,410 shares
    outstanding at December 31, 2009
    Additional paid-in capital               450,686,382     450,376,782
    Treasury stock, at cost -279,400
     shares                                   (7,023,361)     (7,023,361)
    Accumulated deficit                     (138,130,776)   (293,585,378)
    Accumulated other comprehensive loss     (64,654,813)    (53,331,105)
                                             -----------     -----------
    Total Arbor Realty Trust, Inc.
     stockholders' equity                    241,135,000      96,693,606
                                             -----------      ----------
    Noncontrolling interest in
     consolidated entity                       1,939,039       1,940,364
        Total equity                         243,074,039      98,633,970
                                             -----------      ----------
    Total liabilities and equity          $1,821,517,810  $2,060,774,772
                                          ==============  ==============


                   ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

              SUPPLEMENTAL SCHEDULE OF NON-GAAP FINANCIAL MEASURES
                                   (Unaudited)

                                                         June 30, 2010
                                                         -------------


     GAAP Arbor Realty Trust, Inc. Stockholders' Equity      $241,135,000

     Add: 450 West 33rd Street transaction -deferred
      revenue                                                  77,123,133
               Unrealized loss on derivative instruments       59,399,961

     Subtract: 450 West 33rd Street transaction -
      prepaid management fee                                  (19,047,949)
                                                              -----------

     Adjusted Arbor Realty Trust, Inc. Stockholders'
      Equity                                                 $358,610,145
                                                             ============


     Adjusted book value per share                                 $14.08
                                                                   ======

     GAAP book value per share                                      $9.46
                                                                    =====

     Common shares outstanding                                 25,477,410
                                                               ==========




    Given the magnitude and the deferral structure of the 450 West 33rd
    Street transaction combined with the
    change in the fair value of certain derivative instruments, Arbor has
    elected to report adjusted book value per
    share for the affected period to currently reflect the future impact
    of the 450 West 33rd Street transaction on
    the Company's financial condition as well as the evaluation of Arbor
    without the effects of unrealized losses
    from certain of the Company's derivative instruments. Management
    considers this non-GAAP financial
    measure to be an effective indicator, for both management and
    investors, of Arbor's financial performance.
    Arbor's management does not advocate that investors consider this
    non-GAAP financial measure in isolation
    from, or as a substitute for, financial measures prepared in
    accordance with GAAP.

    GAAP book value per share and adjusted book value per share
    calculations do not take into account any
     dilution from the potential exercise of the warrants issued to
     Wachovia as part of the 2009 debt restructuring.

SOURCE Arbor Realty Trust, Inc.