MFA FINANCIAL, INC. (MFA)
SIC breadcrumb: Finance, Insurance, And Real Estate > Holding And Other Investment Offices > SIC 6798 Real Estate Investment Trusts
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1055160. Latest filing source: 0001055160-26-000004.
Informational only - descriptive public-record data, not investment advice.
Business
Read MFA's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read MFA's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 745,064,000 | USD | 2025 | 2026-02-20 |
| Net income | 176,783,000 | USD | 2025 | 2026-02-20 |
| Assets | 13,046,449,000 | USD | 2025 | 2026-02-20 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-20. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001055160.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2010 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 457,450,000 | 433,448,000 | 455,675,000 | 695,907,000 | 432,832,000 | 362,302,000 | 482,419,000 | 605,597,000 | 723,965,000 | 745,064,000 | |||
| Net income | 312,668,000 | 322,393,000 | 301,801,000 | 378,117,000 | -679,390,000 | 328,870,000 | -231,581,000 | 80,164,000 | 119,251,000 | 176,783,000 | |||
| Diluted EPS | 0.93 | 0.79 | 0.68 | 0.79 | -6.28 | 2.63 | -2.57 | 0.46 | 0.82 | 1.30 | |||
| Operating cash flow | 179,391,000 | 176,512,000 | 147,881,000 | 215,775,000 | 38,396,000 | 137,803,000 | 355,349,000 | 108,739,000 | 200,120,000 | 76,245,000 | |||
| Dividends paid | 297,895,000 | 308,588,000 | 329,759,000 | 361,565,000 | 113,508,000 | 156,140,000 | 184,035,000 | 143,103,000 | 143,871,000 | 148,184,000 | |||
| Share buybacks | 0.00 | 0.00 | 0.00 | 0.00 | 50,835,000 | 85,591,000 | 102,311,000 | 0.00 | 1,491,000 | 15,313,000 | |||
| Assets | 12,484,022,000 | 10,954,734,000 | 12,420,327,000 | 13,568,170,000 | 6,932,300,000 | 9,139,688,000 | 9,112,405,000 | 10,772,690,000 | 11,409,604,000 | 13,046,449,000 | |||
| Liabilities | 9,450,120,000 | 7,693,098,000 | 9,004,226,000 | 10,184,218,000 | 4,407,498,000 | 6,596,840,000 | 7,123,556,000 | 8,872,775,000 | 9,567,812,000 | 11,218,754,000 | |||
| Stockholders' equity | 3,033,902,000 | 3,261,636,000 | 3,416,101,000 | 3,383,952,000 | 2,524,802,000 | 2,542,848,000 | 1,988,849,000 | 1,899,915,000 | 1,841,792,000 | 1,827,695,000 | |||
| Cash and cash equivalents | 260,112,000 | 449,757,000 | 51,965,000 | 70,629,000 | 814,354,000 | 304,696,000 | 334,183,000 | 318,000,000 | 338,931,000 | 213,211,000 |
Ratios
| Metric | 2010 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 68.35% | 74.38% | 66.23% | 54.33% | 90.77% | -48.00% | 13.24% | 16.47% | 23.73% | ||||
| Return on equity | 10.31% | 9.88% | 8.83% | 11.17% | -26.91% | 12.93% | -11.64% | 4.22% | 6.47% | 9.67% | |||
| Return on assets | 2.50% | 2.94% | 2.43% | 2.79% | -9.80% | 3.60% | -2.54% | 0.74% | 1.05% | 1.36% | |||
| Liabilities / equity | 3.11 | 2.36 | 2.64 | 3.01 | 1.75 | 2.59 | 3.58 | 4.67 | 5.19 | 6.14 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001055160-26-000004; filed 2026-02-20. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001055160-26-000004; filed 2026-02-20. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001055160-26-000004; filed 2026-02-20. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001055160-26-000004; filed 2026-02-20. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001055160-26-000004; filed 2026-02-20. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001055160-26-000004; filed 2026-02-20. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001055160-26-000004; filed 2026-02-20. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001055160-26-000004; filed 2026-02-20. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001055160-26-000004; filed 2026-02-20. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001055160-26-000004; filed 2026-02-20. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-05. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001055160.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | -1.06 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | -0.62 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.62 | reported discrete quarter | ||
| 2023-Q2 | 2023-03-31 | 72,784,000 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 144,350,000 | -0.34 | reported discrete quarter | |
| 2023-Q3 | 2023-06-30 | -25,928,000 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 159,165,000 | -0.64 | reported discrete quarter | |
| 2023-Q4 | 2023-12-31 | 169,877,000 | 89,746,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 176,831,000 | 23,213,000 | 0.14 | reported discrete quarter |
| 2024-Q2 | 2024-03-31 | 23,213,000 | reported discrete quarter | ||
| 2024-Q2 | 2024-06-30 | 186,831,000 | 0.32 | reported discrete quarter | |
| 2024-Q3 | 2024-06-30 | 41,946,000 | reported discrete quarter | ||
| 2024-Q3 | 2024-09-30 | 181,974,000 | 0.37 | reported discrete quarter | |
| 2024-Q4 | 2024-12-31 | 178,329,000 | 5,909,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 180,505,000 | 41,176,000 | 0.31 | reported discrete quarter |
| 2025-Q2 | 2025-03-31 | 41,176,000 | reported discrete quarter | ||
| 2025-Q2 | 2025-06-30 | 188,344,000 | 0.21 | reported discrete quarter | |
| 2025-Q3 | 2025-06-30 | 33,184,000 | reported discrete quarter | ||
| 2025-Q3 | 2025-09-30 | 185,791,000 | 0.35 | reported discrete quarter | |
| 2025-Q4 | 2025-12-31 | 190,424,000 | 54,319,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 191,926,000 | -984,000 | -0.11 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001055160-26-000008; filed 2026-05-05. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001055160-26-000008; filed 2026-05-05. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001055160-26-000008; filed 2026-05-05. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001055160-26-000008.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
In this Quarterly Report on Form 10-Q, we refer to MFA Financial, Inc. and its subsidiaries as “the Company,” “MFA,” “we,” “us,” or “our,” unless we specifically state otherwise or the context otherwise indicates.
The following discussion should be read in conjunction with our financial statements and accompanying notes included in Item 1 of this Quarterly Report on Form 10-Q as well as our Annual Report on Form 10-K for the year ended December 31, 2025.
Forward Looking Statements
When used in this Quarterly Report on Form 10-Q, in future filings with the SEC or in press releases or other written or oral communications, statements which are not historical in nature, including those containing words such as “will,” “believe,” “expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,” “should,” “could,” “would,” “may,” the negative of these words or similar expressions, are intended to identify “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act and, as such, may involve known and unknown risks, uncertainties and assumptions.
These forward-looking statements include information about possible or assumed future results with respect to our business, financial condition, liquidity, results of operations, plans and objectives. Among the important factors that could cause our actual results to differ materially from those projected in any forward-looking statements that we make are: general economic developments and trends, including the current tensions in international trade and the performance of the labor, housing, real estate, mortgage finance and broader financial markets; inflation, increases in interest rates and changes in the market (i.e., fair) value of our residential whole loans, MBS, securitized debt and other assets, as well as changes in the value of our liabilities accounted for at fair value through earnings; the effectiveness of hedging transactions; changes in the prepayment rates on residential mortgage assets, an increase of which could result in a reduction of the yield on certain investments in our portfolio and could require us to reinvest the proceeds received by us as a result of such prepayments in investments with lower coupons, while a decrease in which could result in an increase in the interest rate duration of certain investments in our portfolio making their valuation more sensitive to changes in interest rates and could result in lower forecasted cash flows; credit risks underlying our assets, including changes in the default rates and management’s assumptions regarding default rates and loss severities on the mortgage loans in our residential whole loan portfolio; our ability to borrow to finance our assets and the terms, including the cost, maturity and other terms, of any such borrowings; implementation of or changes in government regulations or programs affecting our business (including as a result of the current U.S. administration); our estimates regarding taxable income the actual amount of which is dependent on a number of factors, including, but not limited to, changes in the amount of interest income and financing costs, the method elected by us to accrete the market discount on residential whole loans and the extent of prepayments, realized losses and changes in the composition of our residential whole loan portfolios that may occur during the applicable tax period, including gain or loss on any MBS disposals or whole loan modifications, foreclosures and liquidations; the timing and amount of distributions to stockholders, which are declared and paid at the discretion of our Board and will depend on, among other things, our taxable income, our financial results and overall financial condition and liquidity, maintenance of our REIT qualification and such other factors as the Board deems relevant; our ability to maintain our qualification as a REIT for federal income tax purposes; our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended (or the Investment Company Act), including statements regarding the concept release issued by the SEC relating to interpretive issues under the Investment Company Act with respect to the status under the Investment Company Act of certain companies that are engaged in the business of acquiring mortgages and mortgage-related interests; our ability to continue growing our residential whole loan portfolio, which is dependent on, among other things, the supply of loans offered for sale in the market; targeted or expected returns on our investments in recently-originated mortgage loans, the performance of which is, similar to our other mortgage loan investments, subject to, among other things, differences in prepayment risk, credit risk and financing costs associated with such investments; risks associated with the ongoing operation of Lima One Holdings, LLC (including, without limitation, industry competition, unanticipated expenditures relating to or liabilities arising from its operation (including, among other things, a failure to realize management’s assumptions regarding expected growth in business purpose loan (BPL) origination volumes and credit risks underlying BPLs, including changes in the default rates and management’s assumptions regarding default rates and loss severities on the BPLs originated by Lima One)); expected returns on our investments in nonperforming residential whole loans (or NPLs), which are affected by, among other things, the length of time required to foreclose upon, sell, liquidate or otherwise reach a resolution of the property underlying the NPL, home price values, amounts advanced to carry the asset (e.g., taxes, insurance, maintenance expenses, etc. on the underlying property) and the amount ultimately realized upon resolution of the asset; risks associated with our investments in loan originators; the failure to realize the expected expense savings resulting from the anticipated relocation of our corporate headquarters in New York City; risks associated with investing in real estate assets generally, including changes in business conditions and the general economy; and other risks, uncertainties and factors, including those described in the annual, quarterly and current reports that we file with the SEC. These forward-looking statements are based on beliefs, assumptions and expectations of our future performance, taking into account information currently available. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. New risks and uncertainties arise over time and it is not possible to predict those events or how they may affect us. Except as required by law, we are not obligated to, and do not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
| Column 1 | Column 2 |
|---|---|
| 54 |
Table of Contents
Business/General
We are a specialty finance company that invests in and finances residential mortgage assets. We invest, on a leveraged basis, in residential whole loans, residential mortgage securities and other real estate assets. Through our wholly-owned subsidiary, Lima One, a leading nationwide originator and servicer of business purpose loans (or BPLs), we also originate and service business purpose loans for real estate investors. Our principal business objective is to deliver shareholder value through the generation of distributable income and through asset performance linked to residential mortgage credit fundamentals. We selectively invest in residential mortgage assets with a focus on credit analysis, projected prepayment rates, interest rate sensitivity and expected return. We are an internally-managed real estate investment trust.
At March 31, 2026, we had total assets of approximately $13.2 billion, of which $8.8 billion, or 66%, represented residential whole loans. Our residential whole loans include primarily: (i) loans to finance (or refinance) one-to-four family residential properties that are not considered to meet the definition of a “Qualified Mortgage” in accordance with guidelines adopted by the Consumer Financial Protection Bureau (“Non-QM loans”), (ii) business purpose loans primarily originated by Lima One, to finance (or refinance) non-owner occupied one-to-four family residential properties that are rented to one or more tenants (“Single-family rental loans”), (iii) short-term business purpose loans primarily originated by Lima One, collateralized by residential properties made to non-occupant borrowers that generally intend to rehabilitate or construct residential housing and then refinance or sell the properties (“Single-family transitional loans”), (iv) short-term business purpose loans primarily originated by Lima One, collateralized by multifamily properties, typically with a loan balance below $10 million, made to non-occupant borrowers that generally intend to rehabilitate or stabilize and then refinance or sell the properties (“Multifamily transitional loans,” collectively with Single-family transitional loans, “Transitional loans,” also sometimes referred to as “Rehabilitation loans” or “Fix and Flip loans” and, collectively with Single-family rental loans, “Business purpose loans”), (v) loans primarily secured by residential real estate that were generally either non-performing or re-performing at acquisition (“Legacy RPL/NPL”) and (vi) loans on investor properties that conform to the standards for purchase by a federally chartered corporation, such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”) (“Agency eligible investor loans,” which are included in “Other loans”). In addition, at March 31, 2026, we had approximately $3.5 billion, or 27%, of total assets invested in investments in Agency MBS.
The results of our business operations are affected by a number of factors, many of which are beyond our control, and primarily depend on, among other things, the level of our net interest income and the market value of our assets, liabilities and hedges that are accounted for at fair value through earnings, which is driven by numerous factors, including the supply and demand for residential mortgage assets in the marketplace, the terms and availability of adequate financing, general economic and real estate conditions (both on a national and local level), the impact of government actions in the real estate and mortgage sector, and the credit performance of our credit sensitive residential mortgage assets. Changes in these factors, or uncertainty in the market regarding the potential for changes in these factors, can result in significant changes in the value and/or performance of our investment portfolio. Further, our GAAP results may be impacted by market volatility, resulting in changes in market values of certain financial instruments for which changes in fair value are recorded in net income each period, including certain residential whole loans, securitized debt and Swaps. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense), the level of loan delinquencies, which may result in changes in the amount of non-accrual loans, and prepayment speeds, the behavior of which involves various risks and uncertainties. Interest rates and conditional prepayment rates (or CPRs) (which is an annualized measure of the amount of unscheduled principal prepayments on an asset as a percentage of the asset balance), vary according to the type of investment, conditions in the financial markets, competition and o
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion should be read in conjunction with our financial statements and accompanying notes included in Item 8 of this Annual Report on Form 10-K.
GENERAL
We are a specialty finance company that invests in and finances residential mortgage assets. We invest, on a leveraged basis, in residential whole loans, residential mortgage securities and other real estate assets. Through our wholly-owned subsidiary, Lima One, a leading nationwide originator and servicer of business purpose loans (or BPLs), we also originate and service business purpose loans for real estate investors. Our principal business objective is to deliver shareholder value through the generation of distributable income and through asset performance linked to residential mortgage credit fundamentals. We selectively invest in residential mortgage assets with a focus on credit analysis, projected prepayment rates, interest rate sensitivity and expected return. We are an internally-managed real estate investment trust.
At December 31, 2025, we had total assets of approximately $13.0 billion, of which $8.8 billion, or 68%, represented residential whole loans. Our residential whole loans include primarily: (i) loans to finance (or refinance) one-to-four family residential properties that are not considered to meet the definition of a “Qualified Mortgage” in accordance with guidelines adopted by the Consumer Financial Protection Bureau (“Non-QM loans”), (ii) business purpose loans primarily originated by Lima One, to finance (or refinance) non-owner occupied one-to-four family residential properties that are rented to one or more tenants (“Single-family rental loans”), (iii) short-term business purpose loans primarily originated by Lima One, collateralized by residential properties made to non-occupant borrowers that generally intend to rehabilitate or construct residential housing and then refinance or sell the properties (“Single-family transitional loans”), (iv) short-term business purpose loans primarily originated by Lima One, collateralized by multifamily properties, typically with a loan balance below $10 million, made to non-occupant borrowers that generally intend to rehabilitate or stabilize and then refinance or sell the properties (“Multifamily transitional loans, collectively with Single-family transitional loans, “Transitional loans,” also sometimes referred to as “Rehabilitation loans” or “Fix and Flip loans” and, collectively with Single-family rental loans, “Business purpose loans”), (v) loans primarily secured by residential real estate that were generally either non-performing or re-performing at acquisition (“Legacy RPL/NPL”) and (vi) loans on investor properties that conform to the standards for purchase by a federally chartered corporation, such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”) (“Agency eligible investor loans,” which are included in “Other loans”). In addition, at December 31, 2025, we had approximately $3.3 billion or 25% of total assets invested in investments in Agency MBS.
The results of our business operations are affected by a number of factors, many of which are beyond our control, and primarily depend on, among other things, the level of our net interest income and the market value of our assets, liabilities and hedges that are accounted for at fair value through earnings, which is driven by numerous factors, including the supply and demand for residential mortgage assets in the marketplace, the terms and availability of adequate financing, general economic and real estate conditions (both on a national and local level), the impact of government actions in the real estate and mortgage sector, and the credit performance of our credit sensitive residential mortgage assets. Changes in these factors, or uncertainty in the market regarding the potential for changes in these factors, can result in significant changes in the value and/or performance of our investment portfolio. Further, our GAAP results may be impacted by market volatility, resulting in changes in market values of certain financial instruments for which changes in fair value are recorded in net income each period, including certain residential whole loans, securitized debt and Swaps. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense), the level of loan delinquencies, which may result in changes in the amount of non-accrual loans, and prepayment speeds, the behavior of which involves various risks and uncertainties. Interest rates and conditional prepayment rates (or CPRs) (which is an annualized measure of the amount of unscheduled principal prepayments on an asset as a percentage of the asset balance), vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Our financial results are also impacted by estimates of credit losses that are required to be recorded when loans that are not accounted for at fair value through net income are acquired or originated, as well as changes in these credit loss estimates that will be required to be made periodically.
With respect to our business operations, increases in interest rates, in general, may, over time, cause: (i) the interest expense associated with our borrowings to increase; (ii) the value of certain of our residential mortgage assets and securitized debt to decline; (iii) coupons on our adjustable-rate assets to reset, on a delayed basis, to higher interest rates; (iv) prepayments on our assets to decline, thereby slowing the amortization of purchase premiums and the accretion of our purchase discounts, and slowing our ability to redeploy capital to generally higher yielding investments; and (v) the value of our derivative hedging instruments, if any, to increase. Conversely, decreases in interest rates, in general, may, over time, cause: (i) the interest expense associated with our borrowings to decrease; (ii) the value of certain of our residential mortgage assets and securitized debt, to increase; (iii) coupons on
| Column 1 | Column 2 |
|---|---|
| 40 |
Table of Contents
our adjustable-rate assets, on a delayed basis, to lower interest rates; (iv) prepayments on our assets to increase, thereby accelerating the amortization of purchase premiums and the accretion of our purchase discounts, and accelerating the redeployment of our capital to generally lower yielding investments; and (v) the value of our derivative hedging instruments, if any, to decrease. Further, changes in spreads will also impact the valuation of our residential mortgage assets and securitized debt, which could result in volatility in GAAP earnings. In addition, our borrowing costs and credit lines are further affected by the type of collateral we pledge and general conditions in the credit market.
Our investments in residential mortgage assets expose us to credit risk, meaning that we are generally subject to credit losses due to the risk of delinquency, default and foreclosure on the underlying real estate collateral. Our investment process for credit sensitive assets focuses primarily on quantifying and pricing credit risk. With respect to investments in Business purpose and Non-QM loans, we believe that sound underwriting standards, including low LTVs at origination, significantly mitigate our risk of loss. Further, we believe the discounted purchase prices paid on Legacy RPL/NPL loans mitigate our risk of loss in the event that we receive less than 100% of the unpaid principal balance of these investments.
Premiums arise when we acquire an MBS at a price in excess of the aggregate principal balance of the mortgages securing the MBS (i.e., par value) or when we acquire residential whole loans at a price in excess of their unpaid principal balance. Conversely, discounts arise when we acquire an MBS at a price below the aggregate principal balance of the mortgages securing the MBS or when we acquire residential whole loans at a price below their unpaid principal balance. Accretable purchase discounts on these investments are accreted to interest income. Premiums paid to purchase loans are amortized against interest income over the life of the investment using the effective yield method, adjusted for actual prepayment activity. An increase in the prepayment rate, as measured by the CPR, will typically accelerate the amortization of purchase premiums, thereby reducing the interest income earned on these assets.
CPR levels are impacted by, among other things, conditions in the housing market, new regulations, government and private sector initiatives, interest rates, availability of credit to home borrowers, underwriting standards and the economy in general. In particular, CPR presents the annualized constant rate of principal repayment in excess of scheduled principal amortization. CPRs on our residential mortgage securities and whole loans may differ significantly. For the year ended December 31, 2025, the average CPRs on certain of our loan portfolios were: 14.3% for Non-QM loans, 10.5% for Single-family rental loans, and 8.1% for Legacy RPL/NPL loans. In addition, for the year ended December 31, 2025, the repayment rate (which includes both scheduled and unscheduled repayments of principal) was 67.7% for our Single-family transitional loans and 42.5% for our Multifamily transitional loans.
It is generally our business strategy to hold our residential mortgage assets as long-term investments. As part of Lima One’s mortgage banking activities, from time to time, we sell certain loans shortly after origination. On at least a quarterly basis, excluding investments for which the fair value option has been elected or for which specialized loan accounting is otherwise applied, we assess our ability and intent to continue to hold each asset and, as part of this process, we monitor our investments in securities that are designated as AFS for impairment. A change in our ability and/or intent to continue to hold any of these securities that are in an unrealized loss position, or a deterioration in the underlying characteristics of these securities, could result in our recognizing future impairment charges or a loss upon the sale of any such security.
Our residential mortgage investments have longer-term contractual maturities than our non-securitization related financing liabilities, and the interest rates we pay on our non-securitization related financings will typically change at a faster pace than the interest rates we earn on our investments. In order to reduce this interest rate risk exposure, we may enter into derivative instruments, which currently include Swaps.
| Column 1 | Column 2 |
|---|---|
| 41 |
Table of Contents
Recent Market Conditions and Our Strategy
Following years of volatility, 2025 delivered strong fixed income returns as markets benefited from a shift in monetary policy and continued macroeconomic resilience. Credit spreads tightened and the yield curve steepened over the year, with yields on two-year Treasuries declining by 78 basis points while ten-year Treasuries declined by 43 basis points. The Bloomberg US Aggregate Index returned 7.3% for the year, marking its strongest annual performance in five years. We capitalized on these constructive market conditions by accelerating the pace of capital deployment, benefiting from increased price stability and a favorable lending environment. During 2025, we were able to add $4.8 billion of our target assets at attractive yields. These additions included $2.1 billion of Agency MBS, $1.8 billion of Non-QM loans, and approximately $900 million of funded originations of Business purpose loans and draws on existing Transitional loans at Lima One. During 2025, we executed five securitizations and issued $1.7 billion of securitized debt.
During the year, we generated GAAP earnings per share (or EPS) of $1.31 per basic common share and Distributable earnings, a non-GAAP financial measure that excludes the impact of fair value changes and certain other items, of $1.00 per basic common share. For the year, compensation and benefits and other G&A expenses were $119.4 million, a 9.5% reduction from $131.9 million incurred in 2024 attributable to expense reduction initiatives. At December 31, 2025, our GAAP book value was $13.20 and our Economic book value, a non-GAAP financial measure of our financial position that adjusts GAAP book value by the amount of unrealized mark-to-market gains or losses on our residential whole loans and securitized debt held at carrying value, was $13.75 per common share, each down approximately 1% compared to December 31, 2024. During the year, we declared dividends totaling $1.44 per common share.
For the year, our Lima One subsidiary originated Business purpose loans with a maximum unpaid principal balance of $0.9 billion, a decrease from the $1.4 billion originated in 2024. During the year, we expanded Lima One’s sales force, invested in technology initiatives that we expect to improve the borrower experience, and made key hires to Lima One’s leadership team in strategic growth areas. In early 2026, we relaunched multifamily lending and began funding loans through our newly established wholesale channel, which represent two key areas of growth for Lima One. During 2025, Lima One sold $212.9 million of recently originated single-family rental loans to third parties and realized gains of $6.1 million. We believe that these sales to third parties help to strengthen Lima One’s franchise value, create additional distribution channels to accommodate future growth, and enhance returns.
For additional information regarding the calculation of Distributable earnings and Economic book value per share, including a reconciliation to GAAP Net Income and GAAP book value per share, respectively, refer to “Reconciliation of GAAP and Non-GAAP Financial Measures” below.
2025 Portfolio Activity and impact on financial results
At December 31, 2025, our residential mortgage asset portfolio, which includes residential whole loans and REO, and Securities, at fair value, was approximately $12.3 billion compared to $10.5 billion at December 31, 2024.
The following table presents the activity for our residential mortgage asset portfolio for the year ended December 31, 2025:
| (In Millions) | December 31, 2024 | Runoff (1) | Acquisitions & Originations (2) | Other (3) | December 31, 2025 | Change | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Residential whole loans and REO | $ | 8,942 | $ | (2,540) | $ | 2,689 | $ | (146) | $ | 8,945 | $ | 3 | |||||||||||
| Securities, at fair value | 1,538 | (288) | 2,100 | 10 | 3,360 | 1,822 | |||||||||||||||||
| Total | $ | 10,480 | $ | (2,828) | $ | 4,789 | $ | (136) | $ | 12,305 | $ | 1,825 |
(1)Primarily includes principal repayments and sales of REO.
(2)Includes draws on previously originated Transitional loans.
(3)Primarily includes sales of residential whole loans and securities, changes in fair value and changes in the allowance for credit losses.
| Column 1 | Column 2 |
|---|---|
| 42 |
Table of Contents
At December 31, 2025, our total recorded investment in residential whole loans and REO was $8.9 billion, or 72.7% of our residential mortgage asset portfolio. Of this amount, $5.3 billion are Non-QM loans, $1.2 billion are Single-family rental loans, $0.7 billion are Single-family transitional loans, $0.5 billion are Multifamily transitional loans and $1.0 billion are Legacy RPL/NPL loans. Loan acquisition activity of $2.7 billion during 2025 included $655.7 million of Single-family transitional loans (including draws), $1.8 billion of Non-QM loans, $235.4 million of Single-family rental loans and $14.8 million of Multifamily transitional loans (including draws). During 2025, we recognized approximately $605.6 million of residential whole loan interest income on our consolidated statements of operations, representing an effective yield of 6.74%, with Single-family transitional loans generating an effective yield of 9.48%, Multifamily transitional loans generating an effective yield of 8.54%, Single-family rental loans generating an effective yield of 6.43%, Non-QM loans generating an effective yield of 5.87% and Legacy RPL/NPL loans generating an effective yield of 7.92%. Since the second quarter of 2021 we have elected the fair value option for all loan acquisitions, and 88% of our total loan portfolio is measured at fair value through earnings. Included in earnings in Other Income/(Loss), net are net gains on these loans of $133.7 million for the year ended December 31, 2025. At December 31, 2025 and 2024, we had REO with an aggregate carrying value of $135.0 million and $130.9 million, respectively, which is included in Other assets on our consolidated balance sheets.
At December 31, 2025, we held $3.4 billion of Securities, at fair value, including $3.3 billion of Agency MBS, $34.9 million of CRT securities and $22.1 million of Non-Agency MBS. During 2025, we purchased $2.1 billion of Agency MBS and sold $27.0 million of CRT securities and $17.5 million of Agency MBS. The net yield on our Securities, at fair value was 5.93% for 2025, compared to 6.59% for 2024.
For the year ended December 31, 2025, we recorded a provision for credit losses on residential whole loans held at carrying value of $0.9 million. The total allowance for credit losses recorded on residential whole loans held at carrying value at December 31, 2025 was $9.7 million.
During 2025, we completed five Non-QM loan securitizations with unpaid principal balance (or UPB) of loans sold of $1.8 billion. These securitizations provide longer term, non-recourse, fixed rate financing. We continue to closely follow the actions of the Federal Reserve regarding the path and timing of changes in interest rates and the impact such rate changes would be expected to have on levels of inflation, the overall economic environment and our business.
Our GAAP book value per common share was $13.20 as of December 31, 2025. Book value per common share decreased from $13.39 as of December 31, 2024. Economic book value per common share, a non-GAAP financial measure, was $13.75 as of December 31, 2025, a decrease from $13.93 as of December 31, 2024. The decrease in GAAP book value and Economic book value during 2025 primarily reflects dividends declared on our common stock in excess of our GAAP earnings. For additional information regarding the calculation of Economic book value per share, including a reconciliation to GAAP book value per share, refer to “Reconciliation of GAAP and Non-GAAP Financial Measures” below.
For more information regarding market factors which impact our portfolio, see Part I, Item 1A. “Risk Factors” and Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” of this Annual Report on Form 10-K.
Information About Our Assets
The table below presents certain information about our asset allocation at December 31, 2025:
ASSET ALLOCATION
| (Dollars in Millions) | Non-QM loans | Single-family rental loans | Single-family transitional loans | Multifamily transitional loans | Legacy RPL/NPL loans | Agency MBS | Other, net (1) | Total | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Amount | $ | 5,345 | $ | 1,234 | $ | 717 | $ | 490 | $ | 973 | $ | 3,303 | $ | 706 | $ | 12,768 | |||||||||||||||
| Financing Agreements with Non-mark-to-market Collateral Provisions | — | (7) | (47) | (28) | — | — | — | (82) | |||||||||||||||||||||||
| Financing Agreements with Mark-to-market Collateral Provisions | (537) | (263) | (198) | (189) | (79) | (2,938) | (109) | (4,313) | |||||||||||||||||||||||
| Securitized Debt | (4,204) | (788) | (367) | (159) | (812) | — | (6) | (6,336) | |||||||||||||||||||||||
| Senior Notes and Other secured financing | — | — | — | — | — | — | (209) | (209) | |||||||||||||||||||||||
| Net Equity Allocated | $ | 604 | $ | 176 | $ | 105 | $ | 114 | $ | 82 | $ | 365 | $ | 382 | $ | 1,828 | |||||||||||||||
| Debt/Net Equity Ratio (2) | 7.8x | 6.0x | 5.8x | 3.3x | 10.9x | 8.0x | 6.0x |
(1)Includes $213.2 million of cash and cash equivalents, $173.5 million of restricted cash, $57.1 million of other securities, $51.0 million of Other loans and $20.2 million of capital contributions made to loan origination partners, as well as other assets and other liabilities.
(2)Total Debt/Net Equity ratio represents the sum of borrowings under our financing agreements as a multiple of net equity allocated.
| Column 1 | Column 2 |
|---|---|
| 43 |
Table of Contents
Residential Whole Loans
The following table presents the contractual maturities of our residential whole loan portfolios at December 31, 2025. Amounts presented do not reflect estimates of prepayments or scheduled amortization.
| (In Thousands) | Non-QMloans (1) | Business purpose loans (2) | Legacy RPL/NPL loans (3) | Other loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount due: | |||||||||||||||
| Within one year | $ | — | $ | 1,077,356 | $ | 1,628 | $ | — | |||||||
| After one year: | |||||||||||||||
| Over one to five years | — | 144,172 | 9,681 | — | |||||||||||
| Over five years | 5,346,693 | 1,221,800 | 967,706 | 51,022 | |||||||||||
| Total due after one year | $ | 5,346,693 | $ | 1,365,973 | $ | 977,387 | $ | 51,022 | |||||||
| Total residential whole loans | $ | 5,346,693 | $ | 2,443,328 | $ | 979,016 | $ | 51,022 |
(1)Excludes an allowance for credit losses of $1.7 million at December 31, 2025.
(2)Excludes an allowance for credit losses of $2.0 million at December 31, 2025.
(3)Excludes an allowance for credit losses of $6.0 million at December 31, 2025.
The following table presents, at December 31, 2025, the dollar amount of certain of our residential whole loans, contractually maturing after one year, and indicates whether the loans have fixed interest rates or adjustable interest rates:
| (In Thousands) | Non-QMloans (1) (2) | Business purpose loans (1) (2) | Legacy RPL/NPL loans (1) (2) | Other loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest rates: | |||||||||||||||
| Fixed | $ | 4,619,618 | $ | 1,066,772 | $ | 810,999 | $ | 51,022 | |||||||
| Adjustable | 727,075 | 299,201 | 166,388 | — | |||||||||||
| Total | $ | 5,346,693 | $ | 1,365,973 | $ | 977,387 | $ | 51,022 |
(1)Includes loans on which borrowers have defaulted and are not making payments of principal and/or interest as of December 31, 2025.
(2)Excludes an allowance for credit losses.
Our Transitional loans contain various contractual extension features, typically ranging from three to twenty-four months subject to certain conditions, generally including our consent. Transitional loans are generally only extended if the loan is current and in compliance with various other loan terms. Given the short duration of our Transitional loans, maturity extensions are a regular occurrence, irrespective of market conditions. At December 31, 2025, approximately 66% of our Multifamily transitional loans and 31% of our Single-family transitional loans held as of period end had been extended.
For additional information regarding our residential whole loan portfolios, including information about delinquency trends, see Note 3 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
| Column 1 | Column 2 |
|---|---|
| 44 |
Table of Contents
Securities, at Fair Value
The following table presents information with respect to our Securities, at fair value at December 31, 2025 and December 31, 2024:
| (Dollars in Thousands) | December 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|---|
| Agency MBS | |||||||
| Face/Par | $ | 3,256,760 | $ | 1,403,891 | |||
| Fair Value | 3,303,204 | 1,392,635 | |||||
| Amortized Cost Basis | 3,257,686 | 1,405,900 | |||||
| Weighted average yield (1) | 5.39 | % | 5.45 | % | |||
| Weighted average time to maturity | 29.0 years | 29.1 years | |||||
| Term notes backed by MSR collateral | |||||||
| Face/Par | $ | — | $ | 55,000 | |||
| Fair Value | — | 54,588 | |||||
| Amortized Cost Basis | — | 50,639 | |||||
| Weighted average yield (1) | — | % | 13.95 | % | |||
| Weighted average time to maturity | N/A | 0.8 years | |||||
| CRT securities | |||||||
| Face/Par | $ | 34,000 | $ | 64,602 | |||
| Fair Value | 34,945 | 67,642 | |||||
| Amortized Cost Basis | 30,330 | 58,930 | |||||
| Weighted average yield (1) | 17.15 | % | 9.35 | % | |||
| Weighted average time to maturity | 14.1 years | 15.0 years | |||||
| Non-Agency MBS | |||||||
| Face/Par | $ | 25,919 | $ | 27,206 | |||
| Fair Value | 22,131 | 22,648 | |||||
| Amortized Cost Basis | 21,750 | 22,633 | |||||
| Weighted average yield (1) | 5.63 | % | 5.67 | % | |||
| Weighted average time to maturity | 25.8 years | 26.8 years |
(1)Weighted average yield is annualized interest income divided by average amortized cost basis for Securities, at fair value held at December 31, 2025 and December 31, 2024.
Tax Considerations
Current period estimated taxable income
We estimate that for 2025, our REIT taxable income was approximately $127.4 million.
Key differences between GAAP net income and REIT Taxable Income
Residential Whole Loans and Securities
The determination of taxable income attributable to residential whole loans and securities is dependent on a number of factors, including principal payments, defaults, loss mitigation efforts and loss severities. In estimating taxable income for such investments during the year, management considers estimates of the amount of discount expected to be accreted. Such estimates require significant judgment and actual results may differ from these estimates.
Potential timing differences can arise with respect to the accretion of discount and amortization of premium into income as well as the recognition of gain or loss for tax purposes as compared to GAAP. For example: a) while our REIT uses fair value accounting for GAAP in some instances, it generally is not used for purposes of determining taxable income; b) impairments generally are not recognized by us for income tax purposes until the asset is written-off or sold; c) capital losses may only be recognized by us to the extent of our capital gains; capital losses in excess of capital gains generally are carried over by us for potential offset against future capital gains; and d) tax hedge gains and losses resulting from the termination of Swaps by us generally are amortized over the remaining term of the Swap.
| Column 1 | Column 2 |
|---|---|
| 45 |
Table of Contents
Securitization
Generally, securitization transactions for GAAP and tax can be characterized as either sales or financings, depending on transaction type, structure and available elections. For GAAP purposes, our securitizations have generally been treated as on-balance sheet financing transactions. For tax purposes, they have been characterized primarily as sale transactions.
Where a securitization has been characterized as a sale, gain or loss is recognized for tax purposes. In addition, we own or may in the future acquire interests in securitization and/or re-securitization trusts, in which several of the classes of securities are or will be issued with original issue discount (or OID). As the holder of the retained interests in the trust, for tax purposes we generally will be required to include OID in our current gross interest income over the term of the applicable securities as the OID accrues. The rate at which the OID is recognized into taxable income is calculated using a constant rate of yield to maturity, with realized losses impacting the amount of OID recognized in REIT taxable income once they are actually incurred. REIT taxable income may be recognized in excess of economic income (i.e., OID) or in advance of the corresponding cash flow from these assets, thereby affecting our dividend distribution requirement to stockholders.
For securitization and/or re-securitization transactions that were treated as a sale of the underlying collateral for tax purposes, the unwinding of any such transaction will likely result in taxable income or loss. Given that securitization and re-securitization transactions are typically accounted for as financing transactions for GAAP purposes, such income or loss is not likely to be recognized for GAAP. As a result, the income recognized from securitization and re-securitization transactions may differ for tax and GAAP purposes.
Whether our investments are held by our REIT or one of its Taxable REIT Subsidiaries (TRS)
We estimate that for 2025, our net TRS taxable income (loss) will be $(56.0) million. Net income or loss generated by our TRS subsidiaries is included in consolidated GAAP net income, but may not be included in REIT taxable income in the same period. REIT taxable income generally does not include taxable income of the TRS unless and until it is distributed to the REIT. For example, because our securitization transactions that are treated as a sale for tax purposes are undertaken by a domestic TRS, any gain or loss recognized on the sale is not included in our REIT taxable income until it is distributed by the TRS. Similarly, the income earned from loans, securities, REO and other investments held by our domestic TRS is excluded from REIT taxable income until it is distributed by the TRS. Net income of our foreign domiciled TRS subsidiaries is included in REIT taxable income as if distributed to the REIT in the taxable year it is earned by the foreign domiciled TRS. A TRS may carry forward its net taxable losses indefinitely as net operating losses to offset up to 80% of its taxable income in future tax years, but REIT taxable income generally does not include the net taxable loss of a TRS unless the TRS liquidates for tax purposes.
Consequently, our REIT taxable income calculated in a given period may differ significantly from our GAAP net income.
Recent tax legislation
On July 4, 2025, the U.S. government enacted the One Big Beautiful Bill Act (“OBBBA”), which includes several changes to U.S. federal income tax law, including the temporary and permanent extension of expiring provisions of the Tax Cuts and Jobs Act of 2017. The Company is still evaluating the potential impacts of the OBBBA; however, the Company does not anticipate it will have a material impact on the Company’s financial statements.
Results of Operations
In this section, we discuss the results of our operations for the year ended December 31, 2025 compared to the year ended December 31, 2024. For a discussion related to our results of operations for the year ended December 31, 2024 compared to the year ended December 31, 2023, please refer to Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the Year Ended December 31, 2024, which was filed with the SEC on February 20, 2025, and is available on the SEC’s website at www.sec.gov and on our website at www.mfafinancial.com.
| Column 1 | Column 2 |
|---|---|
| 46 |
Table of Contents
Year Ended December 31, 2025 Compared to the Year Ended December 31, 2024
The following table summarizes the changes in our results of operations for the year ended December 31, 2025 compared to the year ended December 31, 2024.
| Year Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | December 31, 2025 | December 31, 2024 | YoY Change | ||||||||
| Interest Income: | |||||||||||
| Residential whole loans | $ | 605,611 | $ | 633,556 | $ | (27,945) | |||||
| Securities, at fair value | 121,258 | 61,110 | 60,148 | ||||||||
| Other interest-earning assets | 1,964 | 7,058 | (5,094) | ||||||||
| Cash and cash equivalent investments | 16,231 | 22,241 | (6,010) | ||||||||
| Interest Income | $ | 745,064 | $ | 723,965 | $ | 21,099 | |||||
| Interest Expense: | |||||||||||
| Asset-backed and other collateralized financing arrangements | $ | 495,549 | $ | 500,026 | $ | (4,477) | |||||
| Other interest expense | 18,431 | 21,208 | (2,777) | ||||||||
| Interest Expense | $ | 513,980 | $ | 521,234 | $ | (7,254) | |||||
| Net Interest Income | $ | 231,084 | $ | 202,731 | $ | 28,353 | |||||
| Reversal/(Provision) for Credit Losses on Residential Whole Loans | $ | (936) | $ | 3,084 | $ | (4,020) | |||||
| Reversal/(Provision) for Credit Losses on Other Assets | — | (1,135) | 1,135 | ||||||||
| Net Interest Income after Reversal/(Provision) for Credit Losses | $ | 230,148 | $ | 204,680 | $ | 25,468 | |||||
| Other Income/(Loss), net: | |||||||||||
| Net gain/(loss) on residential whole loans measured at fair value through earnings | $ | 133,689 | $ | 45,994 | $ | 87,695 | |||||
| Impairment and other net gain/(loss) on securities and other portfolio investments | 61,543 | (10,869) | 72,412 | ||||||||
| Net gain/(loss) on real estate owned | (6,760) | 3,136 | (9,896) | ||||||||
| Net gain/(loss) on derivatives used for risk management purposes | (35,544) | 78,503 | (114,047) | ||||||||
| Net gain/(loss) on securitized debt measured at fair value through earnings | (55,216) | (64,813) | 9,597 | ||||||||
| Lima One mortgage banking income | 22,848 | 32,944 | (10,096) | ||||||||
| Net realized gain/(loss) on residential whole loans held at carrying value | (882) | 418 | (1,300) | ||||||||
| Other, net | (18,723) | 115 | (18,838) | ||||||||
| Other Income/(Loss), net | $ | 100,955 | $ | 85,428 | $ | 15,527 | |||||
| Operating and Other Expense: | |||||||||||
| Compensation and benefits | $ | 77,669 | $ | 87,654 | $ | (9,985) | |||||
| Other general and administrative expense | 41,740 | 44,254 | (2,514) | ||||||||
| Loan servicing, financing and other related costs | 33,446 | 35,306 | (1,860) | ||||||||
| Amortization of intangible assets | 2,200 | 3,200 | (1,000) | ||||||||
| Operating and Other Expense | $ | 155,055 | $ | 170,414 | $ | (15,359) | |||||
| Income/(loss) before income taxes | $ | 176,048 | $ | 119,694 | $ | 56,354 | |||||
| Provision for/(benefit from) income taxes | (735) | 443 | (1,178) | ||||||||
| Net Income/(Loss) | $ | 176,783 | $ | 119,251 | $ | 57,532 | |||||
| Less Preferred Stock Dividend Requirement | $ | 40,318 | $ | 32,875 | $ | 7,443 | |||||
| Net Income/(Loss) Available to Common Stock and Participating Securities | $ | 136,465 | $ | 86,376 | $ | 50,089 | |||||
| Basic Earnings/(Loss) per Common Share | $ | 1.31 | $ | 0.83 | $ | 0.48 | |||||
| Diluted Earnings/(Loss) per Common Share | $ | 1.30 | $ | 0.82 | $ | 0.48 |
| Column 1 | Column 2 |
|---|---|
| 47 |
Table of Contents
General
For 2025, we had net income available to our common stock and participating securities of $136.5 million, or $1.31 per basic common share and $1.30 per diluted common share, compared to net income available to our common stock and participating securities for 2024 of $86.4 million, or $0.83 per basic common share and $0.82 per diluted common share. The net income available to common stock and participating securities in the current period increased from the prior period primarily as a result of $28.4 million higher net interest income, $15.4 million lower operating and other expenses, and $15.5 million higher Other income/(loss), net, partially offset by a $7.4 million increase in preferred stock dividends paid as a result of the higher floating rate payable on our Series C preferred stock.
Net Interest Income
Net interest income represents the difference between income on interest-earning assets and expense on interest-bearing liabilities. Net interest income depends primarily upon the volume of interest-earning assets and interest-bearing liabilities and the corresponding interest rates earned or paid. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense), the level of loan delinquencies, which may result in changes in the amount of non-accrual loans, and prepayment speeds on our investments. Interest rates and CPRs (which measure the amount of unscheduled principal prepayment on a bond or loan as a percentage of its unpaid balance) vary according to the type of investment, conditions in the financial markets and other factors, none of which can be predicted with any certainty.
The changes in average interest-earning assets and average interest-bearing liabilities and their related yields and costs are discussed in greater detail below under “Interest Income” and “Interest Expense.”
For 2025, our net interest spread and margin (including the impact of net Swap carry) were 1.84% and 2.55%, respectively, compared to a net interest spread and margin (including the impact of net Swap carry) of 2.10% and 2.91%, respectively, for 2024. Our net interest income, which does not include the benefit of net Swap carry, increased by $28.4 million, or 14.0%, to $231.1 million from $202.7 million for 2024. Net interest income for 2025 included approximately $23.3 million of higher net interest income for our Securities, at fair value portfolio compared to 2024, primarily due to higher amounts invested in Agency MBS, partially offset by a related increase in average balance of securities financing agreements. In addition, net interest income for 2025 included $12.7 million higher net interest income from our residential whole loan portfolio compared to 2024, primarily due to a decrease in average balances of, and rates on, residential whole loan financing agreements, partially offset by an increase in average balances of, and rates on, our securitized debt and a decrease in amounts invested in the loan portfolio. Net interest income for 2025 also had approximately $11.1 million less interest income from cash and other interest earning assets compared to 2024.
| Column 1 | Column 2 |
|---|---|
| 48 |
Table of Contents
Analysis of Net Interest Income
The following table sets forth certain information about the average balances of our assets and liabilities and their related yields and costs for the years ended December 31, 2025 and 2024. Average yields are derived by dividing interest income by the average amortized cost basis of the related assets, and average costs are derived by dividing interest expense by the average balance of the related liabilities, for the periods shown. The yields and costs may include premium amortization and discount accretion which are considered adjustments to interest income or expense.
| For the Year Ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||||||||||
| Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | |||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||
| Interest-earning assets (1): | ||||||||||||||||||||||
| Residential whole loans | $ | 8,986,933 | $ | 605,611 | 6.74 | % | $ | 9,404,477 | $ | 633,556 | 6.74 | % | ||||||||||
| Securities, at fair value | 2,046,043 | 121,258 | 5.93 | 927,927 | 61,110 | 6.59 | ||||||||||||||||
| Cash and cash equivalents (2) | 488,477 | 16,231 | 3.32 | 540,408 | 22,241 | 4.12 | ||||||||||||||||
| Other interest-earning assets | 7,225 | 1,964 | 27.18 | 35,941 | 7,058 | 19.64 | ||||||||||||||||
| Total interest-earning assets | 11,528,678 | 745,064 | 6.46 | 10,908,753 | 723,965 | 6.64 | ||||||||||||||||
| Liabilities: | ||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Securitized debt (3) | $ | 6,006,557 | $ | 304,860 | 5.08 | % | $ | 5,220,172 | $ | 251,582 | 4.82 | % | ||||||||||
| Collateralized financing agreements (4) | 3,558,090 | 190,689 | 5.29 | 3,490,693 | 248,444 | 7.00 | ||||||||||||||||
| Convertible Senior Notes | — | — | — | 80,985 | 5,540 | 6.84 | ||||||||||||||||
| Other secured financing | 3,614 | 236 | 6.47 | — | — | — | ||||||||||||||||
| 8.875% Senior Notes | 111,621 | 10,977 | 9.83 | 107,914 | 10,603 | 9.83 | ||||||||||||||||
| 9.00% Senior Notes | 72,603 | 7,218 | 9.94 | 51,121 | 5,065 | 9.91 | ||||||||||||||||
| Total interest-bearing liabilities | 9,752,485 | 513,980 | 5.24 | 8,950,885 | 521,234 | 5.78 | ||||||||||||||||
| Net interest income/net interest rate spread (5) | 231,084 | 1.22 | 202,731 | 0.86 | ||||||||||||||||||
| Impact of net Swap carry (6) | 61,528 | 0.62 | 112,771 | 1.24 | ||||||||||||||||||
| Net interest rate spread (including the impact of net Swap carry) | $ | 292,612 | 1.84 | % | $ | 315,502 | 2.10 | % | ||||||||||||||
| Net interest-earning assets/net interest margin (7) | $ | 1,776,193 | 2.55 | % | $ | 1,957,868 | 2.91 | % |
(1)Yields presented throughout this Annual Report on Form 10-K are calculated using average amortized cost basis data for residential whole loans and securities, which excludes unrealized gains and losses. For GAAP reporting purposes, securities purchases and sales are reported on the trade date. Average amortized cost basis data used to determine yields is calculated based on the settlement date of the associated purchase or sale as interest income is not earned on purchased assets and continues to be earned on sold assets until settlement date.
(2)Includes average interest-earning cash, cash equivalents and restricted cash.
(3)Includes both securitized debt, at carrying value and securitized debt, at fair value.
(4)Collateralized financing agreements include the following: mark-to-market asset based financing and non-mark-to-market asset based financing. For additional information, see Note 6, included under Item 8 of this Annual Report on Form 10-K.
(5)Net interest rate spread reflects the difference between the yield on average interest-earning assets and average cost of funds.
(6)Reflects the impact of positive or negative net Swap carry. Positive net Swap carry results when income from the receive leg of a Swap is greater than the expense on the pay leg. Negative net Swap carry results when income from the receive leg is less than the expense on the pay leg.
(7)Net interest margin reflects net interest income (including net Swap carry) divided by average interest-earning assets.
| Column 1 | Column 2 |
|---|---|
| 49 |
Table of Contents
Rate/Volume Analysis
The following table presents the extent to which changes in interest rates (yield/cost) and changes in the volume (average balance) of interest-earning assets and interest-bearing liabilities have affected our interest income and interest expense during the periods indicated. Information is provided in each category with respect to: (i) the changes attributable to changes in volume (changes in average balance multiplied by prior rate); (ii) the changes attributable to changes in rate (changes in rate multiplied by prior average balance); and (iii) the net change. The changes attributable to the combined impact of volume and rate have been allocated proportionately, based on absolute values, to the changes due to rate and volume.
| Year Ended December 31, 2025 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared to | |||||||||||
| Year Ended December 31, 2024 | |||||||||||
| Increase/(Decrease) due to | Total Net Change in Interest Income/Expense | ||||||||||
| (In Thousands) | Volume | Rate | |||||||||
| Interest-earning assets: | |||||||||||
| Residential whole loans | $ | (27,945) | $ | — | $ | (27,945) | |||||
| Securities, at fair value | 66,841 | (6,693) | 60,148 | ||||||||
| Cash and cash equivalents | (1,990) | (4,020) | (6,010) | ||||||||
| Other interest-earning assets | (7,101) | 2,007 | (5,094) | ||||||||
| Total net change in income from interest-earning assets | $ | 29,805 | $ | (8,706) | $ | 21,099 | |||||
| Interest-bearing liabilities: | |||||||||||
| Securitized debt | $ | 39,231 | $ | 14,047 | $ | 53,278 | |||||
| Residential whole loan financing agreements | (63,512) | (30,228) | (93,740) | ||||||||
| Securities, at fair value repurchase agreements | 46,924 | (10,098) | 36,826 | ||||||||
| REO financing agreements | (627) | (214) | (841) | ||||||||
| Convertible Senior Notes | (5,540) | — | (5,540) | ||||||||
| Other secured financing | 236 | — | 236 | ||||||||
| 8.875% Senior Notes | 374 | — | 374 | ||||||||
| 9.00% Senior Notes | 2,153 | — | 2,153 | ||||||||
| Total net change in expense of interest-bearing liabilities | $ | 19,239 | $ | (26,493) | $ | (7,254) | |||||
| Net change in net interest income | $ | 10,566 | $ | 17,787 | $ | 28,353 |
The following table presents certain quarterly information regarding our net interest spread and net interest margin for the quarterly periods presented:
| Total Interest-Earning Assets and Interest- Bearing Liabilities | ||||||
|---|---|---|---|---|---|---|
| Quarter Ended | Net Interest Spread (1) | Net Interest Margin (2) | ||||
| December 31, 2025 | 1.69 | % | 2.31 | % | ||
| September 30, 2025 | 1.86 | 2.57 | ||||
| June 30, 2025 | 1.98 | 2.73 | ||||
| March 31, 2025 | 1.84 | 2.63 | ||||
| December 31, 2024 | 1.99 | 2.76 | ||||
| September 30, 2024 | 2.18 | 3.00 | ||||
| June 30, 2024 | 2.16 | 3.01 | ||||
| March 31, 2024 | 2.06 | 2.88 |
(1)Reflects the difference between the yield on average interest-earning assets and average cost of funds (including net Swap carry).
(2)Reflects annualized net interest income (including net Swap carry) divided by average interest-earning assets.
| Column 1 | Column 2 |
|---|---|
| 50 |
Table of Contents
The following table presents the components of the net interest spread earned on our Residential whole loans for the quarterly periods presented:
| Quarter Ended | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | |||||||||||||||||
| Non-QM Loans | ||||||||||||||||||||||||
| Net Yield (1) | 5.96 | % | 5.95 | % | 5.79 | % | 5.78 | % | 5.63 | % | 5.47 | % | 5.49 | % | 5.39 | % | ||||||||
| Cost of Funding (2) | (5.13) | % | (5.21) | % | (5.14) | % | (5.08) | % | (5.12) | % | (5.22) | % | (5.18) | % | (5.12) | % | ||||||||
| Impact of net Swap carry (3) | 0.49 | % | 0.62 | % | 0.70 | % | 0.77 | % | 1.36 | % | 1.75 | % | 1.63 | % | 1.68 | % | ||||||||
| Net Interest Spread | 1.32 | % | 1.36 | % | 1.35 | % | 1.47 | % | 1.87 | % | 2.00 | % | 1.94 | % | 1.95 | % | ||||||||
| Business Purpose Loans | ||||||||||||||||||||||||
| Net Yield (1) | 7.50 | % | 7.88 | % | 7.99 | % | 8.09 | % | 7.73 | % | 7.91 | % | 7.99 | % | 7.66 | % | ||||||||
| Cost of Funding (2) | (5.82) | % | (6.03) | % | (6.07) | % | (6.15) | % | (6.39) | % | (6.66) | % | (6.72) | % | (6.66) | % | ||||||||
| Impact of net Swap carry (3) | 0.44 | % | 0.49 | % | 0.42 | % | 0.45 | % | 0.80 | % | 1.01 | % | 0.92 | % | 0.99 | % | ||||||||
| Net Interest Spread | 2.12 | % | 2.34 | % | 2.34 | % | 2.39 | % | 2.14 | % | 2.26 | % | 2.19 | % | 1.99 | % | ||||||||
| Legacy RPL/NPL Loans | ||||||||||||||||||||||||
| Net Yield (1) | 7.42 | % | 8.55 | % | 8.69 | % | 7.01 | % | 7.52 | % | 7.75 | % | 8.72 | % | 7.62 | % | ||||||||
| Cost of Funding (2) | (4.29) | % | (4.32) | % | (4.29) | % | (4.24) | % | (4.23) | % | (4.64) | % | (4.77) | % | (4.51) | % | ||||||||
| Impact of net Swap carry (3) | 0.48 | % | 0.52 | % | 0.40 | % | 0.31 | % | 0.19 | % | 0.56 | % | 1.07 | % | 1.07 | % | ||||||||
| Net Interest Spread | 3.61 | % | 4.75 | % | 4.80 | % | 3.08 | % | 3.48 | % | 3.67 | % | 5.02 | % | 4.18 | % | ||||||||
| Total Residential Whole Loans | ||||||||||||||||||||||||
| Net Yield (1) | 6.53 | % | 6.81 | % | 6.85 | % | 6.77 | % | 6.65 | % | 6.74 | % | 6.92 | % | 6.63 | % | ||||||||
| Cost of Funding (2) | (5.23) | % | (5.36) | % | (5.35) | % | (5.36) | % | (5.51) | % | (5.76) | % | (5.82) | % | (5.75) | % | ||||||||
| Impact of net Swap carry (3) | 0.48 | % | 0.58 | % | 0.58 | % | 0.60 | % | 1.01 | % | 1.31 | % | 1.28 | % | 1.32 | % | ||||||||
| Net Interest Spread | 1.78 | % | 2.03 | % | 2.08 | % | 2.01 | % | 2.15 | % | 2.29 | % | 2.38 | % | 2.20 | % | ||||||||
| Securities, at fair value | ||||||||||||||||||||||||
| Net Yield (1) | 5.56 | % | 5.79 | % | 6.60 | % | 6.07 | % | 6.05 | % | 6.48 | % | 7.03 | % | 7.24 | % | ||||||||
| Cost of Funding (2) | (4.18) | % | (4.50) | % | (4.55) | % | (4.58) | % | (5.02) | % | (5.65) | % | (5.74) | % | (5.79) | % | ||||||||
| Impact of net Swap carry (3) | 0.79 | % | 1.05 | % | 1.05 | % | 1.08 | % | 1.68 | % | 1.71 | % | 1.90 | % | 1.79 | % | ||||||||
| Net Interest Spread | 2.17 | % | 2.34 | % | 3.10 | % | 2.57 | % | 2.71 | % | 2.54 | % | 3.19 | % | 3.24 | % |
(1)Reflects annualized interest income on Residential whole loans divided by average amortized cost basis of Residential whole loans. Excludes servicing costs.
(2)Reflects annualized interest expense divided by average balance of agreements with mark-to-market collateral provisions (repurchase agreements), agreements with non-mark-to-market collateral provisions, and securitized debt.
(3)Reflects the difference between Swap interest income received and Swap interest expense paid on our Swaps. While we have not elected hedge accounting treatment for Swaps and, accordingly, net Swap carry is not presented in interest expense in our consolidated statement of operations, we believe it is appropriate to allocate net Swap carry by asset class to reflect the economic impact of our Swaps on the net interest spread shown in the table above.
Interest Income
Interest income on our Securities, at fair value portfolio for 2025 increased $60.1 million to $121.3 million from $61.1 million for 2024. This increase primarily reflects a higher average amortized cost basis of the portfolio of $1.1 billion due to purchases of Agency MBS, partially offset by a decrease in the net yield on our Securities, at fair value portfolio to 5.93% for 2025, compared to 6.59% for 2024.
Interest income on our residential whole loans for 2025 decreased by $27.9 million, or 4.4%, to $605.6 million compared to $633.6 million for 2024. This decrease is primarily due to a $0.4 billion lower average balance of this portfolio to $9.0 billion for 2025 from $9.4 billion for 2024.
Interest income on our cash and other interest earning assets for 2025 decreased by $11.1 million to $18.2 million, compared to $29.3 million for 2024. This decrease primarily reflects a $28.7 million lower average balance of other interest earning assets as well as a lower yield earned on our cash and cash equivalents to 3.32% for 2025 from 4.12% for 2024.
| Column 1 | Column 2 |
|---|---|
| 51 |
Table of Contents
Interest Expense
Our interest expense for 2025 decreased by $7.3 million, or 1.4%, to $514.0 million, from $521.2 million for 2024. This decrease primarily reflects the lower overall average balances of, and rates on, our residential whole loan financing agreements, lower rates on our securities repurchase agreements, as well as lower expense for convertible senior notes as these notes matured in June 2024 and were repaid in full. These decreases were partially offset by the impact of higher average balances of, and rates on, our securitized debt, higher average balances of our securities repurchase agreements, and $2.2 million and $0.4 million of higher interest expense related to our 9.00% and 8.875% senior notes issued in April and January 2024, respectively.
Provision for Credit Losses on Residential Whole Loans Held at Carrying Value
For 2025, we recorded a provision for credit losses on residential whole loans held at carrying value of $0.9 million compared to a reversal of provision of $3.1 million for 2024. The provision for the current period primarily reflects minor changes to modeling assumptions, partially offset by the run-off of loans held at carrying value. The reversal of provision recorded in 2024 primarily reflects the run-off of loans held at carrying value and minor changes to modeling assumptions.
Provision for Credit Losses on Other Assets
For 2025, we had no provision for credit losses on Other Assets. For 2024, we recorded a provision for credit losses on Other Assets of $1.1 million, related to an uncollectible receivable from an unrelated third-party servicer.
Other Income/(Loss), net
For 2025, Other Income/(Loss), net was $101.0 million, compared to an Other Income/(Loss), net of $85.4 million for 2024. The components of Other (Loss)/Income, net for 2025 and 2024 are summarized in the table below:
| For the Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In Thousands) | 2025 | 2024 | |||||
| Net gain/(loss) on residential whole loans measured at fair value through earnings | $ | 133,689 | $ | 45,994 | |||
| Impairment and other net gain/(loss) on securities and other portfolio investments | 61,543 | (10,869) | |||||
| Net gain/(loss) on real estate owned | (6,760) | 3,136 | |||||
| Net gain/(loss) on derivatives used for risk management purposes | (35,544) | 78,503 | |||||
| Net gain/(loss) on securitized debt measured at fair value through earnings | (55,216) | (64,813) | |||||
| Lima One mortgage banking income | 22,848 | 32,944 | |||||
| Net realized gain/(loss) on residential whole loans held at carrying value | (882) | 418 | |||||
| Other, net (1) | (18,723) | 115 | |||||
| Other Income/(Loss), net | $ | 100,955 | $ | 85,428 |
(1) Includes realized credit losses, net of recoveries, on liquidated residential whole loans or residential whole loans that were transferred to REO of $(26.6) million and $(11.5) million in 2025 and 2024, respectively.
During the past two years we have seen an increase in realized credit losses on our residential whole loans at fair value, as we have worked to accelerate the resolution of certain non-performing loans. While we cannot predict the timing or amount of future credit losses, we expect that credit losses may remain heightened relative to historical levels in the short term as we continue to work to accelerate the resolution of certain non-performing loans. Credit losses are generally initially recognized in “Net gain/(loss) on residential whole loans measured at fair value through earnings” as unrealized losses and are later reclassified to “Other Income/(Loss), net” when the credit loss is realized.
| Column 1 | Column 2 |
|---|---|
| 52 |
Table of Contents
Operating and Other Expense
Operating and other expenses are composed of compensation and benefits, other general and administrative, loan servicing and other related operating expenses and amortization of Lima One intangible assets.
Compensation and benefits expenses are composed of salaries, annual bonus, stock-based awards, long-term incentives, Lima One origination related commissions, related payroll taxes, medical insurance, 401(k) matching and other benefits expenses. Compensation and benefits expense decreased $10.0 million to $77.7 million for 2025, compared to $87.7 million for 2024, primarily driven by lower expense recognition from cash bonus and stock-based awards, lower accrual of severance costs, and a reduction in Lima One salary expenses from reduced headcount.
Other general and administrative expenses are comprised of leasing and other office expenses, professional fees, insurance costs, board of directors fees, and miscellaneous expenses. Other general and administrative expenses decreased by $2.5 million to $41.7 million for 2025 compared to $44.3 million for 2024, primarily as a result of lower expense recognized on the disposal of fixed assets at Lima One, as well as lower costs associated with IT infrastructure, industry conferences and related travel expenses, and lower professional fees, partially offset by higher rental expense for the new Lima One headquarters.
Loan servicing and other related operating expenses are composed of non-recoverable advances, upfront costs on securitization and other fees related to our residential whole loan activities. These expenses decreased in 2025 compared to 2024 by approximately $1.9 million, or 5.3%, primarily due to lower expenses recognized on upfront costs on securitizations, with five securitizations in 2025 compared to eight in 2024, partially offset by higher expenses recognized related to property preservation, taxes, insurance, and certain other non-recoverable carrying costs on our residential whole loan and REO portfolios.
Selected Financial Ratios
The following table presents information regarding certain of our financial ratios at or for the dates presented:
| At or for the Quarter Ended | Return on Average Total Assets (1) | Return on Average Total Stockholders’ Equity (2) | Dividend Payout Ratio (3) | Total Average Stockholders’ Equity to Total Average Assets (4) | Leverage Multiple (5) | Recourse Leverage Multiple (6) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | 1.69 | % | 11.84 | % | 0.86 | 14.31 | % | 6.0 | 2.5 | |||||||
| September 30, 2025 | 1.62 | 10.50 | 1.00 | 15.46 | 5.5 | 1.9 | ||||||||||
| June 30, 2025 | 1.14 | 7.21 | 1.64 | 15.86 | 5.2 | 1.8 | ||||||||||
| March 31, 2025 | 1.45 | 8.91 | 1.13 | 16.31 | 5.1 | 1.8 | ||||||||||
| December 31, 2024 | 0.21 | 1.26 | — | 16.41 | 5.0 | 1.7 | ||||||||||
| September 30, 2024 | 1.74 | 10.17 | 0.92 | 17.10 | 4.8 | 1.8 | ||||||||||
| June 30, 2024 | 1.52 | 8.85 | 1.09 | 17.14 | 4.7 | 1.7 | ||||||||||
| March 31, 2024 | 0.85 | 4.69 | 2.50 | 18.23 | 4.6 | 1.8 |
(1)Reflects annualized net income divided by average total assets.
(2)Reflects annualized net income divided by average total stockholders’ equity.
(3)Reflects dividends declared per share of common stock divided by earnings per share. The ratio has not been calculated for periods where earnings per share is negative as the calculations are not meaningful.
(4)Reflects total average stockholders’ equity divided by total average assets.
(5)Represents the sum of our borrowings under financing agreements and payable for unsettled purchases divided by stockholders’ equity.
(6)Represents the sum of our borrowings under financing agreements (excluding securitized debt and other non-recourse debt) and payable for unsettled purchases divided by stockholders’ equity.
| Column 1 | Column 2 |
|---|---|
| 53 |
Table of Contents
Reconciliation of GAAP and Non-GAAP Financial Measures
Reconciliation of GAAP Net Income to non-GAAP Distributable Earnings
“Distributable earnings” is a non-GAAP financial measure of our operating performance, within the meaning of Regulation G and Item 10(e) of Regulation S-K, as promulgated by the Securities and Exchange Commission. Distributable earnings is determined by adjusting GAAP net income/(loss) by removing certain unrealized gains and losses, primarily on residential mortgage investments, associated debt, and hedges that are, in each case, accounted for at fair value through earnings, certain realized gains and losses, as well as certain non-cash expenses and securitization-related transaction costs. Realized gains and losses arising from loans sold to third-parties by Lima One shortly after the origination of such loans are included in Distributable earnings. The transaction costs are primarily comprised of costs only incurred at the time of execution of our securitizations and include costs such as underwriting fees, legal fees, diligence fees, bank fees and other similar transaction related expenses. These costs are all incurred prior to or at the execution of our securitizations and do not recur. Recurring expenses, such as servicing fees, custodial fees, trustee fees and other similar ongoing fees are not excluded from Distributable earnings. Management believes that the adjustments made to GAAP earnings result in the removal of (i) income or expenses that are not reflective of the longer term performance of our investment portfolio, (ii) certain non-cash expenses, and (iii) expense items required to be recognized solely due to the election of the fair value option on certain related residential mortgage assets and associated liabilities. Distributable earnings is one of the factors that our Board of Directors considers when evaluating distributions to our shareholders. Accordingly, we believe that the adjustments to compute Distributable earnings specified below provide investors and analysts with additional information to evaluate our financial results.
Distributable earnings should be used in conjunction with results presented in accordance with GAAP. Distributable earnings does not represent and should not be considered as a substitute for net income or cash flows from operating activities, each as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
The following table provides a reconciliation of our GAAP net income/(loss) used in the calculation of basic EPS to our non-GAAP Distributable earnings for the quarterly periods below:
| Quarter Ended | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands, Except Per Share Amounts) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | |||||||||||||||||||||||
| GAAP Net income/(loss) used in the calculation of basic EPS | $ | 43,402 | $ | 37,082 | $ | 22,424 | $ | 32,751 | $ | (2,396) | $ | 39,870 | $ | 33,614 | $ | 14,827 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||
| Unrealized and realized gains and losses on: | |||||||||||||||||||||||||||||||
| Residential whole loans held at fair value | (4,405) | (41,293) | (33,612) | (54,380) | 102,339 | (143,416) | (16,430) | 11,513 | |||||||||||||||||||||||
| Securities held at fair value | (14,313) | (17,310) | (4,008) | (20,201) | 26,273 | (17,107) | 4,026 | 4,776 | |||||||||||||||||||||||
| Residential whole loans and securities at carrying value | (1,399) | (668) | 343 | 305 | — | (7,324) | (2,668) | (418) | |||||||||||||||||||||||
| Interest rate swaps and ERIS swap futures | 657 | 14,826 | 32,565 | 44,842 | (46,632) | 84,629 | 10,237 | (23,182) | |||||||||||||||||||||||
| Securitized debt held at fair value | (1,586) | 21,303 | 3,712 | 18,575 | (47,267) | 71,475 | 7,597 | 20,169 | |||||||||||||||||||||||
| Other portfolio investments | (3) | (26) | (2,637) | (744) | (94) | 1,503 | 1,484 | — | |||||||||||||||||||||||
| Expense items: | |||||||||||||||||||||||||||||||
| Amortization of intangible assets | 300 | 300 | 800 | 800 | 800 | 800 | 800 | 800 | |||||||||||||||||||||||
| Equity based compensation | 1,880 | 1,861 | 2,274 | 6,052 | 1,637 | 2,104 | 3,899 | 6,243 | |||||||||||||||||||||||
| Securitization-related transaction costs | 2,188 | 3,550 | 1,753 | 1,696 | 5,252 | 3,485 | 3,009 | 1,340 | |||||||||||||||||||||||
| Depreciation | 1,045 | 1,328 | 1,087 | 879 | 938 | 2,604 | 822 | 889 | |||||||||||||||||||||||
| Total adjustments | (15,636) | (16,129) | 2,277 | (2,176) | 43,246 | (1,247) | 12,776 | 22,130 | |||||||||||||||||||||||
| Distributable earnings | $ | 27,766 | $ | 20,953 | $ | 24,701 | $ | 30,575 | $ | 40,850 | $ | 38,623 | $ | 46,390 | $ | 36,957 | |||||||||||||||
| GAAP earnings/(loss) per basic common share | $ | 0.42 | $ | 0.36 | $ | 0.22 | $ | 0.32 | $ | (0.02) | $ | 0.38 | $ | 0.32 | $ | 0.14 | |||||||||||||||
| Distributable earnings per basic common share | $ | 0.27 | $ | 0.20 | $ | 0.24 | $ | 0.29 | $ | 0.39 | $ | 0.37 | $ | 0.45 | $ | 0.36 | |||||||||||||||
| Weighted average common shares for basic earnings per share | 103,061 | 103,683 | 103,705 | 103,777 | 103,675 | 103,647 | 103,446 | 103,175 |
| Column 1 | Column 2 |
|---|---|
| 54 |
Table of Contents
Selected Financial Ratios (using Distributable earnings)
The following table presents information regarding certain of our financial ratios at or for the dates presented:
| At or for the Quarter Ended | Return on Average Total Assets (1) | Return on Average Total Stockholders’ Equity (2) | Dividend Payout Ratio (3) | |||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | 1.20 | % | 8.39 | % | 1.33 | |||
| September 30, 2025 | 1.07 | 6.94 | 1.80 | |||||
| June 30, 2025 | 1.21 | 7.66 | 1.50 | |||||
| March 31, 2025 | 1.37 | 8.39 | 1.24 | |||||
| December 31, 2024 | 1.72 | 10.49 | 0.90 | |||||
| September 30, 2024 | 1.69 | 9.89 | 0.95 | |||||
| June 30, 2024 | 1.98 | 11.53 | 0.78 | |||||
| March 31, 2024 | 1.66 | 9.12 | 0.97 |
(1)Reflects annualized Distributable earnings before preferred dividends divided by average total assets.
(2)Reflects annualized Distributable earnings before preferred dividends divided by average total stockholders’ equity.
(3)Reflects dividends declared per share of common stock divided by Distributable earnings per share.
Reconciliation of GAAP Book Value per Common Share to non-GAAP Economic Book Value per Common Share
“Economic book value” is a non-GAAP financial measure of our financial position. To calculate our Economic book value, our portfolios of Residential whole loans and securitized debt held at carrying value are adjusted to their fair value, rather than the carrying value that is required to be reported under the GAAP accounting model applied to these financial instruments. These adjustments are also reflected in the table below in our end of period stockholders’ equity. Management considers that Economic book value provides investors with a useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for all of our investment activities, irrespective of the accounting model applied for GAAP reporting purposes. Economic book value does not represent and should not be considered as a substitute for Stockholders’ Equity, as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
The following table provides a reconciliation of our GAAP book value per common share to our non-GAAP Economic book value per common share as of the quarterly periods below:
| Quarter Ended: | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Millions, Except Per Share Amounts) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | |||||||||||||||||||||||
| GAAP Total Stockholders’ Equity | $ | 1,827.7 | $ | 1,821.5 | $ | 1,822.1 | $ | 1,838.4 | $ | 1,841.8 | $ | 1,880.5 | $ | 1,883.2 | $ | 1,884.2 | |||||||||||||||
| Preferred Stock, liquidation preference | (485.3) | (479.9) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | |||||||||||||||||||||||
| GAAP Stockholders’ Equity for book value per common share | 1,342.4 | 1,341.6 | 1,347.1 | 1,363.4 | 1,366.8 | 1,405.5 | 1,408.2 | 1,409.2 | |||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||
| Fair value adjustment to Residential whole loans, at carrying value | 10.1 | 8.7 | 1.8 | (6.3) | (15.3) | 6.7 | (26.8) | (35.4) | |||||||||||||||||||||||
| Fair value adjustment to Securitized debt, at carrying value | 45.7 | 48.5 | 57.1 | 63.1 | 70.3 | 64.3 | 82.3 | 88.4 | |||||||||||||||||||||||
| Stockholders’ Equity including fair value adjustments to Residential whole loans and Securitized debt held at carrying value (Economic book value) | $ | 1,398.2 | $ | 1,398.8 | $ | 1,406.0 | $ | 1,420.2 | $ | 1,421.8 | $ | 1,476.5 | $ | 1,463.7 | $ | 1,462.2 | |||||||||||||||
| GAAP book value per common share | $ | 13.20 | $ | 13.13 | $ | 13.12 | $ | 13.28 | $ | 13.39 | $ | 13.77 | $ | 13.80 | $ | 13.80 | |||||||||||||||
| Economic book value per common share | $ | 13.75 | $ | 13.69 | $ | 13.69 | $ | 13.84 | $ | 13.93 | $ | 14.46 | $ | 14.34 | $ | 14.32 | |||||||||||||||
| Number of shares of common stock outstanding | 101.7 | 102.2 | 102.7 | 102.7 | 102.1 | 102.1 | 102.1 | 102.1 |
| Column 1 | Column 2 |
|---|---|
| 55 |
Table of Contents
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Our consolidated financial statements include the accounts of all of our subsidiaries. The preparation of consolidated financial statements in accordance with GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the consolidated financial statements, giving due consideration to materiality. Actual results could differ from these estimates.
Our accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Management believes the policies which more significantly rely on estimates and judgments to be as follows:
Fair Value Measurements - Residential Whole Loans
GAAP requires the categorization of fair value measurements into three broad levels that form a hierarchy. The following describes the valuation methodologies used for our financial instrument investments categorized as level 3 in the valuation hierarchy, which require the most significant estimates and judgments to be made.
We determine the fair value of our residential whole loans after considering valuations obtained from third-parties that specialize in providing valuations of residential mortgage loans. The valuation approach applied generally depends on whether the loan is considered performing or non-performing at the date the valuation is performed. For performing loans, estimates of fair value are derived using a discounted cash flow approach, where estimates of cash flows are determined from the scheduled payments, adjusted using forecasted prepayment, default and loss given default rates. For non-performing loans, asset liquidation cash flows are derived based on the estimated time to liquidate the loan, the estimated value of the collateral, expected costs and estimated home price levels. Estimated cash flows for both performing and non-performing loans are discounted at yields considered appropriate to arrive at a reasonable exit price for the asset. Indications of loan value such as actual trades, bids, offers and generic market color may be used in determining the appropriate discount yield. The estimation of cash flows used in pricing models is inherently subjective and imprecise. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value. See “Quantitative and Qualitative Disclosures about Market Risk” for further information about the sensitivity of our investment portfolio to changes in market factors, particularly market interest rates.
See Note 13 to our consolidated financial statements included under Item 8 of this Annual Report on Form 10-K for information regarding the assumptions used in valuing our residential whole loans.
Residential whole loans, at fair value are recorded on our consolidated balance sheets at fair value and changes in their fair value are recorded through earnings. We held $7.7 billion and $7.5 billion of residential whole loans, at fair value, at December 31, 2025 and 2024, respectively, which represented 59.2% and 65.8% of our total assets at those dates, respectively. Residential whole loans, at fair value recorded valuation changes of $133.7 million, $46.0 million and $89.9 million during the years ended December 31, 2025, 2024, and 2023, respectively.
With respect to Residential whole loans, at carrying value, the fair value for these loans is disclosed in the footnotes to the consolidated financial statements and changes in their fair value do not impact earnings. We held $1.1 billion and $1.3 billion of residential whole loans, at carrying value, at December 31, 2025 and 2024, respectively, which represented 8.4% and 11.4% of our total assets at those dates, respectively. Residential whole loans, at carrying value experienced net fair value changes of $25.4 million, $20.4 million and $34.6 million during the years ended December 31, 2025, 2024, and 2023, respectively.
Recent Accounting Standards to Be Adopted in Future Periods
In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (or ASU 2024-03). The amendments in ASU 2024-03 primarily require entities to disclose additional details regarding certain expenses on both an annual and interim basis. ASU 2024-03 is effective for public business entities for fiscal years beginning after December 15, 2026. Early adoption is permitted. We do not expect that the adoption of ASU 2024-03 will have a significant impact on our financial statement disclosures.
| Column 1 | Column 2 |
|---|---|
| 56 |
Table of Contents
LIQUIDITY AND CAPITAL RESOURCES
Our principal sources of cash generally consist of borrowings under repurchase agreements and other collateralized financings, payments of principal and interest we receive on our investment portfolio, cash generated from our operating results and, to the extent such transactions are entered into, proceeds from capital market and structured financing transactions. Our most significant uses of cash are generally to pay principal and interest on our financing transactions, to purchase and originate residential mortgage assets, to make dividend payments on our capital stock, to fund our operations, to meet margin calls and to make other investments that we consider appropriate.
We seek to employ a diverse capital raising strategy under which we may issue capital stock and other types of securities. To the extent we raise additional funds through capital market transactions, we currently anticipate using the net proceeds from such transactions to acquire additional residential mortgage-related assets, consistent with our investment policy, and for working capital, which may include, among other things, the repayment of our financing transactions. There can be no assurance, however, that we will be able to access the capital markets at any particular time or on any particular terms. We have available for issuance an unlimited amount (subject to the terms and limitations of our charter) of common stock, preferred stock, depository shares representing preferred stock, warrants, debt securities, rights and/or units pursuant to our universal shelf registration statement and, until September 27, 2025, we had approximately 2.0 million shares of common stock available for issuance pursuant to our DRSPP shelf registration statement. The DRSPP shelf registration statement expired by its terms on September 27, 2025. We did not issue any shares pursuant to the DRSPP during 2025.
In January 2024, we completed the issuance of $115.0 million in aggregate principal amount of our 8.875% Senior Notes due 2029 (or the 8.875% Senior Notes) in an underwritten public offering. The 8.875% Senior Notes are our senior unsecured obligations and bear interest at a rate equal to 8.875% per year, payable in cash quarterly in arrears on February 15, May 15, August 15, and November 15 of each year, beginning on May 15, 2024, and are expected to mature on February 15, 2029, unless earlier redeemed. We may redeem the 8.875% Senior Notes in whole or in part at any time at our option on or after February 15, 2026, at a redemption price equal to 100% of the outstanding principal amount of the 8.875% Senior Notes to be redeemed plus accrued and unpaid interest to, but excluding, the redemption date. The total net proceeds to us from the offering of the 8.875% Senior Notes, after deducting the underwriter’s discount and commissions and offering expenses, were approximately $110.6 million. The 8.875% Senior Notes have an effective interest rate, including the impact of amortization to interest expense of debt issuance costs, of 9.83%.
On August 15, 2025, we entered into a distribution agreement pursuant to the terms of which we may, from time to time, offer and sell shares of our Series B Preferred Stock and/or our Series C Preferred Stock having an aggregate gross sales price of up to $100.0 million, through various sales agents in transactions deemed to be “at-the-market” offerings under federal securities laws (or the Preferred Stock ATM Program). We sold an aggregate of approximately 411,000 shares of preferred stock through the Preferred Stock ATM Program during 2025 for gross sales proceeds of approximately $9.5 million. As of December 31, 2025, approximately $90.5 million remained available under the current authorization for the Preferred Stock ATM Program.
On February 29, 2024, we entered into a distribution agreement pursuant to which we may offer and sell shares of our common stock having an aggregate gross sales price of up to $300 million, from time to time, through various sales agents in transactions deemed to be “at-the-market” offerings under federal securities laws (or the Common Stock ATM Program). On August 15, 2025, this agreement was terminated and a new distribution agreement with substantially the same terms was executed. During 2025, we did not sell any shares of common stock through the Common Stock ATM Program. At December 31, 2025, $300 million remained available under the Common Stock ATM Program.
In February 2024, we announced our Board had authorized a $200 million stock repurchase program with respect to our common stock, which was in effect through the end of 2025. Approximately $190 million remained available for repurchase under the stock repurchase program upon its expiration. Refer to Part II, Item 5 for further information about the stock repurchase program. During 2025, we repurchased 1,026,117 shares of our common stock through the stock repurchase program at an average cost of $9.76 per share and a total cost of approximately $10.0 million, net of fees and commissions paid to the sales agent of approximately $10,000. In February 2026, our Board authorized a new $200 million stock repurchase program with respect to the Company’s common stock, which will be in effect through December 31, 2028.
In April 2024, we completed the issuance of $75.0 million in aggregate principal amount of our 9.00% Senior Notes due 2029 (or the 9.00% Senior Notes) in an underwritten public offering. The 9.00% Senior Notes are our senior unsecured obligations and bear interest at a rate equal to 9.00% per year, payable in cash quarterly in arrears on February 15, May 15, August 15, and November 15 of each year, beginning on August 15, 2024, and are expected to mature on August 15, 2029, unless earlier redeemed. We may redeem the 9.00% Senior Notes in whole or in part at any time at our option on or after August 15, 2026, at a redemption price equal to 100% of the outstanding principal amount of the 9.00% Senior Notes to be redeemed plus accrued and unpaid interest to, but excluding, the redemption date. The total net proceeds to us from the offering of the 9.00% Senior Notes, after deducting the
| Column 1 | Column 2 |
|---|---|
| 57 |
Table of Contents
underwriter’s discount and commissions and offering expenses, were approximately $72.0 million. The 9.00% Senior Notes have an effective interest rate, including the impact of amortization to interest expense of debt issuance costs, of 9.94%.
In February 2023, our Board authorized a repurchase program for our 6.25% Convertible Senior Notes due 2024 (or the Convertible Senior Notes) pursuant to which we could have repurchased up to $100 million of the Convertible Senior Notes. During the three months ended March 31, 2024, we repurchased $39.9 million principal amount of our Convertible Senior Notes for $39.8 million and recorded a loss of $0.1 million to Other Income/(Loss), net on the consolidated statement of operations. During the year ended December 31, 2023, we repurchased $20.4 million principal amount of the Convertible Senior Notes for $20.2 million and recorded a gain of $0.1 million to Other Income/(Loss), net on the consolidated statement of operations. In June 2024, the Convertible Senior Notes matured and we repaid the amount in full.
Financing Agreements
Our borrowings under financing agreements include a combination of shorter term and longer arrangements. Certain of these arrangements are collateralized directly by our residential mortgage investments or otherwise have recourse to us, while securitized debt financing is non-recourse financing. Further, certain of our financing agreements contain terms that allow the lender to make margin calls on us based on changes in the value of the underlying collateral securing the borrowing. As of December 31, 2025, we had $4.3 billion of total unpaid principal balance related to asset-backed financing agreements with mark-to-market collateral provisions and $6.5 billion of total unpaid principal balance related to asset-backed financing agreements that do not include mark-to-market collateral provisions. Repurchase agreements and other forms of collateralized financing are uncommitted and renewable at the discretion of our lenders and, as such, our lenders could determine to reduce or terminate our access to future borrowings at virtually any time. The terms of the repurchase transaction borrowings under our master repurchase agreements, as such terms relate to repayment, margin requirements and the segregation of all securities that are the subject of repurchase transactions, generally conform to the terms contained in the standard master repurchase agreement published by the Securities Industry and Financial Markets Association (or SIFMA) or the global master repurchase agreement published by SIFMA and the International Capital Market Association. In addition, each lender typically requires that we include supplemental terms and conditions to the standard master repurchase agreement. Typical supplemental terms and conditions, which differ by lender, may include changes to the margin maintenance requirements, required haircuts (or the percentage amount by which the collateral value is contractually required to exceed the amount borrowed), purchase price maintenance requirements, requirements that all controversies related to the repurchase agreement be litigated in a particular jurisdiction and cross default and setoff provisions. Other non-repurchase agreement financing arrangements also contain provisions governing collateral maintenance. At December 31, 2025, we had unused financing capacity of approximately $3.4 billion across our financing arrangements for all collateral types.
Margin calls are typically determined by our counterparties based on their assessment of changes in the fair value of the underlying collateral and in accordance with the agreed upon haircuts specified in the transaction confirmation with the counterparty. We address margin call requests in accordance with the required terms specified in the applicable agreement and such requests are typically satisfied by posting additional cash or collateral on the same business day. We review margin calls made by counterparties and assess them for reasonableness by comparing the counterparty valuation against our valuation determination. When we believe that a margin call is unnecessary because our assessment of collateral value differs from the counterparty valuation, we typically hold discussions with the counterparty and attempt to resolve the matter. If this is not successful, we will look to resolve the dispute based on the remedies available to us under the terms of the repurchase agreement, which in some instances may include the engagement of a third-party to review collateral valuations. For certain other agreements that do not include such provisions, we could resolve the matter by substituting collateral as permitted in accordance with the agreement or otherwise request the counterparty to return the collateral in exchange for cash to unwind the financing. For additional information regarding our various types of financing arrangements, including those with non-mark-to-market terms and the haircuts for those agreements with mark-to-market collateral provisions, see Note 6 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
At December 31, 2025, we had a total of $1.2 billion of residential whole loans, $3.1 billion of securities and $4.0 million of restricted cash pledged to our financing counterparties, excluding securitized debt. We expect that we will continue to pledge residential mortgage assets as part of certain of our ongoing financing arrangements. When the value of our residential mortgage assets pledged as collateral experiences rapid decreases, margin calls under our financing arrangements could materially increase, causing an adverse change in our liquidity position. Additionally, if one or more of our financing counterparties choose not to provide ongoing funding, our ability to finance our long-maturity assets would decline or otherwise become available on possibly less advantageous terms. Further, when liquidity tightens, our counterparties to our short term arrangements with mark-to-market collateral provisions may increase their required collateral cushion (or margin) requirements on new financings, including financings that we roll with the same counterparty, thereby reducing our ability to use leverage. Access to financing may also be negatively impacted by ongoing volatility in financial markets, thereby potentially adversely impacting our current or future lenders’ ability or willingness to provide us with financing. In addition, there is no assurance that favorable market conditions will exist to permit us to consummate additional securitization transactions if we determine to seek that form of financing.
| Column 1 | Column 2 |
|---|---|
| 58 |
Table of Contents
Our ability to meet future margin calls will be affected by our ability to use cash or obtain financing from unpledged collateral, the amount of which can vary based on the market value of such collateral, our cash position and margin requirements. Our cash position fluctuates based on the timing of our operating, investing and financing activities and is managed based on our anticipated cash needs. (See “Interest Rate Risk” included under Item 7A. of this Annual Report on Form 10-K and our Consolidated Statements of Cash Flows, included under Item 8 of this Annual Report on Form 10-K.)
The table below presents certain information about our borrowings under asset-backed financing agreements and securitized debt:
| Asset-backed Financing Agreements | Securitized Debt | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended (1) | Quarterly Average Balance | End of Period Balance | Maximum Balance at Any Month-End | Quarterly Average Balance | End of Period Balance | Maximum Balance at Any Month-End | |||||||||||||||||
| (In Thousands) | |||||||||||||||||||||||
| December 31, 2025 | $ | 4,112,718 | $ | 4,394,746 | $ | 4,546,089 | $ | 6,299,024 | $ | 6,336,462 | $ | 6,336,462 | |||||||||||
| September 30, 2025 | 3,463,727 | 3,294,404 | 3,536,947 | 6,015,557 | 6,353,973 | 6,353,973 | |||||||||||||||||
| June 30, 2025 | 3,429,344 | 3,417,505 | 3,573,607 | 5,864,368 | 5,904,033 | 5,964,106 | |||||||||||||||||
| March 31, 2025 | 3,217,776 | 3,309,541 | 3,309,541 | 5,774,172 | 5,873,718 | 5,873,718 | |||||||||||||||||
| December 31, 2024 | 3,321,754 | 3,176,824 | 3,455,758 | 5,586,928 | 5,794,977 | 5,794,977 | |||||||||||||||||
| September 30, 2024 | 3,441,493 | 3,450,136 | 3,450,136 | 5,257,841 | 5,288,997 | 5,288,997 | |||||||||||||||||
| June 30, 2024 | 3,556,701 | 3,660,342 | 3,660,342 | 5,029,703 | 5,047,613 | 5,078,946 | |||||||||||||||||
| March 31, 2024 | 3,645,218 | 3,611,212 | 3,686,018 | 4,792,515 | 4,794,400 | 4,812,304 |
(1)The information presented in the table above excludes Senior notes and Other secured financing (Note 6).
Cash Flows and Liquidity for the Year Ended December 31, 2025
Our cash, cash equivalents and restricted cash decreased by $214.6 million during 2025, reflecting: $1.8 billion used in our investing activities, $1.5 billion provided by our financing activities and $76.2 million provided by our operating activities.
At December 31, 2025, our debt-to-equity multiple was 6.0 times compared to 5.0 times at December 31, 2024. Our recourse leverage multiple at December 31, 2025 was 2.5 times compared to 1.7 times at December 31, 2024. At December 31, 2025, we had borrowings under asset-backed financing agreements of $4.4 billion, of which $1.4 billion were secured by residential whole loans, $3.0 billion were secured by securities and $23.3 million were secured by REO. In addition, at December 31, 2025, we had securitized debt of $6.3 billion in connection with our loan securitization transactions. At December 31, 2024, we had borrowings under asset-backed financing agreements of $3.2 billion, of which $1.9 billion were secured by residential whole loans, $1.3 billion were secured by securities and $25.4 million were secured by REO. In addition, at December 31, 2024, we had securitized debt of $5.8 billion in connection with our loan securitization transactions.
During 2025, $1.8 billion was used in our investing activities. We utilized $2.7 billion for acquisitions and origination of residential whole loans, loan related investments and capitalized advances. During 2025, we received $2.4 billion of principal payments on residential whole loans and loan related investments, $274.9 million of proceeds from the sale of residential whole loans, and $96.4 million of proceeds on sales of REO. In addition, during 2025, we utilized $2.2 billion for acquisitions of securities and received $289.6 million from principal payments on our securities and cash proceeds of $46.8 million from sales of securities and other assets.
In connection with our repurchase agreement financings and Swaps, we routinely receive margin calls from our counterparties and make margin calls (“reverse margin calls”) to our counterparties. Margin calls and reverse margin calls, which requirements vary over time, may occur daily between us and any of our counterparties when the value of collateral pledged changes from the amount contractually required. The value of securities pledged as collateral fluctuates reflecting changes in: (i) the face (or par) value of our assets; (ii) market interest rates and/or other market conditions; and (iii) the market value of our Swaps. Margin calls and reverse margin calls are satisfied when we pledge or receive additional collateral in the form of additional assets and/or cash.
| Column 1 | Column 2 |
|---|---|
| 59 |
Table of Contents
The table below summarizes our margin activity with respect to our repurchase agreement financings and derivative hedging instruments for the quarterly periods presented:
| Collateral Pledged for Margin Activity | Cash and Securities Received for Reverse Margin | Net Assets Received/ (Pledged) for Margin Activity | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Quarter Ended (1) | Fair Value of Securities Pledged | Cash Pledged | Aggregate Assets Pledged for Margin | ||||||||||||||||
| (In Thousands) | |||||||||||||||||||
| December 31, 2025 | $ | 118,636 | $ | 8,661 | $ | 127,297 | $ | 122,020 | $ | (5,277) | |||||||||
| September 30, 2025 | 34,529 | 18,697 | 53,226 | 62,671 | 9,445 | ||||||||||||||
| June 30, 2025 | 63,384 | 10,109 | 73,493 | 81,349 | 7,856 | ||||||||||||||
| March 31, 2025 | 15,676 | 18,471 | 34,147 | 37,890 | 3,743 | ||||||||||||||
| December 31, 2024 | 30,607 | 30,806 | 61,413 | 36,992 | (24,421) | ||||||||||||||
| September 30, 2024 | 7,368 | 7,076 | 14,444 | 15,361 | 917 | ||||||||||||||
| June 30, 2024 | — | 6,795 | 6,795 | 17,348 | 10,553 | ||||||||||||||
| March 31, 2024 | 17,379 | 3,358 | 20,737 | 16,514 | (4,223) |
(1)Excludes variation margin payments on our cleared Swaps which are treated as a legal settlement of the exposure under the Swap contract.
We are subject to various financial covenants under our financing agreements, which include minimum liquidity and net worth requirements, net worth decline limitations and maximum debt-to-equity ratios. We were in compliance with all financial covenants as of December 31, 2025.
During 2025, we paid $148.2 million for cash dividends on our common stock and dividend equivalents and paid cash dividends of $40.3 million on our preferred stock. On December 11, 2025, we declared our fourth quarter 2025 dividend on our common stock of $0.36 per share; on January 30, 2026, we paid this dividend, which totaled approximately $37.1 million, including dividend equivalents of approximately $0.5 million.
| Column 1 | Column 2 |
|---|---|
| 60 |
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001055160-25-000004.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion should be read in conjunction with our financial statements and accompanying notes included in Item 8 of this Annual Report on Form 10-K.
GENERAL
We are a specialty finance company that invests in and finances residential mortgage assets. We invest, on a leveraged basis, in residential whole loans, residential mortgage securities and other real estate assets. Through our wholly-owned subsidiary, Lima One, a leading nationwide originator and servicer of Business purpose loans (or BPLs), we also originate and service Business purpose loans for real estate investors. Our principal business objective is to deliver shareholder value through the generation of distributable income and through asset performance linked to residential mortgage credit fundamentals. We selectively invest in residential mortgage assets with a focus on credit analysis, projected prepayment rates, interest rate sensitivity and expected return. We are an internally-managed real estate investment trust.
At December 31, 2024, we had total assets of approximately $11.4 billion, of which $8.8 billion, or 77%, represented residential whole loans. Our residential whole loans include primarily: (i) loans to finance (or refinance) one-to-four family residential properties that are not considered to meet the definition of a “Qualified Mortgage” in accordance with guidelines adopted by the Consumer Financial Protection Bureau (“Non-QM loans”), (ii) short-term business purpose loans collateralized by residential properties made to non-occupant borrowers that generally intend to rehabilitate or construct residential housing and then refinance or sell the properties (“Single-family transitional loans”), (iii) short-term business purpose loans collateralized by multifamily properties, typically with a loan balance below $10 million, made to non-occupant borrowers that generally intend to rehabilitate or stabilize and then refinance or sell the properties (“Multifamily transitional loans”) (collectively, with Single-family transitional loans, “Transitional loans,” also sometimes referred to as “Rehabilitation loans” or “Fix and Flip loans”), (iv) business purpose loans to finance (or refinance) non-owner occupied one-to-four family residential properties that are rented to one or more tenants (“Single-family rental loans” and, collectively with Transitional loans, “Business purpose loans”), (v) loans primarily secured by residential real estate that were generally either non-performing or re-performing at acquisition (“Legacy RPL/NPL”) and (vi) loans on investor properties that conform to the standards for purchase by a federally chartered corporation, such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”) (“Agency eligible investor loans,” which are included in “Other loans”). In addition, at December 31, 2024, we had approximately $1.5 billion or 13% of total assets invested in investments in securities, including Agency MBS, Term notes backed by MSR collateral, CRT securities and Non-Agency MBS.
The results of our business operations are affected by a number of factors, many of which are beyond our control, and primarily depend on, among other things, the level of our net interest income and the market value of our assets, liabilities and hedges that are accounted for at fair value through earnings, which is driven by numerous factors, including the supply and demand for residential mortgage assets in the marketplace, the terms and availability of adequate financing, general economic and real estate conditions (both on a national and local level), the impact of government actions in the real estate and mortgage sector, and the credit performance of our credit sensitive residential mortgage assets. Changes in these factors, or uncertainty in the market regarding the potential for changes in these factors, can result in significant changes in the value and/or performance of our investment portfolio. Further, our GAAP results may be impacted by market volatility, resulting in changes in market values of certain financial instruments for which changes in fair value are recorded in net income each period, including certain residential whole loans, securitized debt and Swaps. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense), the level of loan delinquencies, which may result in changes in the amount of non-accrual loans, and prepayment speeds, the behavior of which involves various risks and uncertainties. Interest rates and conditional prepayment rates (or CPRs) (which is an annualized measure of the amount of unscheduled principal prepayments on an asset as a percentage of the asset balance), vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Our financial results are also impacted by estimates of credit losses that are required to be recorded when loans that are not accounted for at fair value through net income are acquired or originated, as well as changes in these credit loss estimates that will be required to be made periodically.
With respect to our business operations, increases in interest rates, in general, may over time cause: (i) the interest expense associated with our borrowings to increase; (ii) the value of certain of our residential mortgage assets and securitized debt to decline; (iii) coupons on our adjustable-rate assets to reset, on a delayed basis, to higher interest rates; (iv) prepayments on our assets to decline, thereby slowing the amortization of purchase premiums and the accretion of our purchase discounts, and slowing our ability to redeploy capital to generally higher yielding investments; and (v) the value of our derivative hedging instruments, if any, to increase. Conversely, decreases in interest rates, in general, may over time cause: (i) the interest expense associated with our borrowings to decrease; (ii) the value of certain of our residential mortgage assets and securitized debt, to increase; (iii) coupons on
| Column 1 | Column 2 |
|---|---|
| 39 |
Table of Contents
our adjustable-rate assets, on a delayed basis, to lower interest rates; (iv) prepayments on our assets to increase, thereby accelerating the amortization of purchase premiums and the accretion of our purchase discounts, and accelerating the redeployment of our capital to generally lower yielding investments; and (v) the value of our derivative hedging instruments, if any, to decrease. Further, changes in credit spreads will also impact the valuation of our residential whole loans and securitized debt, which could result in volatility in GAAP earnings. In addition, our borrowing costs and credit lines are further affected by the type of collateral we pledge and general conditions in the credit market.
Our investments in residential mortgage assets expose us to credit risk, meaning that we are generally subject to credit losses due to the risk of delinquency, default and foreclosure on the underlying real estate collateral. Our investment process for credit sensitive assets focuses primarily on quantifying and pricing credit risk. With respect to investments in Business purpose and Non-QM loans, we believe that sound underwriting standards, including low LTVs at origination, significantly mitigate our risk of loss. Further, we believe the discounted purchase prices paid on Legacy RPL/NPL loans mitigate our risk of loss in the event that we receive less than 100% of the unpaid principal balance of these investments.
Premiums arise when we acquire an MBS or loan at a price in excess of the aggregate principal balance of the mortgages securing the MBS (i.e., par value) or when we acquire residential whole loans at a price in excess of their unpaid principal balance. Conversely, discounts arise when we acquire an MBS or loan at a price below the aggregate principal balance of the mortgages securing the MBS or when we acquire residential whole loans at a price below their unpaid principal balance. Accretable purchase discounts on these investments are accreted to interest income. Premiums paid to purchase loans, are amortized against interest income over the life of the investment using the effective yield method, adjusted for actual prepayment activity. An increase in the prepayment rate, as measured by the CPR, will typically accelerate the amortization of purchase premiums, thereby reducing the interest income earned on these assets.
CPR levels are impacted by, among other things, conditions in the housing market, new regulations, government and private sector initiatives, interest rates, availability of credit to home borrowers, underwriting standards and the economy in general. In particular, CPR presents the annualized constant rate of principal repayment in excess of scheduled principal amortization. CPRs on our residential mortgage securities and whole loans may differ significantly. For the year ended December 31, 2024, the average CPRs on certain of our loan portfolios were: 10.4% for Non-QM loans, 8.7% for Single-family rental loans, and 8.6% for Legacy RPL/NPL loans. In addition, for the year ended December 31, 2024, the repayment rate (which includes both scheduled and unscheduled repayments of principal) was 60.6% for our Single-family transitional loans and 24.4% for our Multifamily transitional loans.
It is generally our business strategy to hold our residential mortgage assets as long-term investments. On at least a quarterly basis, excluding investments for which the fair value option has been elected or for which specialized loan accounting is otherwise applied, we assess our ability and intent to continue to hold each asset and, as part of this process, we monitor our investments in securities that are designated as AFS for impairment. A change in our ability and/or intent to continue to hold any of these securities that are in an unrealized loss position, or a deterioration in the underlying characteristics of these securities, could result in our recognizing future impairment charges or a loss upon the sale of any such security.
Our residential mortgage investments have longer-term contractual maturities than our non-securitization related financing liabilities, and the interest rates we pay on our non-securitization related financings will typically change at a faster pace than the interest rates we earn on our investments. In order to reduce this interest rate risk exposure, we may enter into derivative instruments, which currently include Swaps.
On April 4, 2022, we effected a one-for-four reverse stock split of our issued and outstanding shares of common stock (or the Reverse Stock Split). Accordingly, all share and per share data included in the consolidated financial statements and applicable disclosures have been adjusted retroactively to reflect the impact of the Reverse Stock Split. For all periods presented, all share and per share data have been adjusted on a retroactive basis to reflect the effect of the Reverse Stock Split.
| Column 1 | Column 2 |
|---|---|
| 40 |
Table of Contents
Recent Market Conditions and Our Strategy
2024 was another turbulent year with mixed results for fixed income investors, as markets continued to adjust to volatile conditions resulting from a number of challenging macroeconomic conditions, including the start of the Federal Reserve’s easing cycle, ongoing uncertainty as to the timing and extent of future rate cuts, ongoing inflationary pressures, geopolitical uncertainty both in the U.S. and abroad, and balancing generally resilient macroeconomic data with the potential for recession. For the year, the Bloomberg US Aggregate Index returned 1.25% - the eighth worst annual return in the nearly 50-year history of the index. During the year, intermediate and longer-duration Treasury rates moved higher while credit spreads generally tightened. The yield curve steepened during 2024, ending the multiyear inversion following the Federal Reserve’s decision to cut the target for the Fed Funds rate by 50 basis points on September 18, 2024, followed by further 25 basis point cuts on both November 7, 2024 and December 18, 2024. Despite these volatile macroeconomic conditions, during the year, we were able to add $3.6 billion of our target assets. These additions included approximately $1.5 billion of funded originations of Business purpose loans and draws on existing Transitional loans at Lima One, approximately $1.2 billion of Non-QM loans, and $932 million of Agency MBS. During 2024 we executed eight securitizations and issued $2.1 billion of securitized debt. We also issued $115 million of 8.875% senior unsecured notes due in February 2029 and $75.0 million of 9.00% senior unsecured notes due in August 2029, and repaid our Convertible Senior Notes which matured in June 2024.
During the year we generated GAAP earnings per share (or EPS) of $0.83 per basic common share and Distributable earnings, a non-GAAP financial measure that excludes the impact of fair value changes and certain other items, of $1.57 per basic common share. At December 31, 2024, our GAAP book value was $13.39 and our Economic book value, a non-GAAP financial measure of our financial position that adjusts GAAP book value by the amount of unrealized mark-to-market gains or losses on our residential whole loans and securitized debt held at carrying value, was $13.93 per common share, each representing decreases of approximately 4% as compared to December 31, 2023. During the year we declared dividends of $1.40 per common share.
For the year, our Lima One subsidiary originated Business purpose loans with a maximum unpaid principal balance of $1.4 billion, a decline from the $2.2 billion originated in 2023. The decline was in large part the result of our decision in the second quarter of 2024 to refocus our resources away from multifamily transitional lending and the resulting friction associated with redeploying our resources to the single-family transitional and single-family rental lending channels. This decision was made in light of continued softness in multifamily housing in certain markets and several consecutive quarters of declines in origination volumes in our multifamily transitional lending. Given the current challenging market conditions for multifamily housing, we expect to see heightened levels of delinquency and a commensurate risk of credit losses in our Business purpose loan portfolio during 2025. As a result of the shift away from multifamily lending, as well as lower single-family real estate transaction volumes generally, we expect origination volumes to remain under pressure in the first half of 2025.
During 2024 Lima One sold $193.7 million of recently originated single-family rental loans to third parties and realized gains of $7.4 million. We believe that these sales to third parties help to strengthen Lima One’s franchise value, create additional distribution channels to accommodate future growth, and enhance returns.
For additional information regarding the calculation of Distributable earnings and Economic book value per share, including a reconciliation to GAAP Net Income and GAAP book value per share, respectively, refer to “Reconciliation of GAAP and Non-GAAP Financial Measures” below.
2024 Portfolio Activity and impact on financial results
At December 31, 2024, our residential mortgage asset portfolio, which includes residential whole loans and REO, and Securities, at fair value, was approximately $10.5 billion compared to $9.9 billion at December 31, 2023.
The following table presents the activity for our residential mortgage asset portfolio for the year ended December 31, 2024:
| (In Millions) | December 31, 2023 | Runoff (1) | Acquisitions & Originations (2) | Other (3) | December 31, 2024 | Change | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Residential whole loans and REO | $ | 9,151 | $ | (2,239) | $ | 2,634 | $ | (604) | $ | 8,942 | $ | (209) | |||||||||||
| Securities, at fair value | 746 | (83) | 932 | (57) | 1,538 | 792 | |||||||||||||||||
| Totals | $ | 9,897 | $ | (2,322) | $ | 3,566 | $ | (661) | $ | 10,480 | $ | 583 |
(1)Primarily includes principal repayments and sales of REO.
(2)Includes draws on previously originated Transitional loans.
(3)Primarily includes sales, changes in fair value and changes in the allowance for credit losses.
| Column 1 | Column 2 |
|---|---|
| 41 |
Table of Contents
At December 31, 2024, our total recorded investment in residential whole loans and REO was $8.9 billion, or 85.3% of our residential mortgage asset portfolio. Of this amount, $4.3 billion are Non-QM loans, $1.4 billion are Single-family rental loans, $1.1 billion are Single-family transitional loans, $0.9 billion are Multifamily transitional loans and $1.1 billion are Legacy RPL/NPL loans. Loan acquisition activity of $2.6 billion during 2024 included $991.5 million of Single-family transitional loans (including draws), $1.2 billion of Non-QM loans, $331.7 million of Single-family rental loans and $145.0 million of Multifamily transitional loans (including draws). During 2024, we recognized approximately $633.6 million of residential whole loan interest income on our consolidated statements of operations, representing an effective yield of 6.74%, with Single-family transitional loans generating an effective yield of 9.45%, Multifamily transitional loans generating an effective yield of 8.20%, Single-family rental loans generating an effective yield of 6.37%, Non-QM loans generating an effective yield of 5.50% and Legacy RPL/NPL loans generating an effective yield of 7.91%. Since the second quarter of 2021 we have elected the fair value option for all loan acquisitions, and 85% our total loan portfolio is measured at fair value through earnings. Included in earnings in Other Income/(Loss), net are net gains on these loans of $46.0 million for the year ended December 31, 2024. At December 31, 2024 and 2023, we had REO with an aggregate carrying value of $130.9 million and $110.2 million, respectively, which is included in Other assets on our consolidated balance sheets.
At December 31, 2024, we held $1.5 billion of Securities, at fair value, including $1.4 billion of Agency MBS, $54.6 million of MSR-related assets, $67.6 million of CRT securities and $22.6 million of Non-Agency MBS. During 2024, we added $0.9 billion of Agency MBS and sold $26.9 million sales of MSR-related assets and an $8.7 million sales of a CRT security. The net yield on our Securities, at fair value was 6.59% for 2024, compared to 7.57% for 2023.
For the year ended December 31, 2024, we recorded a reversal of provision for credit losses on residential whole loans held at carrying value of $3.1 million. The total allowance for credit losses recorded on residential whole loans held at carrying value at December 31, 2024 was $10.7 million.
During 2024, we completed eight securitizations with unpaid principal balance (or UPB) of loans sold of $2.4 billion. This included $1.1 billion of Non-QM loans, $599.0 million of Transitional loans and 669.2 million of Legacy RPL/NPL loans. These securitizations provide longer term, non-recourse, non-mark-to-market financing. During 2024, heightened interest rate volatility led to significant fluctuations in the fair values of our residential mortgage asset portfolio and associated financing liabilities and hedges, which drove volatility in our quarterly GAAP financial results. We continue to closely follow the actions of the Federal Reserve regarding the path and timing of changes in interest rates and the impact such rate changes would be expected to have on levels of inflation, the overall economic environment and our business.
Our GAAP book value per common share was $13.39 as of December 31, 2024. Book value per common share decreased from $13.98 as of December 31, 2023. Economic book value per common share, a non-GAAP financial measure of our financial position that adjusts GAAP book value by the amount of unrealized mark-to-market gains or losses on our residential whole loans and securitized debt held at carrying value, was $13.93 as of December 31, 2024, a decrease from $14.57 as of December 31, 2023. The decrease in GAAP book value during 2024 primarily reflects dividends declared on our common stock in excess of our GAAP earnings. The decrease in Economic book value during 2024 primarily reflects dividends declared on our common stock in excess of GAAP earnings and a decrease in the fair value of our mortgage loans held at carrying value, partially offset by changes in the estimated fair value of our securities and our securitized debt at carrying value. For additional information regarding the calculation of Economic book value per share, including a reconciliation to GAAP book value per share, refer to “Reconciliation of GAAP and Non-GAAP Financial Measures” below.
For more information regarding market factors which impact our portfolio, see Part I, Item 1A. “Risk Factors” and Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” of this Annual Report on Form 10-K.
| Column 1 | Column 2 |
|---|---|
| 42 |
Table of Contents
Information About Our Assets
The table below presents certain information about our asset allocation at December 31, 2024:
ASSET ALLOCATION
| (Dollars in Millions) | Business purpose loans | Non-QM loans | Legacy RPL/NPL loans | Securities, at fair value | Other, net (1) | Total | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair Value/Carrying Value | $ | 3,394 | $ | 4,289 | $ | 1,076 | $ | 1,538 | $ | 764 | $ | 11,061 | |||||||||||
| Receivable/(Payable) for Unsettled Transactions | — | — | — | (63) | — | (63) | |||||||||||||||||
| Financing Agreements with Non-mark-to-market Collateral Provisions | (577) | — | — | — | — | (577) | |||||||||||||||||
| Financing Agreements with Mark-to-market Collateral Provisions | (616) | (591) | (45) | (1,279) | (69) | (2,600) | |||||||||||||||||
| Securitized Debt | (1,651) | (3,227) | (916) | — | (1) | (5,795) | |||||||||||||||||
| Senior Notes | — | — | — | — | (184) | (184) | |||||||||||||||||
| Net Equity Allocated | $ | 550 | $ | 471 | $ | 115 | $ | 196 | $ | 510 | $ | 1,842 | |||||||||||
| Debt/Net Equity Ratio (2) | 5.2 | x | 8.1 | x | 8.4 | x | 6.8 | x | 5.0 | x |
(1)Includes $338.9 million of cash and cash equivalents, $262.4 million of restricted cash, $52.1 million of Other loans and $16.8 million of capital contributions made to loan origination partners, as well as other assets and other liabilities.
(2)Total Debt/Net Equity ratio represents the sum of borrowings under our financing agreements as a multiple of net equity allocated.
| Column 1 | Column 2 |
|---|---|
| 43 |
Table of Contents
Residential Whole Loans
The following table presents the contractual maturities of our residential whole loan portfolios at December 31, 2024. Amounts presented do not reflect estimates of prepayments or scheduled amortization.
| (In Thousands) | Business purpose loans (1) | Non-QM loans (2) | Legacy RPL/NPL loans (3) | Other loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount due: | |||||||||||||||
| Within one year | $ | 1,736,112 | $ | — | $ | 1,560 | $ | — | |||||||
| After one year: | |||||||||||||||
| Over one to five years | 322,455 | — | 8,440 | — | |||||||||||
| Over five years | 1,337,614 | 4,291,086 | 1,072,549 | 52,073 | |||||||||||
| Total due after one year | $ | 1,660,069 | $ | 4,291,086 | $ | 1,080,989 | $ | 52,073 | |||||||
| Total residential whole loans | $ | 3,396,181 | $ | 4,291,086 | $ | 1,082,549 | $ | 52,073 |
(1)Excludes an allowance for credit losses of $1.8 million at December 31, 2024.
(2)Excludes an allowance for credit losses of $2.1 million at December 31, 2024.
(3)Excludes an allowance for credit losses of $6.8 million at December 31, 2024.
The following table presents, at December 31, 2024, the dollar amount of certain of our residential whole loans, contractually maturing after one year, and indicates whether the loans have fixed interest rates or adjustable interest rates:
| (In Thousands) | Business purpose loans (1)(2) | Non-QM loans (1)(2) | Legacy RPL/NPL loans (1)(2) | Other loans | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest rates: | |||||||||||||||
| Fixed | $ | 1,312,219 | $ | 3,503,781 | $ | 885,572 | $ | 52,073 | |||||||
| Adjustable | 347,851 | 787,305 | 195,417 | — | |||||||||||
| Total | $ | 1,660,069 | $ | 4,291,086 | $ | 1,080,989 | $ | 52,073 |
(1)Includes loans on which borrowers have defaulted and are not making payments of principal and/or interest as of December 31, 2024.
(2)Excludes an allowance for credit losses.
Our Transitional loans contain various contractual extension features, typically ranging from three to twelve months subject to certain conditions, generally including our consent. Transitional loans are generally only extended if the loan is current and in compliance with various other loan terms. Given the short duration of our Transitional loans, maturity extensions are a regular occurrence, irrespective of market conditions. At December 31, 2024, approximately 18% of our Multifamily transitional loans and 26% of our Single-family transitional loans held as of period end had been extended.
For additional information regarding our residential whole loan portfolios, including information about delinquency trends, see Note 3 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
| Column 1 | Column 2 |
|---|---|
| 44 |
Table of Contents
Securities, at Fair Value
The following table presents information with respect to our Securities, at fair value at December 31, 2024 and December 31, 2023:
| (Dollars in Thousands) | December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|---|
| Agency MBS | |||||||
| Face/Par | $ | 1,403,891 | $ | 554,300 | |||
| Fair Value | 1,392,635 | 559,144 | |||||
| Amortized Cost | 1,405,900 | 555,624 | |||||
| Weighted average yield (1) | 5.45 | % | 5.59 | % | |||
| Weighted average time to maturity | 29.1 years | 29.3 years | |||||
| Term notes backed by MSR collateral | |||||||
| Face/Par | $ | 55,000 | $ | 85,000 | |||
| Fair Value | 54,588 | 79,895 | |||||
| Amortized Cost | 50,639 | 74,184 | |||||
| Weighted average yield (1) | 13.95 | % | 16.96 | % | |||
| Weighted average time to maturity | 0.8 years | 1.8 years | |||||
| CRT securities | |||||||
| Face/Par | $ | 64,602 | $ | 79,617 | |||
| Fair Value | 67,642 | 83,222 | |||||
| Amortized Cost | 58,930 | 68,971 | |||||
| Weighted average yield (1) | 9.35 | % | 10.30 | % | |||
| Weighted average time to maturity | 15.0 years | 17.9 years | |||||
| Non-Agency MBS | |||||||
| Face/Par | $ | 27,206 | $ | 28,485 | |||
| Fair Value | 22,648 | 23,828 | |||||
| Amortized Cost | 22,633 | 23,482 | |||||
| Weighted average yield (1) | 5.67 | % | 5.84 | % | |||
| Weighted average time to maturity | 26.8 years | 27.8 years |
(1)Weighted average yield is annualized interest income divided by average amortized cost for Securities, at fair value held at December 31, 2024 and December 31, 2023.
Tax Considerations
Current period estimated taxable income
We estimate that for 2024, our REIT taxable income was approximately $119.4 million.
Key differences between GAAP net income and REIT Taxable Income
Residential Whole Loans and Securities
The determination of taxable income attributable to residential whole loans and securities is dependent on a number of factors, including principal payments, defaults, loss mitigation efforts and loss severities. In estimating taxable income for such investments during the year, management considers estimates of the amount of discount expected to be accreted. Such estimates require significant judgment and actual results may differ from these estimates.
Potential timing differences can arise with respect to the accretion of discount and amortization of premium into income as well as the recognition of gain or loss for tax purposes as compared to GAAP. For example: a) while our REIT uses fair value accounting for GAAP in some instances, it generally is not used for purposes of determining taxable income; b) impairments generally are not recognized by us for income tax purposes until the asset is written-off or sold; c) capital losses may only be recognized by us to the extent of its capital gains; capital losses in excess of capital gains generally are carried over by us for potential offset against future capital gains; and d) tax hedge gains and losses resulting from the termination of Swaps by us generally are amortized over the remaining term of the Swap.
| Column 1 | Column 2 |
|---|---|
| 45 |
Table of Contents
Securitization
Generally, securitization transactions for GAAP and tax can be characterized as either sales or financings, depending on transaction type, structure and available elections. For GAAP purposes, our securitizations have generally been treated as on-balance sheet financing transactions. For tax purposes, they have been characterized primarily as sale transactions.
Where a securitization has been characterized as a sale, gain or loss is recognized for tax purposes. In addition, we own or may in the future acquire interests in securitization and/or re-securitization trusts, in which several of the classes of securities are or will be issued with original issue discount (or OID). As the holder of the retained interests in the trust, for tax purposes we generally will be required to include OID in our current gross interest income over the term of the applicable securities as the OID accrues. The rate at which the OID is recognized into taxable income is calculated using a constant rate of yield to maturity, with realized losses impacting the amount of OID recognized in REIT taxable income once they are actually incurred. REIT taxable income may be recognized in excess of economic income (i.e., OID) or in advance of the corresponding cash flow from these assets, thereby affecting our dividend distribution requirement to stockholders.
For securitization and/or re-securitization transactions that were treated as a sale of the underlying collateral for tax purposes, the unwinding of any such transaction will likely result in taxable income or loss. Given that securitization and re-securitization transactions are typically accounted for as financing transactions for GAAP purposes, such income or loss is not likely to be recognized for GAAP. As a result, the income recognized from securitization and re-securitization transactions may differ for tax and GAAP purposes.
Whether our investments are held by our REIT or one of its Taxable REIT Subsidiaries (TRS)
We estimate that for 2024, our net TRS taxable income (loss) will be $7.4 million. Net income or loss generated by our TRS subsidiaries is included in consolidated GAAP net income, but may not be included in REIT taxable income in the same period. REIT taxable income generally does not include taxable income of the TRS unless and until it is distributed to the REIT. For example, because our securitization transactions that are treated as a sale for tax purposes are undertaken by a domestic TRS, any gain or loss recognized on the sale is not included in our REIT taxable income until it is distributed by the TRS. Similarly, the income earned from loans, securities, REO and other investments held by our domestic TRS is excluded from REIT taxable income until it is distributed by the TRS. Net income of our foreign domiciled TRS subsidiaries is included in REIT taxable income as if distributed to the REIT in the taxable year it is earned by the foreign domiciled TRS. A TRS may carry forward its net taxable losses indefinitely as net operating losses to offset up to 80% of its taxable income in future tax years, but REIT taxable income generally does not include the net taxable loss of a TRS unless the TRS liquidates for tax purposes.
Consequently, our REIT taxable income calculated in a given period may differ significantly from our GAAP net income.
Results of Operations
In this section, we discuss the results of our operations for the year ended December 31, 2024 compared to the year ended December 31, 2023. For a discussion related to our results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022, please refer to Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the Year Ended December 31, 2023, which was filed with the SEC on February 22, 2024, and is available on the SEC’s website at www.sec.gov and on our website at www.mfafinancial.com.
Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023
The following table summarizes the changes in our results of operations for the year ended December 31, 2024 compared to the year ended December 31, 2023.
| Column 1 | Column 2 |
|---|---|
| 46 |
Table of Contents
| Year Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | December 31, 2024 | December 31, 2023 | YoY Change | ||||||||
| Interest Income: | |||||||||||
| Residential whole loans | $ | 633,556 | $ | 537,883 | $ | 95,673 | |||||
| Securities, at fair value | 61,110 | 42,376 | 18,734 | ||||||||
| Other interest-earning assets | 7,058 | 9,027 | (1,969) | ||||||||
| Cash and cash equivalent investments | 22,241 | 16,311 | 5,930 | ||||||||
| Interest Income | $ | 723,965 | $ | 605,597 | $ | 118,368 | |||||
| Interest Expense: | |||||||||||
| Asset-backed and other collateralized financing arrangements | $ | 500,026 | $ | 413,517 | $ | 86,509 | |||||
| Other interest expense | 21,208 | 15,601 | 5,607 | ||||||||
| Interest Expense | $ | 521,234 | $ | 429,118 | $ | 92,116 | |||||
| Net Interest Income | $ | 202,731 | $ | 176,479 | $ | 26,252 | |||||
| Reversal/(Provision) for Credit Losses on Residential Whole Loans | $ | 3,084 | $ | 8,853 | $ | (5,769) | |||||
| Reversal/(Provision) for Credit Losses on Other Assets | (1,135) | — | (1,135) | ||||||||
| Net Interest Income after Reversal/(Provision) for Credit Losses | $ | 204,680 | $ | 185,332 | $ | 19,348 | |||||
| Other Income/(Loss), net: | |||||||||||
| Net gain/(loss) on residential whole loans measured at fair value through earnings | $ | 45,994 | $ | 89,850 | $ | (43,856) | |||||
| Impairment and other net gain/(loss) on securities and other portfolio investments | (10,869) | 6,225 | (17,094) | ||||||||
| Net gain/(loss) on real estate owned | 3,136 | 9,392 | (6,256) | ||||||||
| Net gain/(loss) on derivatives used for risk management purposes | 78,503 | 3,761 | 74,742 | ||||||||
| Net gain/(loss) on securitized debt measured at fair value through earnings | (64,813) | (99,589) | 34,776 | ||||||||
| Lima One mortgage banking income | 32,944 | 43,384 | (10,440) | ||||||||
| Net realized gain/(loss) on residential whole loans held at carrying value | 418 | (1,240) | 1,658 | ||||||||
| Other, net | 115 | 11,331 | (11,216) | ||||||||
| Other Income/(Loss), net | $ | 85,428 | $ | 63,114 | $ | 22,314 | |||||
| Operating and Other Expense: | |||||||||||
| Compensation and benefits | $ | 87,654 | $ | 85,799 | $ | 1,855 | |||||
| Other general and administrative expense | 44,254 | 43,869 | 385 | ||||||||
| Loan servicing, financing and other related costs | 35,306 | 34,136 | 1,170 | ||||||||
| Amortization of intangible assets | 3,200 | 4,200 | (1,000) | ||||||||
| Operating and Other Expense | $ | 170,414 | $ | 168,004 | $ | 2,410 | |||||
| Income/(loss) before income taxes | $ | 119,694 | $ | 80,442 | $ | 39,252 | |||||
| Provision for/(benefit from) income taxes | 443 | 278 | 165 | ||||||||
| Net Income/(Loss) | $ | 119,251 | $ | 80,164 | $ | 39,087 | |||||
| Less Preferred Stock Dividend Requirement | $ | 32,875 | $ | 32,875 | $ | — | |||||
| Net Income/(Loss) Available to Common Stock and Participating Securities | $ | 86,376 | $ | 47,289 | $ | 39,087 | |||||
| Basic Earnings/(Loss) per Common Share | $ | 0.83 | $ | 0.46 | $ | 0.37 | |||||
| Diluted Earnings/(Loss) per Common Share | $ | 0.82 | $ | 0.46 | $ | 0.36 |
General
For 2024, we had net income available to our common stock and participating securities of $86.4 million, or $0.83 per basic common share and $0.82 per diluted common share, compared to net income available to our common stock and participating securities for 2023 of $47.3 million, or $0.46 per basic and diluted common share. This increase in net income available to common stock and participating securities primarily reflects higher Other Income/(Loss), net of $22.3 million and higher Net Interest Income after Reversal/(Provision) for Credit Losses of $19.3 million. Higher Other Income/Loss was primarily driven by mark-to-market gains in 2024 compared with losses in 2023 on derivatives used for risk management purposes and lower losses on securitized debt
| Column 1 | Column 2 |
|---|---|
| 47 |
Table of Contents
measured at fair value through earnings, partially offset by lower realized losses and lower unrealized gains on our residential whole loans that are measured at fair value through earnings, realized losses on the unwind of derivatives used for risk management purposes, mark-to-market losses in 2024 compared with gains in 2023 on fair value option securities and lower Lima One mortgage banking income. Net interest income for 2024 increased by $26.3 million from 2023, primarily due to higher asset yields and average balances on our residential whole loan portfolio and lower average balances of Residential whole loan financing agreements, partially offset by an increase in average balances and financing rates for our securitized debt and higher rates on senior notes issued to replace the maturing convertible senior notes. 2024 also includes a $5.8 million lower net reversal of the Provision for Credit Losses on Residential Whole Loans held at carrying value and a Provision for Credit Losses on Other Assets of $1.1 million.
Net Interest Income
Net interest income represents the difference between income on interest-earning assets and expense on interest-bearing liabilities. Net interest income depends primarily upon the volume of interest-earning assets and interest-bearing liabilities and the corresponding interest rates earned or paid. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense), the level of loan delinquencies, which may result in changes in the amount of non-accrual loans, and prepayment speeds on our investments. Interest rates and CPRs (which measure the amount of unscheduled principal prepayment on a bond or loan as a percentage of its unpaid balance) vary according to the type of investment, conditions in the financial markets and other factors, none of which can be predicted with any certainty.
The changes in average interest-earning assets and average interest-bearing liabilities and their related yields and costs are discussed in greater detail below under “Interest Income” and “Interest Expense.”
For 2024, our net interest spread and margin (including the impact of swaps) were 2.10% and 2.91%, respectively, compared to a net interest spread and margin (including the impact of swaps) of 2.05% and 2.90%, respectively, for 2023. Our net interest income, which does not include the benefit of swap carry, increased by $26.3 million, or 14.9%, to $202.7 million from $176.5 million for 2023. For 2024, net interest income includes higher net interest income from our residential whole loan portfolio of $27.2 million compared to 2023, primarily due to higher asset yields and higher amounts invested in the loan portfolio, partially offset by an increase in average balance and financing rates for our securitized debt. In addition, net interest income for 2024 includes higher net interest income for our Securities, at fair value portfolio of approximately $0.9 million compared to 2023, primarily due higher amounts invested in the securities portfolio, partially offset by an increase in average balance of financing agreements for our securities. Net interest income for 2024 also includes approximately $4.0 million of additional interest income from cash and other interest earning assets compared to 2023.
| Column 1 | Column 2 |
|---|---|
| 48 |
Table of Contents
Analysis of Net Interest Income
The following table sets forth certain information about the average balances of our assets and liabilities and their related yields and costs for the years ended December 31, 2024 and 2023. Average yields are derived by dividing interest income by the average amortized cost of the related assets, and average costs are derived by dividing interest expense by the average balance of the related liabilities, for the periods shown. The yields and costs may include premium amortization and discount accretion which are considered adjustments to interest income or expense.
| For the Year Ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||||||||||
| Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | |||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||
| Interest-earning assets (1): | ||||||||||||||||||||||
| Residential whole loans | $ | 9,404,477 | $ | 633,556 | 6.74 | % | $ | 8,740,248 | $ | 537,883 | 6.15 | % | ||||||||||
| Securities, at fair value | 927,927 | 61,110 | 6.59 | 559,434 | 42,376 | 7.57 | ||||||||||||||||
| Cash and cash equivalents (2) | 540,408 | 22,241 | 4.12 | 465,481 | 16,311 | 3.50 | ||||||||||||||||
| Other interest-earning assets | 35,941 | 7,058 | 19.64 | 68,959 | 9,027 | 13.09 | ||||||||||||||||
| Total interest-earning assets | 10,908,753 | 723,965 | 6.64 | 9,834,122 | 605,597 | 6.16 | ||||||||||||||||
| Liabilities: | ||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Securitized debt (3) | $ | 5,220,172 | $ | 251,582 | 4.82 | % | $ | 4,168,322 | $ | 166,919 | 4.00 | % | ||||||||||
| Collateralized financing agreements (4) | 3,490,693 | 248,444 | 7.00 | 3,389,774 | 246,598 | 7.18 | ||||||||||||||||
| Convertible Senior Notes | 80,985 | 5,540 | 6.84 | 224,768 | 15,601 | 6.94 | ||||||||||||||||
| 8.875% Senior Notes | 107,914 | 10,603 | 9.83 | — | — | — | ||||||||||||||||
| 9.00% Senior Notes | 51,121 | 5,065 | 9.91 | — | — | — | ||||||||||||||||
| Total interest-bearing liabilities | 8,950,885 | 521,234 | 5.78 | 7,782,864 | 429,118 | 5.47 | ||||||||||||||||
| Net interest income/net interest rate spread (5) | 202,731 | 0.86 | 176,479 | 0.69 | ||||||||||||||||||
| Impact of net swap carry (6) | 112,771 | 1.24 | 107,154 | 1.36 | ||||||||||||||||||
| Net interest rate spread (including the impact of Swaps) | $ | 315,502 | 2.10 | % | $ | 283,633 | 2.05 | % | ||||||||||||||
| Net interest-earning assets/net interest margin (7) | $ | 1,957,868 | 2.91 | % | $ | 2,051,258 | 2.90 | % |
(1)Yields presented throughout this Annual Report on Form 10-K are calculated using average amortized cost data for residential whole loans and securities, which excludes unrealized gains and losses. For GAAP reporting purposes, securities purchases and sales are reported on the trade date. Average amortized cost data used to determine yields is calculated based on the settlement date of the associated purchase or sale as interest income is not earned on purchased assets and continues to be earned on sold assets until settlement date.
(2)Includes average interest-earning cash, cash equivalents and restricted cash.
(3)Includes both securitized debt, at carrying value and securitized debt, at fair value.
(4)Collateralized financing agreements include the following: mark-to-market asset based financing and non-mark-to-market asset based financing. For additional information, see Note 6, included under Item 8 of this Annual Report on Form 10-K.
(5)Net interest rate spread reflects the difference between the yield on average interest-earning assets and average cost of funds.
(6)Reflects the impact of positive or negative swap carry. Positive swap carry results when income from the receive leg of a swap is greater than the expense on the pay leg. Negative swap carry results when income from the receive leg is less than the expense on the pay leg.
(7)Net interest margin reflects net interest income (including net swap income or expense) divided by average interest-earning assets.
| Column 1 | Column 2 |
|---|---|
| 49 |
Table of Contents
Rate/Volume Analysis
The following table presents the extent to which changes in interest rates (yield/cost) and changes in the volume (average balance) of interest-earning assets and interest-bearing liabilities have affected our interest income and interest expense during the periods indicated. Information is provided in each category with respect to: (i) the changes attributable to changes in volume (changes in average balance multiplied by prior rate); (ii) the changes attributable to changes in rate (changes in rate multiplied by prior average balance); and (iii) the net change. The changes attributable to the combined impact of volume and rate have been allocated proportionately, based on absolute values, to the changes due to rate and volume.
| Year Ended December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared to | |||||||||||
| Year Ended December 31, 2023 | |||||||||||
| Increase/(Decrease) due to | Total Net Change in Interest Income/Expense | ||||||||||
| (In Thousands) | Volume | Rate | |||||||||
| Interest-earning assets: | |||||||||||
| Residential whole loans | $ | 42,289 | $ | 53,384 | $ | 95,673 | |||||
| Securities, at fair value | 25,054 | (6,320) | 18,734 | ||||||||
| Cash and cash equivalents | 2,823 | 3,107 | 5,930 | ||||||||
| Other interest-earning assets | (5,381) | 3,412 | (1,969) | ||||||||
| Total net change in income from interest-earning assets | $ | 64,785 | $ | 53,583 | $ | 118,368 | |||||
| Interest-bearing liabilities: | |||||||||||
| Securitized debt | $ | 46,714 | $ | 37,949 | $ | 84,663 | |||||
| Residential whole loan financing agreements | (18,090) | 1,800 | (16,290) | ||||||||
| Securities, at fair value repurchase agreements | 19,161 | (1,367) | 17,794 | ||||||||
| REO financing agreements | 260 | 82 | 342 | ||||||||
| Convertible Senior Notes | (10,061) | — | (10,061) | ||||||||
| 8.875% Senior Notes | 10,603 | — | 10,603 | ||||||||
| 9.00% Senior Notes | 5,065 | — | 5,065 | ||||||||
| Total net change in expense of interest-bearing liabilities | $ | 53,652 | $ | 38,464 | $ | 92,116 | |||||
| Net change in net interest income | $ | 11,133 | $ | 15,119 | $ | 26,252 |
The following table presents certain quarterly information regarding our net interest spread and net interest margin for the quarterly periods presented:
| Total Interest-Earning Assets and Interest- Bearing Liabilities | ||||||
|---|---|---|---|---|---|---|
| Quarter Ended | Net Interest Spread (1) | Net Interest Margin (2) | ||||
| December 31, 2024 | 1.99 | % | 2.76 | % | ||
| September 30, 2024 | 2.18 | 3.00 | ||||
| June 30, 2024 | 2.16 | 3.01 | ||||
| March 31, 2024 | 2.06 | 2.88 | ||||
| December 31, 2023 | 2.13 | 2.96 | ||||
| September 30, 2023 | 2.17 | 3.02 | ||||
| June 30, 2023 | 2.14 | 2.99 | ||||
| March 31, 2023 | 1.74 | 2.64 |
(1)Reflects the difference between the yield on average interest-earning assets and average cost of funds (including net swap income or expense).
(2)Reflects annualized net interest income (including net swap income or expense) divided by average interest-earning assets.
| Column 1 | Column 2 |
|---|---|
| 50 |
Table of Contents
The following table presents the components of the net interest spread earned on our Residential whole loans for the quarterly periods presented:
| Quarter Ended | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | |||||||||||||||||
| Business Purpose Loans | ||||||||||||||||||||||||
| Net Yield (1) | 7.73 | % | 7.91 | % | 7.99 | % | 7.66 | % | 7.48 | % | 7.21 | % | 6.88 | % | 6.62 | % | ||||||||
| Cost of Funding (2) | 5.59 | % | 5.65 | % | 5.80 | % | 5.67 | % | 5.55 | % | 5.34 | % | 5.01 | % | 4.81 | % | ||||||||
| Net Interest Spread | 2.14 | % | 2.26 | % | 2.19 | % | 1.99 | % | 1.93 | % | 1.87 | % | 1.87 | % | 1.81 | % | ||||||||
| Non-QM Loans | ||||||||||||||||||||||||
| Net Yield (1) | 5.63 | % | 5.47 | % | 5.49 | % | 5.39 | % | 5.06 | % | 5.10 | % | 4.69 | % | 4.64 | % | ||||||||
| Cost of Funding (2) | 3.76 | % | 3.47 | % | 3.55 | % | 3.44 | % | 3.34 | % | 3.22 | % | 3.07 | % | 3.05 | % | ||||||||
| Net Interest Spread | 1.87 | % | 2.00 | % | 1.94 | % | 1.95 | % | 1.72 | % | 1.88 | % | 1.62 | % | 1.59 | % | ||||||||
| Legacy RPL/NPL Loans | ||||||||||||||||||||||||
| Net Yield (1) | 7.52 | % | 7.75 | % | 8.72 | % | 7.62 | % | 8.25 | % | 8.23 | % | 8.69 | % | 7.39 | % | ||||||||
| Cost of Funding (2) | 4.04 | % | 4.08 | % | 3.70 | % | 3.44 | % | 3.28 | % | 3.21 | % | 2.96 | % | 3.06 | % | ||||||||
| Net Interest Spread | 3.48 | % | 3.67 | % | 5.02 | % | 4.18 | % | 4.97 | % | 5.02 | % | 5.73 | % | 4.33 | % | ||||||||
| Total Residential Whole Loans | ||||||||||||||||||||||||
| Net Yield (1) | 6.65 | % | 6.74 | % | 6.92 | % | 6.63 | % | 6.47 | % | 6.34 | % | 6.10 | % | 5.68 | % | ||||||||
| Cost of Funding (2) | 4.50 | % | 4.45 | % | 4.54 | % | 4.43 | % | 4.29 | % | 4.10 | % | 3.83 | % | 3.82 | % | ||||||||
| Net Interest Spread | 2.15 | % | 2.29 | % | 2.38 | % | 2.20 | % | 2.18 | % | 2.24 | % | 2.27 | % | 1.86 | % |
(1)Reflects annualized interest income on Residential whole loans divided by average amortized cost of Residential whole loans. Excludes servicing costs.
(2)Reflects annualized interest expense divided by average balance of agreements with mark-to-market collateral provisions (repurchase agreements), agreements with non-mark-to-market collateral provisions, and securitized debt. Cost of funding shown in the table above includes the impact of the net carry (the difference between swap interest income received and swap interest expense paid) on our Swaps. While we have not elected hedge accounting treatment for Swaps, and accordingly, net carry is not presented in interest expense in our consolidated statement of operations, we believe it is appropriate to allocate net carry to the cost of funding to reflect the economic impact of our Swaps on the funding costs shown in the table above. For the quarter ended December 31, 2024, this decreased the overall funding cost by 101 basis points for our Residential whole loans, 80 basis points for our Business purpose loans, 136 basis points for our Non-QM loans, and 19 basis points for our Legacy RPL/NPL loans. For the quarter ended September 30, 2024, this decreased the overall funding cost by 131 basis points for our Residential whole loans, 101 basis points for our Business purpose loans, 175 basis points for our Non-QM loans, and 56 basis points for our Legacy RPL/NPL loans. For the quarter ended June 30, 2024, this decreased the overall funding cost by 128 basis points for our Residential whole loans, 92 basis points for our Business purpose loans, 163 basis points for our Non-QM loans, and 107 basis points for our Legacy RPL/NPL loans. For the quarter ended March 31, 2024, this decreased the overall funding cost by 132 basis points for our Residential whole loans, 99 basis points for our Business purpose loans, 168 basis points for our Non-QM loans, and 107 basis points for our Legacy RPL/NPL loans. For the quarter ended December 31, 2023, this decreased the overall funding cost by 140 basis points for our Residential whole loans, 105 basis points for our Business purpose loans, 177 basis points for our Non-QM loans, and 112 basis points for our Legacy RPL/NPL loans. For the quarter ended September 30, 2023, this decreased the overall funding cost by 143 basis points for our Residential whole loans, 113 basis points for our Business purpose loans, 176 basis points for our Non-QM loans, and 111 basis points for our Legacy RPL/NPL loans. For the quarter ended June 30, 2023, this increased the overall funding cost by 144 basis points for our Residential whole loans, 110 basis points for our Business purpose loans, 175 basis points for our Non-QM loans, and 126 basis points for our Legacy RPL/NPL loans. For the quarter ended March 31, 2023, this increased the overall funding cost by 127 basis points for our Residential whole loans, 100 basis points for our Business purpose loans, 161 basis points for our Non-QM loans, and 107 basis points for our Legacy RPL/NPL loans.
| Column 1 | Column 2 |
|---|---|
| 51 |
Table of Contents
The following table presents the components of the net interest spread earned on our Securities for the quarterly periods presented:
| Securities, at fair value | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended | Net Yield (1) | Cost of Funding (2) | Net Interest Rate Spread | ||||||
| December 31, 2024 | 6.05 | % | 3.34 | % | 2.71 | % | |||
| September 30, 2024 | 6.48 | 3.94 | 2.54 | ||||||
| June 30, 2024 | 7.03 | 3.84 | 3.19 | ||||||
| March 31, 2024 | 7.24 | 4.00 | 3.24 | ||||||
| December 31, 2023 | 7.20 | 3.75 | 3.45 | ||||||
| September 30, 2023 | 7.38 | 3.92 | 3.46 | ||||||
| June 30, 2023 | 7.67 | 4.29 | 3.38 | ||||||
| March 31, 2023 | 8.76 | 4.52 | 4.24 |
(1)Reflects annualized interest income divided by average amortized cost.
(2)Reflects annualized interest expense divided by average balance of repurchase agreements. Cost of funding shown in the table above includes the impact of the net carry (the difference between swap interest income received and swap interest expense paid) on our Swaps that is allocated to the financing of our Securities, at fair value. For the quarter ended December 31, 2024, this decreased the overall funding cost by 168 basis points. For the quarter ended September 30, 2024, this decreased the overall funding cost by 171 basis points. For the quarter ended June 30, 2024, this decreased the overall funding cost by 190 basis points. For the quarter ended March 31, 2024, this decreased the overall funding cost by 179 basis points. For the quarter ended December 31, 2023, this decreased the overall funding cost by 206 basis points. For the quarter ended September 30, 2023, this decreased the overall funding cost by 191 basis points. For the quarter ended June 30, 2023, this decreased the overall funding cost by 138 basis points. For the quarter ended March 31, 2023, this decreased the overall funding cost by 104 basis points.
Interest Income
Interest income on our residential whole loans for 2024 increased by $95.7 million, or 17.8%, to $633.6 million compared to $537.9 million for 2023. This increase primarily reflects an increase in the yield to 6.74% for 2024 from 6.15% for 2023 and a $0.7 billion increase in the average balance of this portfolio to $9.4 billion for 2024 from $8.7 billion for 2023.
Interest income on our Securities, at fair value portfolio for 2024 increased $18.7 million to $61.1 million from $42.4 million for 2023. This increase primarily reflects an increase in the average amortized cost of the portfolio of $368.5 million due to purchases of Agency MBS, partially offset by a decrease in the net yield on our Securities, at fair value portfolio to 6.59% for 2024, compared to 7.57% for 2023.
Interest Expense
Our interest expense for 2024 increased by $92.1 million, or 21.5%, to $521.2 million, from $429.1 million for 2023. This increase primarily reflects the higher overall average balances and financing rates of our securitized debt, higher average balances for securities repurchase agreements and $10.6 million and $5.1 million of interest expense related to our 8.875% Senior Notes issued in January 2024 and 9.00% Senior Notes that were issued in April 2024, respectively. These increases were partially offset by the impact of lower average balances for residential whole loan financing agreements and lower interest expense for convertible senior notes as these notes matured in June 2024 and were repaid in full.
Provision for Credit Losses on Residential Whole Loans Held at Carrying Value
For 2024, we recorded a reversal of provision for credit losses on residential whole loans held at carrying value of $3.1 million compared to a reversal of provision of $8.9 million for 2023. The reversal of provision recorded in 2024 primarily reflects the run-off of loans held at carrying value and minor changes to modeling assumptions. The prior period reversal primarily reflects updated modeling assumptions, as well as the run-off of loans held at carrying value, partially offset by the impact of loan charge-offs.
Provision for Credit Losses on Other Assets
For 2024, we recorded a provision for credit losses on Other Assets of $1.1 million, related to an uncollectible receivable from an unrelated third-party servicer. No such provision was recorded for 2023.
| Column 1 | Column 2 |
|---|---|
| 52 |
Table of Contents
Other Income/(Loss), net
For 2024, Other Income/(Loss), net was $85.4 million, compared to an Other Income/(Loss), net of $63.1 million for 2023. The components of Other (Loss)/Income, net for 2024 and 2023 are summarized in the table below:
| For the Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In Thousands) | 2024 | 2023 | |||||
| Net gain/(loss) on residential whole loans measured at fair value through earnings | $ | 45,994 | $ | 89,850 | |||
| Impairment and other net gain/(loss) on securities and other portfolio investments | (10,869) | 6,225 | |||||
| Net gain/(loss) on real estate owned | 3,136 | 9,392 | |||||
| Net gain/(loss) on derivatives used for risk management purposes | 78,503 | 3,761 | |||||
| Net gain/(loss) on securitized debt measured at fair value through earnings | (64,813) | (99,589) | |||||
| Lima One mortgage banking income | 32,944 | 43,384 | |||||
| Net realized gain/(loss) on residential whole loans held at carrying value | 418 | (1,240) | |||||
| Other, net | 115 | 11,331 | |||||
| Other Income/(Loss), net | $ | 85,428 | $ | 63,114 |
Operating and Other Expense
Operating and other expenses are composed of compensation and benefits, other general and administrative, loan servicing and other related operating expenses and amortization of Lima One intangible assets.
Compensation and benefits expenses are composed of salaries, annual bonus, stock-based awards, long-term incentives, Lima One origination related commissions, related payroll taxes, medical insurance, 401(k) matching and other benefits expenses. Compensation and benefits expense increased $1.9 million to $87.7 million for 2024, compared to $85.8 million for 2023 primarily driven by separation, retirement, and severance related costs, partially offset by reduction in origination related commission expenses and lower stock-based compensation expense.
Other general and administrative expenses are comprised of leasing and other office expenses, professional fees, insurance costs, board of directors fees, and miscellaneous expenses. Other general and administrative expenses increased by $0.4 million to $44.3 million for 2024 compared to $43.9 million for 2023, primarily as a result of accelerated depreciation of a software asset at Lima One, higher costs associated with IT infrastructure at our corporate offices and tax related accounting fees, partially offset by lower depreciation at our corporate offices, and lower professional fees and miscellaneous expenses at Lima One.
Loan servicing and other related operating expenses are composed of non-recoverable advances, upfront costs on securitization and other fees related to our residential whole loan activities. These expenses increased compared to 2023 by approximately $1.2 million, or 3.4%, primarily due to higher non-recoverable advances and upfront costs on securitization.
| Column 1 | Column 2 |
|---|---|
| 53 |
Table of Contents
Selected Financial Ratios
The following table presents information regarding certain of our financial ratios at or for the dates presented:
| At or for the Quarter Ended | Return on Average Total Assets (1) | Return on Average Total Stockholders’ Equity (2) | Dividend Payout Ratio (3) | Total Average Stockholders’ Equity to Total Average Assets (4) | Leverage Multiple (5) | Recourse Leverage Multiple (6) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | 0.21 | % | 1.26 | % | — | 16.41 | % | 5.0 | 1.7 | |||||||
| September 30, 2024 | 1.74 | 10.17 | 0.92 | 17.10 | 4.8 | 1.8 | ||||||||||
| June 30, 2024 | 1.52 | 8.85 | 1.09 | 17.14 | 4.7 | 1.7 | ||||||||||
| March 31, 2024 | 0.85 | 4.69 | 2.50 | 18.23 | 4.6 | 1.8 | ||||||||||
| December 31, 2023 | 3.46 | 19.04 | 0.44 | 18.16 | 4.5 | 1.7 | ||||||||||
| September 30, 2023 | (0.56) | (2.96) | — | 19.10 | 4.3 | 2.0 | ||||||||||
| June 30, 2023 | (0.27) | (1.31) | — | 20.99 | 3.9 | 1.9 | ||||||||||
| March 31, 2023 | 3.14 | 14.40 | 0.56 | 21.81 | 3.5 | 1.6 |
(1)Reflects annualized net income divided by average total assets. For the quarters ended September 30, 2023, and June 30, 2023, the amounts calculated reflect the quarterly net income divided by average total assets.
(2)Reflects annualized net income divided by average total stockholders’ equity. For the quarters ended September 30, 2023, and June 30, 2023, the amounts calculated reflect the quarterly net income divided by average total stockholders’ equity.
(3)Reflects dividends declared per share of common stock divided by earnings per share. The ratio has not been calculated for periods where earnings per share is negative as the calculations are not meaningful.
(4)Reflects total average stockholders’ equity divided by total average assets.
(5)Represents the sum of our borrowings under financing agreements and payable for unsettled purchases divided by stockholders’ equity.
(6)Represents the sum of our borrowings under financing agreements (excluding securitized debt and other non-recourse debt) and payable for unsettled purchases divided by stockholders’ equity.
Reconciliation of GAAP and Non-GAAP Financial Measures
Reconciliation of GAAP Net Income to non-GAAP Distributable Earnings
“Distributable earnings” is a non-GAAP financial measure of our operating performance, within the meaning of Regulation G and Item 10(e) of Regulation S-K, as promulgated by the Securities and Exchange Commission. Distributable earnings is determined by adjusting GAAP net income/(loss) by removing certain unrealized gains and losses, primarily on residential mortgage investments, associated debt, and hedges that are, in each case, accounted for at fair value through earnings, certain realized gains and losses, as well as certain non-cash expenses and securitization-related transaction costs. Realized gains and losses arising from loans sold to third-parties by Lima One shortly after the origination of such loans are included in Distributable earnings. The transaction costs are primarily comprised of costs only incurred at the time of execution of our securitizations and include costs such as underwriting fees, legal fees, diligence fees, bank fees and other similar transaction related expenses. These costs are all incurred prior to or at the execution of our securitizations and do not recur. Recurring expenses, such as servicing fees, custodial fees, trustee fees and other similar ongoing fees are not excluded from distributable earnings. During the third quarter of 2024, the Company changed the determination of Distributable earnings to exclude depreciation, for consistency with the reporting of similar non-cash expenses; this change has been reflected in all periods presented. Management believes that the adjustments made to GAAP earnings result in the removal of (i) income or expenses that are not reflective of the longer term performance of our investment portfolio, (ii) certain non-cash expenses, and (iii) expense items required to be recognized solely due to the election of the fair value option on certain related residential mortgage assets and associated liabilities. Distributable earnings is one of the factors that our Board of Directors considers when evaluating distributions to our shareholders. Accordingly, we believe that the adjustments to compute Distributable earnings specified below provide investors and analysts with additional information to evaluate our financial results.
Distributable earnings should be used in conjunction with results presented in accordance with GAAP. Distributable earnings does not represent and should not be considered as a substitute for net income or cash flows from operating activities, each as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
| Column 1 | Column 2 |
|---|---|
| 54 |
Table of Contents
The following table provides a reconciliation of our GAAP net income/(loss) used in the calculation of basic EPS to our non-GAAP Distributable earnings for the quarterly periods below:
| Quarter Ended | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands, Except Per Share Amounts) | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | |||||||||||||||||||||||
| GAAP Net income/(loss) used in the calculation of basic EPS | $ | (2,396) | $ | 39,870 | $ | 33,614 | $ | 14,827 | $ | 81,527 | $ | (64,657) | $ | (34,146) | $ | 64,565 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||
| Unrealized and realized gains and losses on: | |||||||||||||||||||||||||||||||
| Residential whole loans held at fair value | 102,339 | (143,416) | (16,430) | 11,513 | (224,272) | 132,894 | 130,703 | (129,174) | |||||||||||||||||||||||
| Securities held at fair value | 26,273 | (17,107) | 4,026 | 4,776 | (21,371) | 13,439 | 3,698 | (2,931) | |||||||||||||||||||||||
| Residential whole loans and securities at carrying value | — | (7,324) | (2,668) | (418) | 332 | — | — | — | |||||||||||||||||||||||
| Interest rate swaps | (46,632) | 84,629 | 10,237 | (23,182) | 97,400 | (9,433) | (37,018) | 40,747 | |||||||||||||||||||||||
| Securitized debt held at fair value | (47,267) | 71,475 | 7,597 | 20,169 | 108,693 | (40,229) | (30,908) | 48,846 | |||||||||||||||||||||||
| Other portfolio investments | (94) | 1,503 | 1,484 | — | 254 | 722 | 872 | — | |||||||||||||||||||||||
| Expense items: | |||||||||||||||||||||||||||||||
| Amortization of intangible assets | 800 | 800 | 800 | 800 | 800 | 800 | 1,300 | 1,300 | |||||||||||||||||||||||
| Equity based compensation | 1,637 | 2,104 | 3,899 | 6,243 | 3,635 | 4,447 | 3,932 | 3,020 | |||||||||||||||||||||||
| Securitization-related transaction costs | 5,252 | 3,485 | 3,009 | 1,340 | 2,702 | 3,217 | 2,071 | 4,602 | |||||||||||||||||||||||
| Depreciation | 938 | 2,604 | 822 | 889 | 869 | 841 | 704 | 1,866 | |||||||||||||||||||||||
| Total adjustments | 43,246 | (1,247) | 12,776 | 22,130 | (30,958) | 106,698 | 75,354 | (31,724) | |||||||||||||||||||||||
| Distributable earnings | $ | 40,850 | $ | 38,623 | $ | 46,390 | $ | 36,957 | $ | 50,569 | $ | 42,041 | $ | 41,208 | $ | 32,841 | |||||||||||||||
| GAAP earnings/(loss) per basic common share | $ | (0.02) | $ | 0.38 | $ | 0.32 | $ | 0.14 | $ | 0.80 | $ | (0.64) | $ | (0.34) | $ | 0.63 | |||||||||||||||
| Distributable earnings per basic common share | $ | 0.39 | $ | 0.37 | $ | 0.45 | $ | 0.36 | $ | 0.49 | $ | 0.41 | $ | 0.40 | $ | 0.32 | |||||||||||||||
| Weighted average common shares for basic earnings per share | 103,675 | 103,647 | 103,446 | 103,175 | 102,266 | 102,255 | 102,186 | 102,155 |
Selected Financial Ratios (using Distributable earnings)
The following table presents information regarding certain of our financial ratios at or for the dates presented:
| At or for the Quarter Ended | Return on Average Total Assets (1) | Return on Average Total Stockholders’ Equity (2) | Dividend Payout Ratio (3) | |||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | 1.72 | % | 10.49 | % | 0.90 | |||
| September 30, 2024 | 1.69 | 9.89 | 0.95 | |||||
| June 30, 2024 | 1.98 | 11.53 | 0.78 | |||||
| March 31, 2024 | 1.66 | 9.12 | 0.97 | |||||
| December 31, 2023 | 2.27 | 12.47 | 0.70 | |||||
| September 30, 2023 | 2.01 | 10.53 | 0.85 | |||||
| June 30, 2023 | 2.09 | 9.95 | 0.88 | |||||
| March 31, 2023 | 1.66 | 9.12 | 1.09 |
(1)Reflects annualized Distributable earnings divided by average total assets.
(2)Reflects annualized Distributable earnings before preferred dividends divided by average total stockholders’ equity.
(3)Reflects dividends declared per share of common stock divided by Distributable earnings per share.
| Column 1 | Column 2 |
|---|---|
| 55 |
Table of Contents
Reconciliation of GAAP Book Value per Common Share to non-GAAP Economic Book Value per Common Share
“Economic book value” is a non-GAAP financial measure of our financial position. To calculate our Economic book value, our portfolios of Residential whole loans and securitized debt held at carrying value are adjusted to their fair value, rather than the carrying value that is required to be reported under the GAAP accounting model applied to these financial instruments. These adjustments are also reflected in the table below in our end of period stockholders’ equity. Management considers that Economic book value provides investors with a useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for all of our investment activities, irrespective of the accounting model applied for GAAP reporting purposes. Economic book value does not represent and should not be considered as a substitute for Stockholders’ Equity, as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
The following table provides a reconciliation of our GAAP book value per common share to our non-GAAP Economic book value per common share as of the quarterly periods below:
| Quarter Ended: | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Millions, Except Per Share Amounts) | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | |||||||||||||||||||||||
| GAAP Total Stockholders’ Equity | $ | 1,841.8 | $ | 1,880.5 | $ | 1,883.2 | $ | 1,884.2 | $ | 1,899.9 | $ | 1,848.5 | $ | 1,944.8 | $ | 2,018.6 | |||||||||||||||
| Preferred Stock, liquidation preference | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | |||||||||||||||||||||||
| GAAP Stockholders’ Equity for book value per common share | 1,366.8 | 1,405.5 | 1,408.2 | 1,409.2 | 1,424.9 | 1,373.5 | 1,469.8 | 1,543.6 | |||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||
| Fair value adjustment to Residential whole loans, at carrying value | (15.3) | 6.7 | (26.8) | (35.4) | (35.6) | (85.3) | (58.3) | (33.9) | |||||||||||||||||||||||
| Fair value adjustment to Securitized debt, at carrying value | 70.3 | 64.3 | 82.3 | 88.4 | 95.6 | 122.5 | 129.8 | 122.4 | |||||||||||||||||||||||
| Stockholders’ Equity including fair value adjustments to Residential whole loans and Securitized debt held at carrying value (Economic book value) | $ | 1,421.8 | $ | 1,476.5 | $ | 1,463.7 | $ | 1,462.2 | $ | 1,484.9 | $ | 1,410.7 | $ | 1,541.3 | $ | 1,632.1 | |||||||||||||||
| GAAP book value per common share | $ | 13.39 | $ | 13.77 | $ | 13.80 | $ | 13.80 | $ | 13.98 | $ | 13.48 | $ | 14.42 | $ | 15.15 | |||||||||||||||
| Economic book value per common share | $ | 13.93 | $ | 14.46 | $ | 14.34 | $ | 14.32 | $ | 14.57 | $ | 13.84 | $ | 15.12 | $ | 16.02 | |||||||||||||||
| Number of shares of common stock outstanding | 102.1 | 102.1 | 102.1 | 102.1 | 101.9 | 101.9 | 101.9 | 101.9 |
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Our consolidated financial statements include the accounts of all of our subsidiaries. The preparation of consolidated financial statements in accordance with GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the consolidated financial statements, giving due consideration to materiality. Actual results could differ from these estimates.
Our accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Management believes the policies which more significantly rely on estimates and judgments to be as follows:
Fair Value Measurements - Residential Whole Loans
GAAP requires the categorization of fair value measurements into three broad levels that form a hierarchy. The following describes the valuation methodologies used for our financial instrument investments categorized as level 3 in the valuation hierarchy, which require the most significant estimates and judgments to be made.
We determine the fair value of our residential whole loans after considering valuations obtained from third-parties that specialize in providing valuations of residential mortgage loans. The valuation approach applied generally depends on whether the loan is considered performing or non-performing at the date the valuation is performed. For performing loans, estimates of fair value are derived using a discounted cash flow approach, where estimates of cash flows are determined from the scheduled payments, adjusted using forecasted prepayment, default and loss given default rates. For non-performing loans, asset liquidation cash flows are derived based on the estimated time to liquidate the loan, the estimated value of the collateral, expected costs and
| Column 1 | Column 2 |
|---|---|
| 56 |
Table of Contents
estimated home price levels. Estimated cash flows for both performing and non-performing loans are discounted at yields considered appropriate to arrive at a reasonable exit price for the asset. Indications of loan value such as actual trades, bids, offers and generic market color may be used in determining the appropriate discount yield. The estimation of cash flows used in pricing models is inherently subjective and imprecise. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value. See “Quantitative and Qualitative Disclosures about Market Risk” for further information about the sensitivity of our investment portfolio to changes in market factors, particularly market interest rates.
See Note 13 to our consolidated financial statements included under Item 8 of this Annual Report on Form 10-K for information regarding the assumptions used in valuing our residential whole loans.
Residential whole loans, at fair value are recorded on our consolidated balance sheets at fair value and changes in their fair value are recorded through earnings. We held $7.5 billion and $7.5 billion of residential whole loans, at fair value, at December 31, 2024 and 2023, respectively, which represented 65.8% and 69.7% of our total assets at those dates, respectively. Residential whole loans, at fair value recorded valuation changes of $46.0 million, $89.9 million and $866.8 million during the years ended December 31, 2024, 2023, and 2022, respectively.
With respect to Residential whole loans, at carrying value, the fair value for these loans is disclosed in the footnotes to the consolidated financial statements and changes in their fair value do not impact earnings. We held $1.3 billion and $1.5 billion of residential whole loans, at carrying value, at December 31, 2024 and 2023, respectively, which represented 11.4% and 14.2% of our total assets at those dates, respectively. Residential whole loans, at carrying value experienced net fair value changes of $20.4 million, $34.6 million and $223.7 million during the years ended December 31, 2024, 2023, and 2022, respectively.
Recent Accounting Standards to Be Adopted in Future Periods
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740) – Improvements to Income Tax Disclosures (or ASU 2023-09). The amendments in ASU 2023-09 primarily require entities to disclose more details about their income tax rate, expense and payments. ASU 2023-09 is effective for public business entities for fiscal years beginning after December 15, 2024. Early adoption is permitted. We do not expect that the adoption of ASU 2023-09 will have a significant impact on our financial statement disclosures.
In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (or ASU 2024-03). The amendments in ASU 2024-03 primarily require entities to disclose additional details regarding certain expenses on both an annual and interim basis. ASU 2024-03 is effective for public business entities for fiscal years beginning after December 15, 2026. Early adoption is permitted. We do not expect that the adoption of ASU 2024-03 will have a significant impact on our financial statement disclosures.
LIQUIDITY AND CAPITAL RESOURCES
Our principal sources of cash generally consist of borrowings under repurchase agreements and other collateralized financings, payments of principal and interest we receive on our investment portfolio, cash generated from our operating results and, to the extent such transactions are entered into, proceeds from capital market and structured financing transactions. Our most significant uses of cash are generally to pay principal and interest on our financing transactions, to purchase and originate residential mortgage assets, to make dividend payments on our capital stock, to fund our operations, to meet margin calls and to make other investments that we consider appropriate.
We seek to employ a diverse capital raising strategy under which we may issue capital stock and other types of securities. To the extent we raise additional funds through capital market transactions, we currently anticipate using the net proceeds from such transactions to acquire additional residential mortgage-related assets, consistent with our investment policy, and for working capital, which may include, among other things, the repayment of our financing transactions. There can be no assurance, however, that we will be able to access the capital markets at any particular time or on any particular terms. We have available for issuance an unlimited amount (subject to the terms and limitations of our charter) of common stock, preferred stock, depository shares representing preferred stock, warrants, debt securities, rights and/or units pursuant to our universal shelf registration statement and, at December 31, 2024, we had approximately 2.0 million shares of common stock available for issuance pursuant to our DRSPP shelf registration statement. The Company did not issue any shares pursuant to its DRSPP during 2024.
| Column 1 | Column 2 |
|---|---|
| 57 |
Table of Contents
In January 2024, we completed the issuance of $115.0 million in aggregate principal amount of its 8.875% Senior Notes in an underwritten public offering. The 8.875% Senior Notes are our senior unsecured obligations and bear interest at a rate equal to 8.875% per year, payable in cash quarterly in arrears on February 15, May 15, August 15, and November 15 of each year, beginning on May 15, 2024, and are expected to mature on February 15, 2029, unless earlier redeemed. We may redeem the 8.875% Senior Notes in whole or in part at any time at our option on or after February 15, 2026, at a redemption price equal to 100% of the outstanding principal amount of the 8.875% Senior Notes to be redeemed plus accrued and unpaid interest to, but excluding, the redemption date. The total net proceeds to us from the offering of the 8.875% Senior Notes, after deducting the underwriter’s discount and commissions and offering expenses, were approximately $110.6 million. The 8.875% Senior Notes have an effective interest rate, including the impact of amortization to interest expense of debt issuance costs, of 9.83%.
On February 29, 2024, we entered into a distribution agreement pursuant to which we may offer and sell shares of our common stock having an aggregate gross sales price of up to $300 million, from time to time, through various sales agents in transactions deemed to be “at-the-market” offerings under federal securities laws (or the ATM Program). During 2024, we did not sell any shares of common stock through the ATM Program. At December 31, 2024, $300 million remained available under the distribution agreement.
On February 29, 2024, we announced our Board had authorized a new $200 million stock repurchase program with respect to our common stock, which will be in effect through the end of 2025. The new stock repurchase program supersedes the prior stock repurchase program in its entirety. Refer to Part II, Item 5 for further information about the stock repurchase program. During 2024, we did not repurchase any shares of our common stock through the stock repurchase program. At December 31, 2024, $200.0 million remained available under the current Board authorization for the purchase of common stock under our stock repurchase program.
In April 2024, we completed the issuance of $75.0 million in aggregate principal amount of its 9.00% Senior Notes in an underwritten public offering. The 9.00% Senior Notes are our senior unsecured obligations and bear interest at a rate equal to 9.00% per year, payable in cash quarterly in arrears on February 15, May 15, August 15, and November 15 of each year, beginning on August 15, 2024, and are expected to mature on August 15, 2029, unless earlier redeemed. We may redeem the 9.00% Senior Notes in whole or in part at any time at our option on or after August 15, 2026, at a redemption price equal to 100% of the outstanding principal amount of the 9.00% Senior Notes to be redeemed plus accrued and unpaid interest to, but excluding, the redemption date. The total net proceeds to us from the offering of the 9.00% Senior Notes, after deducting the underwriter’s discount and commissions and offering expenses, were approximately $72.0 million. The 9.00% Senior Notes have an effective interest rate, including the impact of amortization to interest expense of debt issuance costs, of 9.94%.
In February 2023, our Board authorized a repurchase program for its Convertible Senior Notes pursuant to which it could have repurchased up to $100 million of our Convertible Senior Notes. During the three months ended March 31, 2024, we repurchased $39.9 million principal amount of our Convertible Senior Notes for $39.8 million and recorded a loss of $0.1 million to Other Income/(Loss), net on the consolidated statement of operations. During the year ended December 31, 2023, we repurchased $20.4 million principal amount of the Convertible Senior Notes for $20.2 million and recorded a gain of $0.1 million to Other Income/(Loss), net on the consolidated statement of operations. During the three months ended June 30, 2024, the Convertible Senior Notes matured and we repaid the amount in full.
Financing Agreements
Our borrowings under financing agreements include a combination of shorter term and longer arrangements. Certain of these arrangements are collateralized directly by our residential mortgage investments or otherwise have recourse to us, while securitized debt financing is non-recourse financing. Further, certain of our financing agreements contain terms that allow the lender to make margin calls on us based on changes in the value of the underlying collateral securing the borrowing. As of December 31, 2024, we had $2.6 billion of total unpaid principal balance related to asset-backed financing agreements with mark-to-market collateral provisions and $6.5 billion of total unpaid principal balance related to asset-backed financing agreements that do not include mark-to-market collateral provisions. Repurchase agreements and other forms of collateralized financing are uncommitted and renewable at the discretion of our lenders and, as such, our lenders could determine to reduce or terminate our access to future borrowings at virtually any time. The terms of the repurchase transaction borrowings under our master repurchase agreements, as such terms relate to repayment, margin requirements and the segregation of all securities that are the subject of repurchase transactions, generally conform to the terms contained in the standard master repurchase agreement published by the Securities Industry and Financial Markets Association (or SIFMA) or the global master repurchase agreement published by SIFMA and the International Capital Market Association. In addition, each lender typically requires that we include supplemental terms and conditions to the standard master repurchase agreement. Typical supplemental terms and conditions, which differ by lender, may include changes to the margin maintenance requirements, required haircuts (or the percentage amount by which the collateral value is contractually required to exceed the loan amount), purchase price maintenance requirements, requirements that all controversies related to the repurchase agreement be litigated in a particular jurisdiction and cross default and setoff provisions. Other non-repurchase
| Column 1 | Column 2 |
|---|---|
| 58 |
Table of Contents
agreement financing arrangements also contain provisions governing collateral maintenance. At December 31, 2024, we had unused financing capacity of approximately $3.8 billion across our financing arrangements for all collateral types.
Margin calls are typically determined by our counterparties based on their assessment of changes in the fair value of the underlying collateral and in accordance with the agreed upon haircuts specified in the transaction confirmation with the counterparty. We address margin call requests in accordance with the required terms specified in the applicable agreement and such requests are typically satisfied by posting additional cash or collateral on the same business day. We review margin calls made by counterparties and assess them for reasonableness by comparing the counterparty valuation against our valuation determination. When we believe that a margin call is unnecessary because our assessment of collateral value differs from the counterparty valuation, we typically hold discussions with the counterparty and attempt to resolve the matter. If this is not successful, we will look to resolve the dispute based on the remedies available to us under the terms of the repurchase agreement, which in some instances may include the engagement of a third-party to review collateral valuations. For certain other agreements that do not include such provisions, we could resolve the matter by substituting collateral as permitted in accordance with the agreement or otherwise request the counterparty to return the collateral in exchange for cash to unwind the financing. For additional information regarding our various types of financing arrangements, including those with non-mark-to-market terms and the haircuts for those agreements with mark-to-market collateral provisions, see Note 6 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
At December 31, 2024, we had a total of $1.8 billion of residential whole loans, $1.4 billion of securities and $17.0 million of restricted cash pledged to our financing counterparties, excluding securitized debt. We expect that we will continue to pledge residential mortgage assets as part of certain of our ongoing financing arrangements. When the value of our residential mortgage assets pledged as collateral experiences rapid decreases, margin calls under our financing arrangements could materially increase, causing an adverse change in our liquidity position. Additionally, if one or more of our financing counterparties choose not to provide ongoing funding, our ability to finance our long-maturity assets would decline or otherwise become available on possibly less advantageous terms. Further, when liquidity tightens, our counterparties to our short term arrangements with mark-to-market collateral provisions may increase their required collateral cushion (or margin) requirements on new financings, including financings that we roll with the same counterparty, thereby reducing our ability to use leverage. Access to financing may also be negatively impacted by ongoing volatility in financial markets, thereby potentially adversely impacting our current or future lenders’ ability or willingness to provide us with financing. In addition, there is no assurance that favorable market conditions will exist to permit us to consummate additional securitization transactions if we determine to seek that form of financing.
Our ability to meet future margin calls will be affected by our ability to use cash or obtain financing from unpledged collateral, the amount of which can vary based on the market value of such collateral, our cash position and margin requirements. Our cash position fluctuates based on the timing of our operating, investing and financing activities and is managed based on our anticipated cash needs. (See “Interest Rate Risk” included under Item 7A. of this Annual Report on Form 10-K and our Consolidated Statements of Cash Flows, included under Item 8 of this Annual Report on Form 10-K.)
The table below presents certain information about our borrowings under asset-backed financing agreements and securitized debt:
| Asset-backed Financing Agreements | Securitized Debt | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended (1) | Quarterly Average Balance | End of Period Balance | Maximum Balance at Any Month-End | Quarterly Average Balance | End of Period Balance | Maximum Balance at Any Month-End | |||||||||||||||||
| (In Thousands) | |||||||||||||||||||||||
| December 31, 2024 | $ | 3,321,754 | $ | 3,176,824 | $ | 3,455,758 | $ | 5,586,928 | $ | 5,794,977 | $ | 5,794,977 | |||||||||||
| September 30, 2024 | 3,441,493 | 3,450,136 | 3,450,136 | 5,257,841 | 5,288,997 | 5,288,997 | |||||||||||||||||
| June 30, 2024 | 3,556,701 | 3,660,342 | 3,660,342 | 5,029,703 | 5,047,613 | 5,078,946 | |||||||||||||||||
| March 31, 2024 | 3,645,218 | 3,611,212 | 3,686,018 | 4,792,515 | 4,794,400 | 4,812,304 | |||||||||||||||||
| December 31, 2023 | 3,682,792 | 3,576,952 | 3,717,477 | 4,438,548 | 4,750,805 | 4,750,805 | |||||||||||||||||
| September 30, 2023 | 3,574,547 | 3,486,440 | 3,766,848 | 4,014,161 | 4,332,936 | 4,332,936 | |||||||||||||||||
| June 30, 2023 | 3,148,269 | 3,370,327 | 3,370,327 | 3,924,422 | 3,969,274 | 4,043,482 | |||||||||||||||||
| March 31, 2023 | 3,145,555 | 3,042,802 | 3,189,587 | 3,680,042 | 3,830,309 | 3,838,654 |
(1)The information presented in the table above excludes Senior notes (Note 6).
Cash Flows and Liquidity for the Year Ended December 31, 2024
Our cash, cash equivalents and restricted cash increased by $113.1 million during 2024, reflecting: $424.6 million used in our investing activities, $337.6 million provided by our financing activities and $200.1 million provided by our operating activities.
| Column 1 | Column 2 |
|---|---|
| 59 |
Table of Contents
At December 31, 2024, our debt-to-equity multiple was 5.0 times compared to 4.5 times at December 31, 2023. Our recourse leverage multiple at December 31, 2024 and December 31, 2023 was 1.7 times. At December 31, 2024, we had borrowings under asset-backed financing agreements of $3.2 billion, of which $1.9 billion were secured by residential whole loans, $1.3 billion were secured by securities and $25.4 million were secured by REO. In addition, at December 31, 2024, we had securitized debt of $5.8 billion in connection with our loan securitization transactions. At December 31, 2023, we had borrowings under asset-backed financing agreements of $3.6 billion, of which $2.9 billion were secured by residential whole loans, $622.6 million were secured by securities and $25.2 million were secured by REO. In addition, at December 31, 2023, we had securitized debt of $4.8 billion in connection with our loan securitization transactions.
During 2024, $0.4 billion was used in our investing activities. We utilized $2.7 billion for acquisitions and origination of residential whole loans, loan related investments and capitalized advances. During 2024, we received $2.2 billion of principal payments on residential whole loans and loan related investments, $654.1 million of proceeds from the sale of residential whole loans, and $86.1 million of proceeds on sales of REO. In addition, during 2024, we utilized $869.1 million for acquisitions of securities and received cash proceeds of $45.6 million from sales of securities and other assets and $84.0 million from principal payments on our securities.
In connection with our repurchase agreement financings and Swaps, we routinely receive margin calls from our counterparties and make margin calls (“reverse margin calls”) to our counterparties. Margin calls and reverse margin calls, which requirements vary over time, may occur daily between us and any of our counterparties when the value of collateral pledged changes from the amount contractually required. The value of securities pledged as collateral fluctuates reflecting changes in: (i) the face (or par) value of our assets; (ii) market interest rates and/or other market conditions; and (iii) the market value of our Swaps. Margin calls and reverse margin calls are satisfied when we pledge or receive additional collateral in the form of additional assets and/or cash.
The table below summarizes our margin activity with respect to our repurchase agreement financings and derivative hedging instruments for the quarterly periods presented:
| Collateral Pledged for Margin Activity | Cash and Securities Received for Reverse Margin | Net Assets Received/(Pledged) for Margin Activity | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Quarter Ended (1) | Fair Value of Securities Pledged | Cash Pledged | Aggregate Assets Pledged for Margin | ||||||||||||||||
| (In Thousands) | |||||||||||||||||||
| December 31, 2024 | $ | 30,607 | $ | 30,806 | $ | 61,413 | $ | 36,992 | $ | (24,421) | |||||||||
| September 30, 2024 | 7,368 | 7,076 | 14,444 | 15,361 | 917 | ||||||||||||||
| June 30, 2024 | — | 6,795 | 6,795 | 17,348 | 10,553 | ||||||||||||||
| March 31, 2024 | 17,379 | 3,358 | 20,737 | 16,514 | (4,223) | ||||||||||||||
| December 31, 2023 | 10,616 | 4,085 | 14,701 | 23,060 | 8,359 | ||||||||||||||
| September 30, 2023 | 35,690 | 4,363 | 40,053 | 34,846 | (5,207) | ||||||||||||||
| June 30, 2023 | 5,982 | 2,909 | 8,891 | 5,328 | (3,563) | ||||||||||||||
| March 31, 2023 | 676 | 2,965 | 3,641 | 6,529 | 2,888 |
(1)Excludes variation margin payments on our cleared Swaps which are treated as a legal settlement of the exposure under the Swap contract.
We are subject to various financial covenants under our financing agreements, which include minimum liquidity and net worth requirements, net worth decline limitations and maximum debt-to-equity ratios. We were in compliance with all financial covenants as of December 31, 2024.
During 2024, we paid $143.9 million for cash dividends on our common stock and dividend equivalents and paid cash dividends of $32.9 million on our preferred stock. On December 11, 2024, we declared our fourth quarter 2024 dividend on our common stock of $0.35 per share; on January 31, 2025, we paid this dividend, which totaled approximately $36.0 million, including dividend equivalents of approximately $0.3 million.
| Column 1 | Column 2 |
|---|---|
| 60 |
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0001055160-24-000005.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion should be read in conjunction with our financial statements and accompanying notes included in Item 8 of this Annual Report on Form 10-K.
GENERAL
We are a specialty finance company that invests in and finances residential mortgage assets. We invest, on a leveraged basis, in residential whole loans, residential mortgage securities and other real estate assets. Through our wholly-owned subsidiary, Lima One, a leading nationwide originator and servicer of business purpose loans (or BPLs), we also originate and service business purpose loans for real estate investors. Our principal business objective is to deliver shareholder value through the generation of distributable income and through asset performance linked to residential mortgage credit fundamentals. We selectively invest in residential mortgage assets with a focus on credit analysis, projected prepayment rates, interest rate sensitivity and expected return. We are an internally-managed real estate investment trust.
On April 4, 2022, we effected a one-for-four reverse stock split of our issued and outstanding shares of common stock (or the Reverse Stock Split). Accordingly, all share and per share data included in the consolidated financial statements and applicable disclosures have been adjusted retroactively to reflect the impact of the Reverse Stock Split. For all periods presented, all share and per share data have been adjusted on a retroactive basis to reflect the effect of the Reverse Stock Split.
At December 31, 2023, we had total assets of approximately $10.8 billion, of which $9.0 billion, or 84%, represented residential whole loans. Our residential whole loans include primarily: (i) loans to finance (or refinance) one-to-four family residential properties that are not considered to meet the definition of a “Qualified Mortgage” in accordance with guidelines adopted by the Consumer Financial Protection Bureau (or Non-QM loans), (ii) short-term business purpose loans collateralized by residential and multi-family properties made to non-occupant borrowers that intend to rehabilitate and refinance or sell the properties (or Transitional loans), (iii) business purpose loans to finance (or refinance) non-owner occupied one-to-four family residential properties that are rented to one or more tenants (or Single-family rental loans), (iv) loans on investor properties that conform to the standards for purchase by a federally chartered corporation, such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”) (or Agency eligible investor loans), (v) previously originated loans secured by residential real estate that is generally owner occupied (or Seasoned performing loans) and (vi) loans on which a borrower was previously delinquent but has resumed repaying (or RPLs) and loans on which the borrower continues to be more than 60 days delinquent with respect to payment (non-performing loans or NPLs). In addition, at December 31, 2023, we had approximately $746.1 million in investments in securities, including Agency MBS, Term notes backed by MSR collateral, CRT securities and Non-Agency MBS. Our remaining investment-related assets, which represent approximately 3% of our total assets at December 31, 2023, were primarily comprised of REO, capital contributions made to loan origination partners, other interest-earning assets, and loan-related receivables.
The results of our business operations are affected by a number of factors, many of which are beyond our control, and primarily depend on, among other things, the level of our net interest income and the market value of our assets, liabilities and hedges that are accounted for at fair value through earnings, which is driven by numerous factors, including the supply and demand for residential mortgage assets in the marketplace, the terms and availability of adequate financing, general economic and real estate conditions (both on a national and local level), the impact of government actions in the real estate and mortgage sector, and the credit performance of our credit sensitive residential mortgage assets. Changes in these factors, or uncertainty in the market regarding the potential for changes in these factors, can result in significant changes in the value and/or performance of our investment portfolio. Further, our GAAP results may be impacted by market volatility, resulting in changes in market values of certain financial instruments for which changes in fair value are recorded in net income each period, including certain residential whole loans, securitized debt and Swaps. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense), the level of loan delinquencies, which may result in changes in the amount of non-accrual loans, and prepayment speeds, the behavior of which involves various risks and uncertainties. Interest rates and conditional prepayment rates (or CPRs) (which is an annualized measure of the amount of unscheduled principal prepayments on an asset as a percentage of the asset balance), vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Our financial results are impacted by estimates of credit losses that are required to be recorded when loans that are not accounted for at fair value through net income are acquired or originated, as well as changes in these credit loss estimates that will be required to be made periodically.
With respect to our business operations, increases in interest rates, in general, may over time cause: (i) the interest expense associated with our borrowings to increase; (ii) the value of certain of our residential mortgage assets and securitized debt to decline; (iii) coupons on our adjustable-rate assets to reset, on a delayed basis, to higher interest rates; (iv) prepayments on our assets to decline, thereby slowing the amortization of purchase premiums and the accretion of our purchase discounts, and slowing our ability to redeploy capital to generally higher yielding investments; and (v) the value of our derivative hedging
39
Table of Contents
instruments, if any, to increase. Conversely, decreases in interest rates, in general, may over time cause: (i) the interest expense associated with our borrowings to decrease; (ii) the value of certain of our residential mortgage assets and securitized debt, to increase; (iii) coupons on our adjustable-rate assets, on a delayed basis, to lower interest rates; (iv) prepayments on our assets to increase, thereby accelerating the amortization of purchase premiums and the accretion of our purchase discounts, and accelerating the redeployment of our capital to generally lower yielding investments; and (v) the value of our derivative hedging instruments, if any, to decrease. Further, changes in credit spreads will also impact the valuation of our residential whole loans and securitized debt, which could result in volatility in GAAP earnings. In addition, our borrowing costs and credit lines are further affected by the type of collateral we pledge and general conditions in the credit market.
Our investments in residential mortgage assets expose us to credit risk, meaning that we are generally subject to credit losses due to the risk of delinquency, default and foreclosure on the underlying real estate collateral. Our investment process for credit sensitive assets focuses primarily on quantifying and pricing credit risk. With respect to investments in Purchased Performing Loans, we believe that sound underwriting standards, including low LTVs at origination, significantly mitigate our risk of loss. Further, we believe the discounted purchase prices paid on Purchased Non-performing and Purchased Credit Deteriorated Loans mitigate our risk of loss in the event that we receive less than 100% of the par value of these investments.
Premiums arise when we acquire an MBS or loan at a price in excess of the aggregate principal balance of the mortgages securing the MBS (i.e., par value) or when we acquire residential whole loans at a price in excess of their aggregate principal balance. Conversely, discounts arise when we acquire an MBS or loan at a price below the aggregate principal balance of the mortgages securing the MBS or when we acquire residential whole loans at a price below their aggregate principal balance. Accretable purchase discounts on these investments are accreted to interest income. Premiums paid to purchase loans, are amortized against interest income over the life of the investment using the effective yield method, adjusted for actual prepayment activity. An increase in the prepayment rate, as measured by the CPR, will typically accelerate the amortization of purchase premiums, thereby reducing the interest income earned on these assets.
CPR levels are impacted by, among other things, conditions in the housing market, new regulations, government and private sector initiatives, interest rates, availability of credit to home borrowers, underwriting standards and the economy in general. In particular, CPR reflects the conditional prepayment rate, which measures voluntary prepayments of a loan, and the conditional default rate (or CDR) measures involuntary prepayments resulting from defaults. CPRs on our residential mortgage securities and whole loans may differ significantly. For the year ended December 31, 2023, the average CPRs on certain of our loan portfolios were: 8.0% for Non-QM loans, 5.8% for Single-family rental loans, 6.2% for Purchased Credit Deteriorated loans, and 11.7% for Purchased Non-Performing loans. In addition, for the year ended December 31, 2023, the repayment rate (which includes both voluntary and involuntary repayments of principal) was 38.0% for our Transitional loans.
It is generally our business strategy to hold our residential mortgage assets as long-term investments. On at least a quarterly basis, excluding investments for which the fair value option has been elected or for which specialized loan accounting is otherwise applied, we assess our ability and intent to continue to hold each asset and, as part of this process, we monitor our investments in securities that are designated as AFS for impairment. A change in our ability and/or intent to continue to hold any of these securities that are in an unrealized loss position, or a deterioration in the underlying characteristics of these securities, could result in our recognizing future impairment charges or a loss upon the sale of any such security.
Our residential mortgage investments have longer-term contractual maturities than our non-securitization related financing liabilities, and the interest rates we pay on our non-securitization related financings will typically change at a faster pace than the interest rates we earn on our investments. In order to reduce this interest rate risk exposure, we may enter into derivative instruments, which currently include Swaps.
40
Table of Contents
Recent Market Conditions and Our Strategy
2023 was another challenging year for fixed income, as investors faced significant volatility as markets balanced aggressive monetary policy tightening, inflationary pressures, and increasing geopolitical uncertainty along with resilient macroeconomic data, the probability of a recession, and expectations regarding the timing of a potential monetary policy shift. Despite these headwinds, we believe our commitment to prudent risk management and hedging and prioritization of non-mark-to-market financing allowed us to add $3.4 billion of our target assets at increasingly attractive yields. These additions included over $2.1 billion of funded originations of business purpose loans and draws on existing Transitional loans at Lima One, approximately $880 million of Non-QM loans, and approximately $460 million of Agency MBS. Reflecting the impact of our strategy, for the year ended December 31, 2023, the yield on our average interest-earning assets increased by nearly 100 basis points, while our effective cost of funds increased by nearly 40 basis points from the year ended December 31, 2022. During the year we generated GAAP earnings per share (or EPS) of $0.46 per common share and Distributable Earnings, a non-GAAP financial measure that excludes the impact of fair value changes and certain other items, of $1.59 per common share and declared dividends of $1.40 per common share. During the year we executed eight securitizations, issuing $1.8 billion of securitized debt, and repurchased over $20 million of our 6.25% convertible notes due in June 2024 (or Convertible Senior Notes) at a discount to their unpaid principal balance. Subsequent to year-end and through February 21, 2024, we repurchased an additional $39.9 million principal amount of our Convertible Senior Notes; as of February 21, 2024, we had an aggregate principal amount of $169.7 million of our Convertible Senior Notes outstanding. Subsequent to year-end, we issued $115 million of 8.875% senior unsecured notes due in February 2029.
2023 Portfolio Activity and impact on financial results
At December 31, 2023, our residential mortgage asset portfolio, which includes residential whole loans and REO, and Securities, at fair value, was approximately $9.9 billion compared to $8.0 billion at December 31, 2022.
The following table presents the activity for our residential mortgage asset portfolio for the year ended December 31, 2023:
| (In Millions) | December 31, 2022 | Runoff (1) | Acquisitions (2) | Other (3) | December 31, 2023 | Change | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Residential whole loans and REO | $ | 7,649 | $ | (1,505) | $ | 2,987 | $ | 20 | $ | 9,151 | $ | 1,502 | |||||||||||
| Securities, at fair value | 333 | (33) | 457 | (11) | 746 | 413 | |||||||||||||||||
| Totals | $ | 7,982 | $ | (1,538) | $ | 3,444 | $ | 9 | $ | 9,897 | $ | 1,915 |
(1)Primarily includes principal repayments and sales of REO.
(2)Includes draws on previously originated Transitional loans.
(3)Primarily includes sales, changes in fair value and changes in the allowance for credit losses.
At December 31, 2023, our total recorded investment in residential whole loans and REO was $9.2 billion, or 92.5% of our residential mortgage asset portfolio. Of this amount, $7.9 billion are Purchased Performing Loans, $418.1 million are Purchased Credit Deteriorated Loans and $705.4 million are Purchased Non-performing Loans. Loan acquisition activity of $3.0 billion during 2023 included $2.1 billion of business purpose loans (including draws on Transitional loans) and $879.7 million of Non-QM loans. During 2023, we recognized approximately $537.9 million of residential whole loan interest income on our consolidated statements of operations, representing an effective yield of 6.15%, with Purchased Performing Loans generating an effective yield of 5.84%, Purchased Credit Deteriorated Loans generating an effective yield of 6.58% and Purchased Non-performing Loans generating an effective yield of 9.44%. All of our Purchased Non-performing Loans and certain of our Purchased Performing Loans are measured at fair value as a result of the election of the fair value option at acquisition. Included in earnings in Other Income/(Loss), net are net losses on these loans of $89.9 million for the year ended December 31, 2023. At December 31, 2023 and 2022, we had REO with an aggregate carrying value of $110.2 million and $130.6 million, respectively, which is included in Other assets on our consolidated balance sheets.
At December 31, 2023, we held $746.1 million of Securities, at fair value, including $559.1 million of Agency MBS, $79.9 million of MSR-related assets, $83.2 million of CRT securities and $23.8 million of Non-Agency MBS. We opportunistically added $456.7 million of Agency MBS during 2023. The net yield on our Securities, at fair value was 7.57% for 2023, compared to 14.67% for 2022.
For the year ended December 31, 2023, we recorded a reversal of provision for credit losses on residential whole loans held at carrying value of $8.9 million. The total allowance for credit losses recorded on residential whole loans held at carrying value at December 31, 2023 was $20.5 million.
During 2023, we completed eight securitizations with unpaid principal balance (or UPB) of loans sold of $2.2 billion. This included $1.4 billion of Non-QM loans, $418.6 million of Single-family rental loans, and $376.1 million of Transitional
41
Table of Contents
loans. These securitizations provided longer term, non-recourse, non-mark-to-market financing. Subsequent to the fourth quarter, we have completed one additional securitization totaling $192.5 million, further reducing our use of shorter-term recourse, mark-to-market financing. During 2023, heightened interest rate volatility led to significant fluctuations in the fair values of our residential mortgage asset portfolio and associated financing liabilities and hedges, which drove volatility in our quarterly GAAP financial results. We continue to closely follow the actions of the Federal Reserve regarding the path and timing of changes in interest rates and the impact such rate changes would be expected to have on levels of inflation, the overall economic environment and our business.
Our GAAP book value per common share was $13.98 as of December 31, 2023. Book value per common share decreased from $14.87 as of December 31, 2022. Economic book value per common share, a non-GAAP financial measure of our financial position that adjusts GAAP book value by the amount of unrealized mark-to-market gains or losses on our residential whole loans and securitized debt held at carrying value, was $14.57 as of December 31, 2023, a decrease from $15.55 as of December 31, 2022. Decreases in GAAP and Economic book value during 2023 primarily reflect dividends declared in excess of our GAAP earnings. For additional information regarding the calculation of Economic book value per share, including a reconciliation to GAAP book value per share, refer to “Reconciliation of GAAP and Non-GAAP Financial Measures” below.
For more information regarding market factors which impact our portfolio, see Part I, Item 1A. “Risk Factors” and Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” of this Annual Report on Form 10-K.
Information About Our Assets
The table below presents certain information about our asset allocation at December 31, 2023:
ASSET ALLOCATION
| (Dollars in Millions) | Purchased Performing Loans (1) | Purchased Credit Deteriorated Loans (2) | Purchased Non-Performing Loans | Securities, at fair value | Real Estate Owned | Other, net (3) | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair Value/Carrying Value | $ | 7,918 | $ | 418 | $ | 705 | $ | 746 | $ | 110 | $ | 644 | $ | 10,541 | |||||||||||||
| Receivable/(Payable) for Unsettled Transactions | (104) | — | — | — | — | — | (104) | ||||||||||||||||||||
| Financing Agreements with Non-mark-to-market Collateral Provisions | (1,217) | — | — | — | — | — | (1,217) | ||||||||||||||||||||
| Financing Agreements with Mark-to-market Collateral Provisions | (1,348) | (144) | (220) | (623) | (25) | — | (2,360) | ||||||||||||||||||||
| Securitized Debt | (4,234) | (234) | (272) | — | (11) | — | (4,751) | ||||||||||||||||||||
| Convertible Senior Notes | — | — | — | — | — | (209) | (209) | ||||||||||||||||||||
| Net Equity Allocated | $ | 1,015 | $ | 40 | $ | 213 | $ | 123 | $ | 74 | $ | 435 | $ | 1,900 | |||||||||||||
| Debt/Net Equity Ratio (4) | 6.7 | x | 9.5 | x | 2.3 | x | 5.1 | x | 0.5 | x | 4.5 | x |
(1)Includes $3.7 billion of Non-QM loans, $2.4 billion of Transitional loans, $1.6 billion of Single-family rental loans, $68.9 million of Seasoned performing loans, and $55.8 million of Agency eligible investor loans. At December 31, 2023, the total fair value of these loans is estimated to be $7.9 billion.
(2)At December 31, 2023, the total fair value of these loans is estimated to be $438.7 million.
(3)Includes $318.0 million of cash and cash equivalents, $170.2 million of restricted cash, and $19.8 million of capital contributions made to loan origination partners, as well as other assets and other liabilities.
(4)Total Debt/Net Equity ratio represents the sum of borrowings under our financing agreements as a multiple of net equity allocated.
42
Table of Contents
Residential Whole Loans
The following table presents the contractual maturities of our residential whole loan portfolios at December 31, 2023. Amounts presented do not reflect estimates of prepayments or scheduled amortization.
| (In Thousands) | Purchased Performing Loans (1) | Purchased Credit Deteriorated Loans (2) | Purchased Non-Performing Loans | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount due: | |||||||||||
| Within one year | $ | 1,380,603 | $ | 407 | $ | 1,738 | |||||
| After one year: | |||||||||||
| Over one to five years | 1,047,447 | 3,225 | 2,691 | ||||||||
| Over five years | 5,394,890 | 426,094 | 700,995 | ||||||||
| Total due after one year | $ | 6,442,337 | $ | 429,319 | $ | 703,686 | |||||
| Total residential whole loans | $ | 7,822,940 | $ | 429,726 | $ | 705,424 |
(1)Excludes an allowance for credit losses of $8.8 million at December 31, 2023. Excluded from the table above are approximately $103.7 million of Residential whole loans, at fair value for which the closing of the purchase transaction had not occurred as of December 31, 2023.
(2)Excludes an allowance for credit losses of $11.6 million at December 31, 2023.
The following table presents, at December 31, 2023, the dollar amount of certain of our residential whole loans, contractually maturing after one year, and indicates whether the loans have fixed interest rates or adjustable interest rates:
| (In Thousands) | Purchased Performing Loans (1)(2) | Purchased Credit Deteriorated Loans (1)(2) | Purchased Non-Performing Loans | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest rates: | |||||||||||
| Fixed | $ | 5,133,145 | $ | 367,030 | $ | 581,987 | |||||
| Adjustable | 1,309,192 | 62,289 | 121,699 | ||||||||
| Total | $ | 6,442,337 | $ | 429,319 | $ | 703,686 |
(1)Includes loans on which borrowers have defaulted and are not making payments of principal and/or interest as of December 31, 2023.
(2)Excludes an allowance for credit losses.
For additional information regarding our residential whole loan portfolios, including information about delinquency trends, see Note 3 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
43
Table of Contents
Securities, at Fair Value
The following table presents information with respect to our Securities, at fair value at December 31, 2023 and December 31, 2022:
| (Dollars in Thousands) | December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|---|
| Agency MBS | |||||||
| Face/Par | $ | 554,300 | $ | 131,165 | |||
| Fair Value | 559,144 | 131,700 | |||||
| Amortized Cost | 555,624 | 132,025 | |||||
| Weighted average yield (2) | 5.59 | % | N/A | (1) | |||
| Weighted average time to maturity | 29.3 years | 30.0 years | |||||
| Term notes backed by MSR collateral | |||||||
| Face/Par | $ | 85,000 | $ | 105,000 | |||
| Fair Value | 79,895 | 97,898 | |||||
| Amortized Cost | 74,184 | 86,399 | |||||
| Weighted average yield (2) | 16.96 | % | 14.30 | % | |||
| Weighted average time to maturity | 1.8 years | 0.8 years | |||||
| CRT Securities | |||||||
| Face/Par | $ | 79,617 | $ | 80,791 | |||
| Fair Value | 83,222 | 79,214 | |||||
| Amortized Cost | 68,971 | 70,438 | |||||
| Weighted average yield (2) | 10.30 | % | 9.96 | % | |||
| Weighted average time to maturity | 17.9 years | 19.0 years | |||||
| Non-Agency MBS | |||||||
| Face/Par | $ | 28,485 | $ | 29,858 | |||
| Fair Value | 23,828 | 24,552 | |||||
| Amortized Cost | 23,482 | 24,552 | |||||
| Weighted average yield (2) | 5.84 | % | N/A | (1) | |||
| Weighted average time to maturity | 27.8 years | 28.8 years |
(1)These securities were acquired at the end of the reporting period and, therefore, no interest income was recorded with respect to these securities in 2022.
(2)Weighted average yield is annualized interest income divided by average amortized cost for Securities, at fair value held at December 31, 2023 and December 31, 2022.
Tax Considerations
Current period estimated taxable income
We estimate that for 2023, our REIT taxable income was approximately $133.7 million.
Key differences between GAAP net income and REIT Taxable Income
Residential Whole Loans and Securities
The determination of taxable income attributable to residential whole loans and securities is dependent on a number of factors, including principal payments, defaults, loss mitigation efforts and loss severities. In estimating taxable income for such investments during the year, management considers estimates of the amount of discount expected to be accreted. Such estimates require significant judgment and actual results may differ from these estimates.
Potential timing differences can arise with respect to the accretion of discount and amortization of premium into income as well as the recognition of gain or loss for tax purposes as compared to GAAP. For example: a) while our REIT uses fair value accounting for GAAP in some instances, it generally is not used for purposes of determining taxable income; b) impairments generally are not recognized by us for income tax purposes until the asset is written-off or sold; c) capital losses may only be recognized by us to the extent of its capital gains; capital losses in excess of capital gains generally are carried over
44
Table of Contents
by us for potential offset against future capital gains; and d) tax hedge gains and losses resulting from the termination of Swaps by us generally are amortized over the remaining term of the Swap.
Securitization
Generally, securitization transactions for GAAP and tax can be characterized as either sales or financings, depending on transaction type, structure and available elections. For GAAP purposes, our securitizations have been treated as on-balance sheet financing transactions. For tax purposes, they have been characterized as both financing and sale transactions.
Where a securitization has been characterized as a sale, gain or loss is recognized for tax purposes. In addition, we own or may in the future acquire interests in securitization and/or re-securitization trusts, in which several of the classes of securities are or will be issued with original issue discount (or OID). As the holder of the retained interests in the trust, for tax purposes we generally will be required to include OID in our current gross interest income over the term of the applicable securities as the OID accrues. The rate at which the OID is recognized into taxable income is calculated using a constant rate of yield to maturity, with realized losses impacting the amount of OID recognized in REIT taxable income once they are actually incurred. REIT taxable income may be recognized in excess of economic income (i.e., OID) or in advance of the corresponding cash flow from these assets, thereby affecting our dividend distribution requirement to stockholders.
For securitization and/or re-securitization transactions that were treated as a sale of the underlying collateral for tax purposes, the unwinding of any such transaction will likely result in taxable income or loss. Given that securitization and re-securitization transactions are typically accounted for as financing transactions for GAAP purposes, such income or loss is not likely to be recognized for GAAP. As a result, the income recognized from securitization and re-securitization transactions may differ for tax and GAAP purposes.
Whether our investments are held by our REIT or one of its Taxable REIT Subsidiaries (TRS)
We estimate that for 2023, our net TRS taxable loss will be $24.3 million. Net income or loss generated by our TRS subsidiaries is included in consolidated GAAP net income, but may not be included in REIT taxable income in the same period. REIT taxable income generally does not include taxable income of the TRS unless and until it is distributed to the REIT. For example, because our securitization transactions that are treated as a sale for tax purposes are undertaken by a domestic TRS, any gain or loss recognized on the sale is not included in our REIT taxable income until it is distributed by the TRS. Similarly, the income earned from loans, securities, REO and other investments held by our domestic TRS is excluded from REIT taxable income until it is distributed by the TRS. Net income of our foreign domiciled TRS subsidiaries is included in REIT taxable income as if distributed to the REIT in the taxable year it is earned by the foreign domiciled TRS. A TRS may carry forward its net taxable losses indefinitely as net operating losses to offset up to 80% of its taxable income in future tax years, but REIT taxable income generally does not include the net taxable loss of a TRS unless the TRS liquidates for tax purposes.
Consequently, our REIT taxable income calculated in a given period may differ significantly from our GAAP net income.
45
Table of Contents
Results of Operations
In this section, we discuss the results of our operations for the year ended December 31, 2023 compared to the year ended December 31, 2022. For a discussion related to our results of operations for the year ended December 31, 2022 compared to the year ended December 31, 2021, please refer to Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the Year Ended December 31, 2022, which was filed with the SEC on February 24, 2023, and is available on the SEC’s website at www.sec.gov and on our website at www.mfafinancial.com.
Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022
The following table summarizes the changes in our results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022.
46
Table of Contents
| Year Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | December 31, 2023 | December 31, 2022 | YoY Change | ||||||||
| Interest Income: | |||||||||||
| Residential whole loans | $ | 537,883 | $ | 441,223 | $ | 96,660 | |||||
| Securities, at fair value | 42,376 | 28,921 | 13,455 | ||||||||
| Other interest-earning assets | 9,027 | 7,437 | 1,590 | ||||||||
| Cash and cash equivalent investments | 16,311 | 4,838 | 11,473 | ||||||||
| Interest Income | $ | 605,597 | $ | 482,419 | $ | 123,178 | |||||
| Interest Expense: | |||||||||||
| Asset-backed and other collateralized financing arrangements | $ | 413,517 | $ | 243,083 | $ | 170,434 | |||||
| Other interest expense | 15,601 | 15,760 | (159) | ||||||||
| Interest Expense | $ | 429,118 | $ | 258,843 | $ | 170,275 | |||||
| Net Interest Income | $ | 176,479 | $ | 223,576 | $ | (47,097) | |||||
| Reversal of Provision for Credit Losses on Residential Whole Loans | $ | 8,853 | $ | 2,646 | $ | 6,207 | |||||
| Provision for Credit Losses on Other Assets | — | (28,579) | 28,579 | ||||||||
| Net Interest Income after Provision for Credit Losses | $ | 185,332 | $ | 197,643 | $ | (12,311) | |||||
| Other Income/(Loss), net: | |||||||||||
| Net gain/(loss) on residential whole loans measured at fair value through earnings | $ | 89,850 | $ | (866,762) | $ | 956,612 | |||||
| Impairment and other net gain/(loss) on securities and other portfolio investments | 6,225 | (25,067) | 31,292 | ||||||||
| Net gain on real estate owned | 9,392 | 25,379 | (15,987) | ||||||||
| Net gain/(loss) on derivatives used for risk management purposes | 3,761 | 255,179 | (251,418) | ||||||||
| Net gain/(loss) on securitized debt measured at fair value through earnings | (99,589) | 290,639 | (390,228) | ||||||||
| Lima One - origination, servicing and other fee income | 43,384 | 46,745 | (3,361) | ||||||||
| Net realized loss on residential whole loans held at carrying value | (1,240) | — | (1,240) | ||||||||
| Other, net | 11,331 | 8,623 | 2,708 | ||||||||
| Other Income/(Loss), net | $ | 63,114 | $ | (265,264) | $ | 328,378 | |||||
| Operating and Other Expense: | |||||||||||
| Compensation and benefits | $ | 85,799 | $ | 76,728 | $ | 9,071 | |||||
| Other general and administrative expense | 44,147 | 35,138 | 9,009 | ||||||||
| Loan servicing, financing and other related costs | 34,136 | 42,894 | (8,758) | ||||||||
| Amortization of intangible assets | 4,200 | 9,200 | (5,000) | ||||||||
| Operating and Other Expense | $ | 168,282 | $ | 163,960 | $ | 4,322 | |||||
| Net Income/(Loss) | $ | 80,164 | $ | (231,581) | $ | 311,745 | |||||
| Less Preferred Stock Dividend Requirement | $ | 32,875 | $ | 32,875 | $ | — | |||||
| Net Income/(Loss) Available to Common Stock and Participating Securities | $ | 47,289 | $ | (264,456) | $ | 311,745 | |||||
| Basic Earnings/(Loss) per Common Share | $ | 0.46 | $ | (2.57) | $ | 3.03 | |||||
| Diluted Earnings/(Loss) per Common Share | $ | 0.46 | $ | (2.57) | $ | 3.03 |
General
For 2023, we had net income available to our common stock and participating securities of $47.3 million, or $0.46 per basic and diluted common share, compared to a net loss available to our common stock and participating securities for 2022 of $(264.5) million, or $(2.57) per basic and diluted common share. This increase in net income available to common stock and participating securities primarily reflects higher Other Income/(Loss), net, of $328.4 million, primarily driven by mark-to-market gains in the current period on our residential whole loans that are measured at fair value through earnings, partially offset by lower net gains on derivatives used for risk management purposes and unrealized losses on securitized debt measured at fair value through earnings. Net interest income for 2023 decreased by $47.1 million from 2022, primarily due to higher
47
Table of Contents
funding costs associated with our financing arrangements given the impact of significantly higher interest rates over the past twelve months, partially offset by higher asset yields earned on our residential whole loans portfolio and higher amounts invested in our residential mortgage asset portfolio. The prior year period also included a Provision for Credit Losses on Other Assets of $28.6 million, reflecting an impairment charge against the carrying value of our investment in one loan origination partner, bringing the net carrying value of this investment to zero. No such provision was recorded in the current year period. The current year period also includes a $6.2 million larger net reversal of the Provision for Credit Losses on Residential Whole Loans held at carrying value. The reversal of provision recorded in the current period primarily reflects updated modeling assumptions, as well as run-off of loans held at carrying value, partially offset by the impact of loan charge-offs. The prior period reversal primarily reflects run-off of loans held at carrying value and adjustments to certain macro-economic and loan prepayment speed assumptions used in our credit loss forecasts.
Net Interest Income
Net interest income represents the difference between income on interest-earning assets and expense on interest-bearing liabilities. Net interest income depends primarily upon the volume of interest-earning assets and interest-bearing liabilities and the corresponding interest rates earned or paid. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense), the level of loan delinquencies, which may result in changes in the amount of non-accrual loans, and prepayment speeds on our investments. Interest rates and CPRs (which measure the amount of unscheduled principal prepayment on a bond or loan as a percentage of its unpaid balance) vary according to the type of investment, conditions in the financial markets and other factors, none of which can be predicted with any certainty.
The changes in average interest-earning assets and average interest-bearing liabilities and their related yields and costs are discussed in greater detail below under “Interest Income” and “Interest Expense.”
For 2023, our net interest spread and margin (including the impact of swaps) were 2.05% and 2.90%, respectively, compared to a net interest spread and margin (including the impact of swaps) of 1.74% and 2.52%, respectively, for 2022. Our net interest income, which does not include the benefit of swap carry, decreased by $47.1 million, or 21.1%, to $176.5 million from $223.6 million for 2022. For 2023, net interest income includes lower net interest income from our residential whole loan portfolio of $51.1 million compared to 2022, primarily due to higher rates paid on our financing agreement borrowings partially offset by higher asset yields and higher amounts invested in the loan portfolio. In addition, net interest income for 2023 includes lower net interest income for our Securities, at fair value portfolio of approximately $8.5 million compared to 2022, primarily due higher accretion income recognized in the prior year period due to the impact of the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020 and higher financing agreement borrowings in 2023, partially offset by higher amounts invested in the portfolio due to Agency MBS purchases during 2023. Net interest income for 2023 also includes approximately $13.1 million of additional interest income from other interest earning assets and cash compared to the prior year period.
48
Table of Contents
Analysis of Net Interest Income
The following table sets forth certain information about the average balances of our assets and liabilities and their related yields and costs for the years ended December 31, 2023 and 2022. Average yields are derived by dividing interest income by the average amortized cost of the related assets, and average costs are derived by dividing interest expense by the daily average balance of the related liabilities, for the periods shown. The yields and costs include premium amortization and purchase discount accretion which are considered adjustments to interest rates.
| For the Year Ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||||||||
| Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | |||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||
| Interest-earning assets (1): | ||||||||||||||||||||||
| Residential whole loans | $ | 8,740,248 | $ | 537,883 | 6.15 | % | $ | 8,506,728 | $ | 441,223 | 5.19 | % | ||||||||||
| Securities, at fair value (2) | 559,434 | 42,376 | 7.57 | 197,188 | 28,921 | 14.67 | ||||||||||||||||
| Cash and cash equivalents (3) | 465,481 | 16,311 | 3.50 | 507,798 | 4,838 | 0.95 | ||||||||||||||||
| Other interest-earning assets | 68,959 | 9,027 | 13.09 | 63,254 | 7,437 | 11.76 | ||||||||||||||||
| Total interest-earning assets | 9,834,122 | 605,597 | 6.16 | 9,274,968 | 482,419 | 5.20 | ||||||||||||||||
| Liabilities: | ||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Collateralized financing agreements (4) | $ | 3,389,774 | $ | 246,598 | 7.18 | % | $ | 3,511,565 | $ | 139,585 | 3.98 | % | ||||||||||
| Securitized debt (5) | 4,168,322 | 166,919 | 4.00 | 3,456,319 | 103,498 | 2.99 | ||||||||||||||||
| Convertible Senior Notes | 224,768 | 15,601 | 6.94 | 227,097 | 15,760 | 6.94 | ||||||||||||||||
| Total interest-bearing liabilities | 7,782,864 | 429,118 | 5.47 | 7,194,981 | 258,843 | 3.60 | ||||||||||||||||
| Net interest income/net interest rate spread (6) | 176,479 | 0.69 | 223,576 | 1.60 | ||||||||||||||||||
| Impact of net swap carry (7) | 107,154 | 1.36 | 10,042 | 0.14 | ||||||||||||||||||
| Net interest rate spread (including the impact of Swaps) | $ | 283,633 | 2.05 | % | $ | 233,618 | 1.74 | % | ||||||||||||||
| Net interest-earning assets/net interest margin (8) | $ | 2,051,258 | 2.90 | % | $ | 2,079,987 | 2.52 | % |
(1)Yields presented throughout this Annual Report on Form 10-K are calculated using average amortized cost data for residential whole loans and securities, which excludes unrealized gains and losses. For GAAP reporting purposes, purchases and sales are reported on the trade date. Average amortized cost data used to determine yields is calculated based on the settlement date of the associated purchase or sale as interest income is not earned on purchased assets and continues to be earned on sold assets until settlement date.
(2)The net yield of 14.67% includes $7.8 million of accretion income recognized in 2022 due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020. Excluding this accretion, the yield reported would have been 10.73%.
(3)Includes average interest-earning cash, cash equivalents and restricted cash.
(4)Collateralized financing agreements include the following: mark-to-market asset based financing and non-mark-to-market asset based financing. For additional information, see Note 6, included under Item 8 of this Annual Report on Form 10-K.
(5)Includes both securitized debt, at carrying value and securitized debt, at fair value.
(6)Net interest rate spread reflects the difference between the yield on average interest-earning assets and average cost of funds.
(7)Reflects the impact of positive or negative swap carry. Positive swap carry results when income from the receive leg of a swap is greater than the expense on the pay leg. Negative swap carry results when income from the receive leg is less than the expense on the pay leg.
(8)Net interest margin reflects net interest income (including net swap income or expense) divided by average interest-earning assets.
49
Table of Contents
Rate/Volume Analysis
The following table presents the extent to which changes in interest rates (yield/cost) and changes in the volume (average balance) of interest-earning assets and interest-bearing liabilities have affected our interest income and interest expense during the periods indicated. Information is provided in each category with respect to: (i) the changes attributable to changes in volume (changes in average balance multiplied by prior rate); (ii) the changes attributable to changes in rate (changes in rate multiplied by prior average balance); and (iii) the net change. The changes attributable to the combined impact of volume and rate have been allocated proportionately, based on absolute values, to the changes due to rate and volume.
| Year Ended December 31, 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared to | |||||||||||
| Year Ended December 31, 2022 | |||||||||||
| Increase/(Decrease) due to | Total Net Change in Interest Income/Expense | ||||||||||
| (In Thousands) | Volume | Rate | |||||||||
| Interest-earning assets: | |||||||||||
| Residential whole loans | $ | 12,492 | $ | 84,168 | $ | 96,660 | |||||
| Securities, at fair value | 32,811 | (19,356) | 13,455 | ||||||||
| Cash and cash equivalents | (434) | 11,907 | 11,473 | ||||||||
| Other interest-earning assets | 706 | 884 | 1,590 | ||||||||
| Total net change in income of interest-earning assets | $ | 45,575 | $ | 77,603 | $ | 123,178 | |||||
| Interest-bearing liabilities: | |||||||||||
| Residential whole loan financing agreements | $ | (19,524) | $ | 103,657 | $ | 84,133 | |||||
| Securities, at fair value repurchase agreements | 16,422 | 5,550 | 21,972 | ||||||||
| REO financing agreements | 97 | 811 | 908 | ||||||||
| Securitized debt | 24,025 | 39,396 | 63,421 | ||||||||
| Convertible Senior Notes | (159) | — | (159) | ||||||||
| Total net change in expense of interest-bearing liabilities | $ | 20,861 | $ | 149,414 | $ | 170,275 | |||||
| Net change in net interest income | $ | 24,714 | $ | (71,811) | $ | (47,097) |
The following table presents certain quarterly information regarding our net interest spread and net interest margin for the quarterly periods presented:
| Total Interest-Earning Assets and Interest- Bearing Liabilities | ||||||
|---|---|---|---|---|---|---|
| Quarter Ended | Net Interest Spread (1) | Net Interest Margin (2) | ||||
| December 31, 2023 | 2.13 | % | 2.96 | % | ||
| September 30, 2023 | 2.17 | 3.02 | ||||
| June 30, 2023 | 2.14 | 2.99 | ||||
| March 31, 2023 | 1.74 | 2.64 | ||||
| December 31, 2022 | 2.21 | 3.04 | ||||
| September 30, 2022 | 1.64 | 2.43 | ||||
| June 30, 2022 | 1.37 | 2.13 | ||||
| March 31, 2022 | 1.96 | 2.63 |
(1)Reflects the difference between the yield on average interest-earning assets and average cost of funds (including net swap expense).
(2)Reflects annualized net interest income (including net swap income or expense) divided by average interest-earning assets.
50
Table of Contents
The following table presents the components of the net interest spread earned on our Residential whole loans for the quarterly periods presented:
| Quarter Ended | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | |||||||||||||||||
| Purchased Performing Loans | ||||||||||||||||||||||||
| Net Yield (1) | 6.22 | % | 6.06 | % | 5.66 | % | 5.38 | % | 5.04 | % | 4.75 | % | 4.20 | % | 4.18 | % | ||||||||
| Cost of Funding (2) | 4.43 | % | 4.23 | % | 3.97 | % | 3.95 | % | 3.70 | % | 3.60 | % | 3.28 | % | 2.74 | % | ||||||||
| Net Interest Spread | 1.79 | % | 1.83 | % | 1.69 | % | 1.43 | % | 1.34 | % | 1.15 | % | 0.92 | % | 1.44 | % | ||||||||
| Purchased Credit Deteriorated Loans | ||||||||||||||||||||||||
| Net Yield (1) | 6.49 | % | 6.63 | % | 7.09 | % | 6.13 | % | 6.59 | % | 6.49 | % | 6.85 | % | 6.79 | % | ||||||||
| Cost of Funding (2) | 2.68 | % | 2.43 | % | 1.98 | % | 2.23 | % | 2.13 | % | 2.72 | % | 3.17 | % | 2.88 | % | ||||||||
| Net Interest Spread | 3.81 | % | 4.20 | % | 5.11 | % | 3.90 | % | 4.46 | % | 3.77 | % | 3.68 | % | 3.91 | % | ||||||||
| Purchased Non-Performing Loans | ||||||||||||||||||||||||
| Net Yield (1) | 9.65 | % | 9.59 | % | 10.11 | % | 8.46 | % | 11.15 | % | 9.84 | % | 9.40 | % | 9.82 | % | ||||||||
| Cost of Funding (2) | 3.63 | % | 3.65 | % | 3.53 | % | 3.53 | % | 3.01 | % | 2.86 | % | 3.34 | % | 3.09 | % | ||||||||
| Net Interest Spread | 6.02 | % | 5.94 | % | 6.58 | % | 4.93 | % | 8.14 | % | 6.98 | % | 6.06 | % | 6.73 | % | ||||||||
| Total Residential Whole Loans | ||||||||||||||||||||||||
| Net Yield (1) | 6.47 | % | 6.34 | % | 6.10 | % | 5.68 | % | 5.62 | % | 5.30 | % | 4.85 | % | 4.94 | % | ||||||||
| Cost of Funding (2) | 4.29 | % | 4.10 | % | 3.83 | % | 3.82 | % | 3.56 | % | 3.49 | % | 3.28 | % | 2.79 | % | ||||||||
| Net Interest Spread | 2.18 | % | 2.24 | % | 2.27 | % | 1.86 | % | 2.06 | % | 1.81 | % | 1.57 | % | 2.15 | % |
(1)Reflects annualized interest income on Residential whole loans divided by average amortized cost of Residential whole loans. Excludes servicing costs.
(2)Reflects annualized interest expense divided by average balance of agreements with mark-to-market collateral provisions (repurchase agreements), agreements with non-mark-to-market collateral provisions, and securitized debt. Cost of funding shown in the table above includes the impact of the net carry (the difference between swap interest income received and swap interest expense paid) on our Swaps. While we have not elected hedge accounting treatment for Swaps, and accordingly, net carry is not presented in interest expense in our consolidated statement of operations, we believe it is appropriate to allocate net carry to the cost of funding to reflect the economic impact of our Swaps on the funding costs shown in the table above. For the quarter ended December 31, 2023, this decreased the overall funding cost by 140 basis points for our Residential whole loans, 142 basis points for our Purchased Performing Loans, 143 basis points for our Purchased Credit Deteriorated Loans, and 102 basis points for our Purchased Non-Performing Loans. For the quarter ended September 30, 2023, this decreased the overall funding cost by 143 basis points for our Residential whole loans, 146 basis points for our Purchased Performing Loans, 161 basis points for our Purchased Credit Deteriorated Loans, and 89 basis points for our Purchased Non-Performing Loans. For the quarter ended June 30, 2023, this decreased the overall funding cost by 144 basis points for our Residential whole loans, 145 basis points for our Purchased Performing Loans, 206 basis points for our Purchased Credit Deteriorated Loans, and 87 basis points for our Purchased Non-Performing Loans. For the quarter ended March 31, 2023, this decreased the overall funding cost by 127 basis points for our Residential whole loans, 129 basis points for our Purchased Performing Loans, 171 basis points for our Purchased Credit Deteriorated Loans, and 77 basis points for our Purchased Non-Performing Loans. For the quarter ended December 31, 2022, this decreased the overall funding cost by 89 basis points for our Residential whole loans, 87 basis points for our Purchased Performing Loans, 141 basis points for our Purchased Credit Deteriorated Loans, and 76 basis points for our Purchased Non-Performing Loans. For the quarter ended September 30, 2022, this decreased the overall funding cost by 20 basis points for our Residential whole loans, 19 basis points for our Purchased Performing Loans, 43 basis points for our Purchased Credit Deteriorated Loans, and 24 basis points for our Purchased Non-Performing Loans. For the quarter ended June 30, 2022, this increased the overall funding cost by 25 basis points for our Residential whole loans, 23 basis points for our Purchased Performing Loans, 43 basis points for our Purchased Credit Deteriorated Loans, and 29 basis points for our Purchased Non-Performing Loans. For the quarter ended March 31, 2022, this increased the overall funding cost by 35 basis points for our Residential whole loans, 33 basis points for our Purchased Performing Loans, 56 basis points for our Purchased Credit Deteriorated Loans, and 39 basis points for our Purchased Non-Performing Loans.
51
Table of Contents
The following table presents the components of the net interest spread earned on our Securities for the quarterly periods presented:
| Securities, at fair value | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended | Net Yield (1)(2) | Cost of Funding (3) | Net Interest Rate Spread | ||||||
| December 31, 2023 | 7.20 | % | 3.75 | % | 3.45 | % | |||
| September 30, 2023 | 7.38 | 3.92 | 3.46 | ||||||
| June 30, 2023 | 7.67 | 4.29 | 3.38 | ||||||
| March 31, 2023 | 8.76 | 4.52 | 4.24 | ||||||
| December 31, 2022 | 30.33 | 5.47 | 24.86 | ||||||
| September 30, 2022 | 11.06 | 3.94 | 7.12 | ||||||
| June 30, 2022 | 10.09 | 2.54 | 7.55 | ||||||
| March 31, 2022 | 10.13 | 1.72 | 8.41 |
(1)Reflects annualized interest income divided by average amortized cost.
(2)For the quarter ended December 31, 2022, the net yield of 30.33% includes $7.8 million of accretion income recognized in 2022 due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020. Excluding this accretion, the yield reported would have been 11.87%.
(3)Reflects annualized interest expense divided by average balance of repurchase agreements. Cost of funding shown in the table above for the quarterly periods ended December 31, 2023, September 30, 2023, June 30, 2023 and March 31, 2023 includes the impact of the net carry (the difference between swap interest income received and swap interest expense paid) on our Swaps that is allocated to the financing of our Securities, at fair value. For the quarter ended December 31, 2023, this decreased the overall funding cost by 206 basis points. For the quarter ended September 30, 2023, this decreased the overall funding cost by 191 basis points. For the quarter ended June 30, 2023, this decreased the overall funding cost by 138 basis points. For the quarter ended March 31, 2023, this decreased the overall funding cost by 104 basis points. Periods prior to the quarter ended March 31, 2023 were not impacted as there was no allocation of net swap carry to the financing of our Securities, at fair value for those periods.
Interest Income
Interest income on our residential whole loans increased by $96.7 million, or 21.9%, for 2023, to $537.9 million compared to $441.2 million for 2022. This increase primarily reflects an increase in the yield to 6.15% for 2023 from 5.19% for 2022 and a $233.5 million increase in the average balance of this portfolio to $8.7 billion for 2023 from $8.5 billion for 2022.
Interest income on our Securities, at fair value portfolio increased $13.5 million to $42.4 million for 2023 from $28.9 million for 2022. This increase primarily reflects an increase in the average amortized cost of the portfolio of $362.2 million due to purchases of Agency MBS, partially offset by a decrease in the net yield on our Securities, at fair value portfolio to 7.57% for 2023, compared to 14.67% for 2022. The decrease in the net yield on our securities portfolio primarily reflects higher accretion income recognized in 2022 due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020.
Interest Expense
Our interest expense for 2023 increased by $170.3 million, or 65.8%, to $429.1 million, from $258.8 million for 2022. This increase primarily reflects an increase in financing rates on our financing agreements and higher overall average balances of our financing agreements.
Provision for Credit Losses on Residential Whole Loans Held at Carrying Value
For 2023, we recorded a reversal of provision for credit losses on residential whole loans held at carrying value of $8.9 million compared to a reversal of provision of $2.6 million for 2022. The reversal of provision recorded in the current period primarily reflects updated modeling assumptions, as well as the run-off of loans held at carrying value, partially offset by the impact of loan charge-offs. The prior period reversal primarily reflects run-off of loans held at carrying value and adjustments to certain macro-economic and loan prepayment speed assumptions used in our credit loss forecasts.
52
Table of Contents
Provision for Credit Losses on Other Assets
For 2022, we recorded a provision for credit losses on Other Assets of $28.6 million reflecting an impairment charge against the carrying value of our investment in one loan origination partner, bringing the net carrying value of this investment to zero. No such provision was recorded for 2023.
Other Income/(Loss), net
For 2023, Other Income/(Loss), net was $63.1 million, compared to an Other Income/(Loss), net of $(265.3) million for 2022. The components of Other (Loss)/Income, net for 2023 and 2022 are summarized in the table below:
| For the Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In Thousands) | 2023 | 2022 | |||||
| Net gain/(loss) on residential whole loans measured at fair value through earnings | $ | 89,850 | $ | (866,762) | |||
| Impairment and other net gain/(loss) on securities and other portfolio investments | 6,225 | (25,067) | |||||
| Net gain on real estate owned | 9,392 | 25,379 | |||||
| Net gain/(loss) on derivatives used for risk management purposes | 3,761 | 255,179 | |||||
| Net gain/(loss) on securitized debt measured at fair value through earnings | (99,589) | 290,639 | |||||
| Lima One - origination, servicing and other fee income | 43,384 | 46,745 | |||||
| Net realized loss on residential whole loans held at carrying value | (1,240) | — | |||||
| Other, net | 11,331 | 8,623 | |||||
| Other Income/(Loss), net | $ | 63,114 | $ | (265,264) |
Operating and Other Expense
During 2023, we had compensation and benefits and other general and administrative expenses of $129.9 million, compared to $111.9 million for 2022. Other general and administrative expenses are comprised of leasing and other office expenses, professional fees, insurance costs, board of directors fees, taxes, and miscellaneous expenses. Compensation and benefits expense increased $9.1 million to $85.8 million for 2023, compared to $76.7 million for 2022 primarily reflecting higher expenses for salaries, payroll taxes, and benefits related to increased headcount at Lima One and the acceleration of certain stock-based compensation expenses for retirement eligible employees, partially offset by lower sales commission expense at Lima One. Our other general and administrative expenses increased by $9.0 million to $44.1 million for 2023 compared to $35.1 million for 2022, primarily reflecting higher costs associated with deferred compensation to Directors in the current period, which were impacted by changes in our stock price, higher depreciation and other costs in the current period primarily related to furniture and fixtures and IT infrastructure at our corporate offices and higher tax provisions, partially offset by lower tax compliance professional fees and lower insurance costs.
Operating and Other Expense during 2023 also includes $34.1 million of loan servicing and other related operating expenses related to our residential whole loan activities. These expenses decreased compared to 2022 by approximately $8.8 million, or 20.4%, primarily due to lower expenses recognized related to loan securitization activities, lower diligence and other costs associated with acquiring loans, lower servicing fees, and lower expenses on our REO portfolio.
In addition, Other expenses for 2023 and 2022 also includes $4.2 million and $9.2 million, respectively, of amortization related to intangible assets recognized as part of the purchase accounting for the Lima One acquisition.
53
Table of Contents
Selected Financial Ratios
The following table presents information regarding certain of our financial ratios at or for the dates presented:
| At or for the Quarter Ended | Return onAverage TotalAssets (1) | Return onAverage TotalStockholders’Equity (2) | DividendPayoutRatio (3) | Total AverageStockholders’Equity to TotalAverage Assets (4) | Leverage Multiple (5) | Recourse Leverage Multiple (6) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | 3.46 | % | 19.04 | % | 0.44 | 18.16 | % | 4.5 | 1.7 | |||||||
| September 30, 2023 | (0.56) | (2.96) | — | 19.10 | 4.3 | 2.0 | ||||||||||
| June 30, 2023 | (0.27) | (1.31) | — | 20.99 | 3.9 | 1.9 | ||||||||||
| March 31, 2023 | 3.14 | 14.40 | 0.56 | 21.81 | 3.5 | 1.6 | ||||||||||
| December 31, 2022 | 0.29 | 1.32 | — | 21.59 | 3.5 | 1.8 | ||||||||||
| September 30, 2022 | (0.58) | (2.57) | — | 22.53 | 3.6 | 1.7 | ||||||||||
| June 30, 2022 | (1.06) | (4.35) | — | 24.33 | 3.3 | 1.8 | ||||||||||
| March 31, 2022 | (0.89) | (3.33) | — | 26.63 | 3.1 | 1.9 |
(1)Reflects annualized net income divided by average total assets. For the quarters ended September 30, 2023, June 30, 2023, September 30, 2022, June 30, 2022 and March 31, 2022, the amounts calculated reflect the quarterly net income divided by average total assets.
(2)Reflects annualized net income divided by average total stockholders’ equity. For the quarters ended September 30, 2023, June 30, 2023, September 30, 2022, June 30, 2022 and March 31, 2022, the amounts calculated reflect the quarterly net income divided by average total stockholders’ equity.
(3)Reflects dividends declared per share of common stock divided by earnings per share. The ratio has not been calculated for periods where earnings per share is negative as the calculations are not meaningful.
(4)Reflects total average stockholders’ equity divided by total average assets.
(5)Represents the sum of our borrowings under financing agreements and payable for unsettled purchases divided by stockholders’ equity.
(6)Represents the sum of our borrowings under financing agreements (excluding securitized and other non-recourse debt) and payable for unsettled purchases divided by stockholders’ equity.
Reconciliation of GAAP and Non-GAAP Financial Measures
Reconciliation of GAAP Net Income to non-GAAP Distributable Earnings
“Distributable earnings” is a non-GAAP financial measure of our operating performance, within the meaning of Regulation G and Item 10(e) of Regulation S-K, as promulgated by the Securities and Exchange Commission. Distributable earnings is determined by adjusting GAAP net income/(loss) by removing certain unrealized gains and losses, primarily on residential mortgage investments, associated debt, and hedges that are, in each case, accounted for at fair value through earnings, certain realized gains and losses, as well as certain non-cash expenses and securitization-related transaction costs. The transaction costs are primarily comprised of costs only incurred at the time of execution of our securitizations and include costs such as underwriting fees, legal fees, diligence fees, bank fees and other similar transaction related expenses. These costs are all incurred prior to or at the execution of our securitizations and do not recur. Recurring expenses, such as servicing fees, custodial fees, trustee fees and other similar ongoing fees are not excluded from distributable earnings. Management believes that the adjustments made to GAAP earnings result in the removal of (i) income or expenses that are not reflective of the longer term performance of our investment portfolio, (ii) certain non-cash expenses, and (iii) expense items required to be recognized solely due to the election of the fair value option on certain related residential mortgage assets and associated liabilities. Distributable earnings is one of the factors that our Board of Directors considers when evaluating distributions to our shareholders. Accordingly, we believe that the adjustments to compute Distributable earnings specified below provide investors and analysts with additional information to evaluate our financial results.
Distributable earnings should be used in conjunction with results presented in accordance with GAAP. Distributable earnings does not represent and should not be considered as a substitute for net income or cash flows from operating activities, each as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
54
Table of Contents
The following table provides a reconciliation of our GAAP net income/(loss) used in the calculation of basic EPS to our non-GAAP Distributable earnings for the quarterly periods below:
| Quarter Ended | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands, Except Per Share Amounts) | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | |||||||||||||||||||||||
| GAAP Net income/(loss) used in the calculation of basic EPS | $ | 81,527 | $ | (64,657) | $ | (34,146) | $ | 64,565 | $ | (1,647) | $ | (63,410) | $ | (108,760) | $ | (91,266) | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||
| Unrealized and realized gains and losses on: | |||||||||||||||||||||||||||||||
| Residential whole loans held at fair value | (224,272) | 132,894 | 130,703 | (129,174) | 68,828 | 291,818 | 218,181 | 287,935 | |||||||||||||||||||||||
| Securities held at fair value | (21,371) | 13,439 | 3,698 | (2,931) | 383 | (1,549) | 1,459 | 2,934 | |||||||||||||||||||||||
| Residential whole loans and securities at carrying value | 332 | — | — | — | — | — | — | — | |||||||||||||||||||||||
| Interest rate swaps | 97,400 | (9,433) | (37,018) | 40,747 | 12,725 | (108,917) | (31,767) | (80,753) | |||||||||||||||||||||||
| Securitized debt held at fair value | 108,693 | (40,229) | (30,908) | 48,846 | (44,988) | (100,767) | (84,348) | (62,855) | |||||||||||||||||||||||
| Investments in loan origination partners | 254 | 722 | 872 | — | 8,526 | 2,031 | 39,162 | 780 | |||||||||||||||||||||||
| Expense items: | |||||||||||||||||||||||||||||||
| Amortization of intangible assets | 800 | 800 | 1,300 | 1,300 | 1,300 | 1,300 | 3,300 | 3,300 | |||||||||||||||||||||||
| Equity based compensation | 3,635 | 4,447 | 3,932 | 3,020 | 2,480 | 2,673 | 3,540 | 2,645 | |||||||||||||||||||||||
| Securitization-related transaction costs | 2,702 | 3,217 | 2,071 | 4,602 | 1,744 | 5,014 | 6,399 | 3,233 | |||||||||||||||||||||||
| Total adjustments | (31,827) | 105,857 | 74,650 | (33,590) | 50,998 | 91,603 | 155,926 | 157,219 | |||||||||||||||||||||||
| Distributable earnings | $ | 49,700 | $ | 41,200 | $ | 40,504 | $ | 30,975 | $ | 49,351 | $ | 28,193 | $ | 47,166 | $ | 65,953 | |||||||||||||||
| GAAP earnings/(loss) per basic common share | $ | 0.80 | $ | (0.64) | $ | (0.34) | $ | 0.63 | $ | (0.02) | $ | (0.62) | $ | (1.06) | $ | (0.86) | |||||||||||||||
| Distributable earnings per basic common share | $ | 0.49 | $ | 0.40 | $ | 0.40 | $ | 0.30 | $ | 0.48 | $ | 0.28 | $ | 0.46 | $ | 0.62 | |||||||||||||||
| Weighted average common shares for basic earnings per share | 102,266 | 102,255 | 102,186 | 102,155 | 101,800 | 101,795 | 102,515 | 106,568 |
Selected Financial Ratios (using Distributable earnings)
The following table presents information regarding certain of our financial ratios at or for the dates presented:
| At or for the Quarter Ended | Return onAverage TotalAssets (1) | Return onAverage TotalStockholders’Equity (2) | Dividend Payout Ratio (3) | |||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | 2.23 | % | 12.29 | % | 0.71 | |||
| September 30, 2023 | 1.98 | 10.36 | 0.88 | |||||
| June 30, 2023 | 2.06 | 9.81 | 0.88 | |||||
| March 31, 2023 | 1.69 | 7.76 | 1.17 | |||||
| December 31, 2022 | 2.45 | 11.34 | 0.73 | |||||
| September 30, 2022 | 1.53 | 6.79 | 1.57 | |||||
| June 30, 2022 | 1.99 | 9.60 | 0.96 | |||||
| March 31, 2022 | 2.82 | 11.90 | 0.71 |
(1)Reflects annualized Distributable earnings divided by average total assets.
(2)Reflects annualized Distributable earnings before preferred dividends divided by average total stockholders’ equity.
(3)Reflects dividends declared per share of common stock divided by Distributable earnings per share.
55
Table of Contents
Segment Reporting (using Distributable earnings)
The following tables present our non-GAAP Distributable earnings by segment for the periods below:
| (Dollars in Thousands) | Mortgage-Related Assets | Lima One | Corporate | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2023 | |||||||||||||||
| GAAP Net income/(loss) used in the calculation of basic EPS | $ | 130,271 | $ | 33,453 | $ | (116,435) | $ | 47,289 | |||||||
| Adjustments: | |||||||||||||||
| Unrealized and realized gains and losses on: | |||||||||||||||
| Residential whole loans held at fair value | (69,486) | (20,363) | — | (89,849) | |||||||||||
| Securities held at fair value | (7,165) | — | — | (7,165) | |||||||||||
| Residential whole loans and securities at carrying value | 332 | — | — | 332 | |||||||||||
| Interest rate swaps | 68,609 | 23,087 | — | 91,696 | |||||||||||
| Securitized debt held at fair value | 56,032 | 30,370 | — | 86,402 | |||||||||||
| Investments in loan origination partners | — | — | 1,848 | 1,848 | |||||||||||
| Expense items: | |||||||||||||||
| Amortization of intangible assets | — | 4,200 | — | 4,200 | |||||||||||
| Equity based compensation | — | 521 | 14,513 | 15,034 | |||||||||||
| Securitization-related transaction costs | 145 | — | 12,447 | 12,592 | |||||||||||
| Total adjustments | $ | 48,467 | $ | 37,815 | $ | 28,808 | $ | 115,090 | |||||||
| Distributable earnings | $ | 178,738 | $ | 71,268 | $ | (87,627) | $ | 162,379 |
| (Dollars in Thousands) | Mortgage-Related Assets | Lima One | Corporate | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, 2022 | |||||||||||||||
| GAAP Net income/(loss) used in the calculation of basic EPS | $ | (88,913) | $ | (9,665) | $ | (166,505) | $ | (265,083) | |||||||
| Adjustments: | |||||||||||||||
| Unrealized and realized gains and losses on: | |||||||||||||||
| Residential whole loans held at fair value | 730,028 | 136,734 | — | 866,762 | |||||||||||
| Securities held at fair value | 3,227 | — | — | 3,227 | |||||||||||
| Interest rate swaps | (174,424) | (34,288) | — | (208,712) | |||||||||||
| Securitized debt held at fair value | (232,194) | (60,764) | — | (292,958) | |||||||||||
| Investments in loan origination partners | — | — | 50,499 | 50,499 | |||||||||||
| Expense items: | |||||||||||||||
| Amortization of intangible assets | — | 9,200 | — | 9,200 | |||||||||||
| Equity based compensation | — | 164 | 11,174 | 11,338 | |||||||||||
| Securitization-related transaction costs | — | — | 16,390 | 16,390 | |||||||||||
| Total adjustments | $ | 326,637 | $ | 51,046 | $ | 78,063 | $ | 455,746 | |||||||
| Distributable earnings | $ | 237,724 | $ | 41,381 | $ | (88,442) | $ | 190,663 |
56
Table of Contents
Reconciliation of GAAP Book Value per Common Share to non-GAAP Economic Book Value per Common Share
“Economic book value” is a non-GAAP financial measure of our financial position. To calculate our Economic book value, our portfolios of Residential whole loans and securitized debt held at carrying value are adjusted to their fair value, rather than the carrying value that is required to be reported under the GAAP accounting model applied to these financial instruments. These adjustments are also reflected in the table below in our end of period stockholders’ equity. Management considers that Economic book value provides investors with a useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for all of our investment activities, irrespective of the accounting model applied for GAAP reporting purposes. Economic book value does not represent and should not be considered as a substitute for Stockholders’ Equity, as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
The following table provides a reconciliation of our GAAP book value per common share to our non-GAAP Economic book value per common share as of the quarterly periods below:
| Quarter Ended: | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Millions, Except Per Share Amounts) | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | |||||||||||||||||||||||
| GAAP Total Stockholders’ Equity | $ | 1,899.9 | $ | 1,848.5 | $ | 1,944.8 | $ | 2,018.6 | $ | 1,988.8 | $ | 2,033.9 | $ | 2,146.4 | $ | 2,349.0 | |||||||||||||||
| Preferred Stock, liquidation preference | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | |||||||||||||||||||||||
| GAAP Stockholders’ Equity for book value per common share | 1,424.9 | 1,373.5 | 1,469.8 | 1,543.6 | 1,513.8 | 1,558.9 | 1,671.4 | 1,874.0 | |||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||
| Fair value adjustment to Residential whole loans, at carrying value | (35.6) | (85.3) | (58.3) | (33.9) | (70.2) | (58.2) | 9.5 | 54.0 | |||||||||||||||||||||||
| Fair value adjustment to Securitized debt, at carrying value | 95.6 | 122.5 | 129.8 | 122.4 | 139.7 | 109.6 | 75.4 | 47.7 | |||||||||||||||||||||||
| Stockholders’ Equity including fair value adjustments to Residential whole loans and Securitized debt held at carrying value (Economic book value) | $ | 1,484.9 | $ | 1,410.7 | $ | 1,541.3 | $ | 1,632.1 | $ | 1,583.3 | $ | 1,610.3 | $ | 1,756.3 | $ | 1,975.7 | |||||||||||||||
| GAAP book value per common share | $ | 13.98 | $ | 13.48 | $ | 14.42 | $ | 15.15 | $ | 14.87 | $ | 15.31 | $ | 16.42 | $ | 17.84 | |||||||||||||||
| Economic book value per common share (1) | $ | 14.57 | $ | 13.84 | $ | 15.12 | $ | 16.02 | $ | 15.55 | $ | 15.82 | $ | 17.25 | $ | 18.81 | |||||||||||||||
| Number of shares of common stock outstanding | 101.9 | 101.9 | 101.9 | 101.9 | 101.8 | 101.8 | 101.8 | 105.0 |
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Our consolidated financial statements include the accounts of all of our subsidiaries. The preparation of consolidated financial statements in accordance with GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the consolidated financial statements, giving due consideration to materiality. Actual results could differ from these estimates.
Our accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Management believes the policies which more significantly rely on estimates and judgments to be as follows:
57
Table of Contents
Fair Value Measurements - Residential Whole Loans
GAAP requires the categorization of fair value measurements into three broad levels that form a hierarchy. The following describes the valuation methodologies used for our financial instrument investments categorized as level 3 in the valuation hierarchy, which require the most significant estimates and judgments to be made.
We determine the fair value of our residential whole loans after considering valuations obtained from third-parties that specialize in providing valuations of residential mortgage loans. The valuation approach applied generally depends on whether the loan is considered performing or non-performing at the date the valuation is performed. For performing loans, estimates of fair value are derived using a discounted cash flow approach, where estimates of cash flows are determined from the scheduled payments, adjusted using forecasted prepayment, default and loss given default rates. For non-performing loans, asset liquidation cash flows are derived based on the estimated time to liquidate the loan, the estimated value of the collateral, expected costs and estimated home price levels. Estimated cash flows for both performing and non-performing loans are discounted at yields considered appropriate to arrive at a reasonable exit price for the asset. Indications of loan value such as actual trades, bids, offers and generic market color may be used in determining the appropriate discount yield. The estimation of cash flows used in pricing models is inherently subjective and imprecise. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value. See “Quantitative and Qualitative Disclosures about Market Risk” for further information about the sensitivity of our investment portfolio to changes in market factors, particularly market interest rates.
See Note 13 to our consolidated financial statements included under Item 8 of this Annual Report on Form 10-K for information regarding the assumptions used in valuing our residential whole loans.
Residential whole loans, at fair value are recorded on our consolidated balance sheets at fair value and changes in their fair value are recorded through earnings. We held $7.5 billion and $5.7 billion of residential whole loans, at fair value, at December 31, 2023 and 2022, respectively, which represented 69.7% and 62.9% of our total assets at those dates, respectively. Residential whole loans, at fair value recorded valuation changes of $89.9 million, $866.8 million and $16.2 million during the years ended December 31, 2023, 2022, and 2021, respectively.
With respect to Residential whole loans, at carrying value, the fair value for these loans is disclosed in the footnotes to the consolidated financial statements and changes in their fair value do not impact earnings. We held $1.5 billion and $1.8 billion of residential whole loans, at carrying value, at December 31, 2023 and 2022, respectively, which represented 14.2% and 19.7% of our total assets at those dates, respectively. Residential whole loans, at carrying value experienced net fair value changes of $34.6 million, ($223.7) million and ($20.4) million during the years ended December 31, 2023, 2022, and 2021, respectively.
Allowance for Credit Losses on Residential Whole Loans
An allowance for credit losses is recorded at acquisition, and maintained on an ongoing basis, for all losses expected over the life of the respective loan. Any required credit loss allowance would reduce the net carrying value of the loan with a corresponding charge to earnings, and may increase or decrease over time. Significant judgments are required in determining any allowance for credit loss, including assumptions regarding the loan cash flows expected to be collected, including related economic forecasts, the value of the underlying collateral and our ability to collect on any other forms of security, such as a personal guaranty provided either by the borrower or an affiliate of the borrower. Allowances for credit losses on our residential whole loans, at carrying value recorded at December 31, 2023, 2022, and 2021 were $20.5 million, $35.3 million and $39.4 million, respectively. For further discussion of the allowance for credit losses during these periods, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Provision for Credit Losses on Residential Whole Loans Held at Carrying Value.”
Recent Accounting Standards to Be Adopted in Future Periods
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280) – Improvements to Reportable Segment Disclosures (or ASU 2023-07). The amendments in ASU 2023-07 primarily require entities to disclose certain significant segment expenses and other segment items on both an annual and interim basis. ASU 2023-07 is effective for public business entities for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. We do not expect that the adoption of ASU 2023-07 will have a significant impact on our financial statement disclosures.
58
Table of Contents
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740) – Improvements to Income Tax Disclosures (or ASU 2023-09). The amendments in ASU 2023-09 primarily require entities to disclose more details about their income tax rate, expense and payments. ASU 2023-09 is effective for public business entities for fiscal years beginning after December 15, 2024. Early adoption is permitted. We do not expect that the adoption of ASU 2023-09 will have a significant impact on our financial statement disclosures.
LIQUIDITY AND CAPITAL RESOURCES
Our principal sources of cash generally consist of borrowings under repurchase agreements and other collateralized financings, payments of principal and interest we receive on our investment portfolio, cash generated from our operating results and, to the extent such transactions are entered into, proceeds from capital market and structured financing transactions. Our most significant uses of cash are generally to pay principal and interest on our financing transactions, to purchase and originate residential mortgage assets, to make dividend payments on our capital stock, to fund our operations, to meet margin calls and to make other investments that we consider appropriate.
We seek to employ a diverse capital raising strategy under which we may issue capital stock and other types of securities. To the extent we raise additional funds through capital market transactions, we currently anticipate using the net proceeds from such transactions to acquire additional residential mortgage-related assets, consistent with our investment policy, and for working capital, which may include, among other things, the repayment of our financing transactions. There can be no assurance, however, that we will be able to access the capital markets at any particular time or on any particular terms. We have available for issuance an unlimited amount (subject to the terms and limitations of our charter) of common stock, preferred stock, depository shares representing preferred stock, warrants, debt securities, rights and/or units pursuant to our universal shelf registration statement and, at December 31, 2023, we had approximately 2.0 million shares of common stock available for issuance pursuant to our DRSPP shelf registration statement. During 2023, we issued 6,666 shares of common stock through our DRSPP, raising net proceeds of approximately $74,000.
We did not repurchase any shares of our common stock through the stock repurchase program during the year ended December 31, 2023. During 2022, we repurchased 6,476,746 shares of our common stock through the stock repurchase program at an average cost of $15.80 per share and a total cost of approximately $102.1 million, net of fees and commissions paid to the sales agents of approximately $161,000. Upon expiration of the repurchase authorization on December 31, 2023, approximately $202.5 million remained unused under our stock repurchase program.
In February 2023, our Board authorized a repurchase program for our Convertible Senior Notes pursuant to which we may repurchase up to $100 million of our Convertible Senior Notes. The convertible notes repurchase program does not require the purchase of any minimum amount of Convertible Senior Notes. The timing and extent to which we repurchase our Convertible Senior Notes will depend upon, among other things, market conditions, share price, liquidity, regulatory requirements and other factors, and repurchases may be commenced or suspended at any time without prior notice. During the year ended December 31, 2023, we repurchased $20.4 million principal amount of the Convertible Senior Notes for $20.2 million and recorded a gain of $89,000 to Other Income/(Loss), net on the consolidated statement of operations. At December 31, 2023, the aggregate principal amount of the our Convertible Senior Notes outstanding was $209.6 million. Subsequent to December 31, 2023 and through February 21, 2024, we repurchased an additional $39.9 million principal amount of the Convertible Senior Notes for $39.8 million and recorded a loss of $63,000; as of February 21, 2024, the aggregate amount of our Convertible Senior Notes outstanding was $169.7 million.
59
Table of Contents
Financing Agreements
Our borrowings under financing agreements include a combination of shorter term and longer arrangements. Certain of these arrangements are collateralized directly by our residential mortgage investments or otherwise have recourse to us, while securitized debt financing is non-recourse financing. Further, certain of our financing agreements contain terms that allow the lender to make margin calls on us based on changes in the value of the underlying collateral securing the borrowing. As of December 31, 2023, we had $2.4 billion of total unpaid principal balance related to asset-backed financing agreements with mark-to-market collateral provisions and $6.1 billion of total unpaid principal balance related to asset-backed financing agreements that do not include mark-to-market collateral provisions. Repurchase agreements and other forms of collateralized financing are uncommitted and renewable at the discretion of our lenders and, as such, our lenders could determine to reduce or terminate our access to future borrowings at virtually any time. The terms of the repurchase transaction borrowings under our master repurchase agreements, as such terms relate to repayment, margin requirements and the segregation of all securities that are the subject of repurchase transactions, generally conform to the terms contained in the standard master repurchase agreement published by the Securities Industry and Financial Markets Association (or SIFMA) or the global master repurchase agreement published by SIFMA and the International Capital Market Association. In addition, each lender typically requires that we include supplemental terms and conditions to the standard master repurchase agreement. Typical supplemental terms and conditions, which differ by lender, may include changes to the margin maintenance requirements, required haircuts (or the percentage amount by which the collateral value is contractually required to exceed the loan amount), purchase price maintenance requirements, requirements that all controversies related to the repurchase agreement be litigated in a particular jurisdiction and cross default and setoff provisions. Other non-repurchase agreement financing arrangements also contain provisions governing collateral maintenance. At December 31, 2023, we had unused financing capacity of approximately $2.4 billion across our financing arrangements for all collateral types.
Margin calls are typically determined by our counterparties based on their assessment of changes in the fair value of the underlying collateral and in accordance with the agreed upon haircuts specified in the transaction confirmation with the counterparty. We address margin call requests in accordance with the required terms specified in the applicable agreement and such requests are typically satisfied by posting additional cash or collateral on the same business day. We review margin calls made by counterparties and assess them for reasonableness by comparing the counterparty valuation against our valuation determination. When we believe that a margin call is unnecessary because our assessment of collateral value differs from the counterparty valuation, we typically hold discussions with the counterparty and attempt to resolve the matter. If this is not successful, we will look to resolve the dispute based on the remedies available to us under the terms of the repurchase agreement, which in some instances may include the engagement of a third-party to review collateral valuations. For certain other agreements that do not include such provisions, we could resolve the matter by substituting collateral as permitted in accordance with the agreement or otherwise request the counterparty to return the collateral in exchange for cash to unwind the financing. For additional information regarding our various types of financing arrangements, including those with non-mark-to-market terms and the haircuts for those agreements with mark-to-market collateral provisions, see Note 6 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
At December 31, 2023, we had a total of $3.9 billion of residential whole loans and securities and $19.0 million of restricted cash pledged to our financing counterparties. We expect that we will continue to pledge residential mortgage assets as part of certain of our ongoing financing arrangements. When the value of our residential mortgage assets pledged as collateral experiences rapid decreases, margin calls under our financing arrangements could materially increase, causing an adverse change in our liquidity position. Additionally, if one or more of our financing counterparties choose not to provide ongoing funding, our ability to finance our long-maturity assets would decline or otherwise become available on possibly less advantageous terms. Further, when liquidity tightens, our counterparties to our short term arrangements with mark-to-market collateral provisions may increase their required collateral cushion (or margin) requirements on new financings, including financings that we roll with the same counterparty, thereby reducing our ability to use leverage. Access to financing may also be negatively impacted by ongoing volatility in financial markets, thereby potentially adversely impacting our current or future lenders’ ability or willingness to provide us with financing. In addition, there is no assurance that favorable market conditions will exist to permit us to consummate additional securitization transactions if we determine to seek that form of financing.
Our ability to meet future margin calls will be affected by our ability to use cash or obtain financing from unpledged collateral, the amount of which can vary based on the market value of such collateral, our cash position and margin requirements. Our cash position fluctuates based on the timing of our operating, investing and financing activities and is managed based on our anticipated cash needs. (See “Interest Rate Risk” included under Item 7A. of this Annual Report on Form 10-K and our Consolidated Statements of Cash Flows, included under Item 8 of this Annual Report on Form 10-K.)
60
Table of Contents
The table below presents certain information about our borrowings under asset-backed financing agreements and securitized debt:
| Asset-backed Financing Agreements | Securitized Debt | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended (1) | Quarterly Average Balance | End of Period Balance | Maximum Balance at Any Month-End | Quarterly Average Balance | End of Period Balance | Maximum Balance at Any Month-End | |||||||||||||||||
| (In Thousands) | |||||||||||||||||||||||
| December 31, 2023 | $ | 3,682,792 | $ | 3,576,952 | $ | 3,717,477 | $ | 4,438,548 | $ | 4,750,805 | $ | 4,750,805 | |||||||||||
| September 30, 2023 | 3,574,547 | 3,486,440 | 3,766,848 | 4,014,161 | 4,332,936 | 4,332,936 | |||||||||||||||||
| June 30, 2023 | 3,148,269 | 3,370,327 | 3,370,327 | 3,924,422 | 3,969,274 | 4,043,482 | |||||||||||||||||
| March 31, 2023 | 3,145,555 | 3,042,802 | 3,189,587 | 3,680,042 | 3,830,309 | 3,838,654 | |||||||||||||||||
| December 31, 2022 | 3,147,303 | 3,226,651 | 3,226,651 | 3,842,757 | 3,357,590 | 3,855,013 | |||||||||||||||||
| September 30, 2022 | 3,351,046 | 3,229,640 | 3,411,200 | 3,643,872 | 3,832,311 | 3,832,311 | |||||||||||||||||
| June 30, 2022 | 3,638,476 | 3,530,510 | 3,761,049 | 3,170,406 | 3,374,716 | 3,374,716 | |||||||||||||||||
| March 31, 2022 | 3,920,895 | 3,942,343 | 4,138,377 | 2,555,241 | 2,859,061 | 2,859,061 | |||||||||||||||||
| December 31, 2021 | 3,313,641 | 3,501,839 | 3,501,839 | 2,302,990 | 2,650,473 | 2,650,473 | |||||||||||||||||
| September 30, 2021 | 2,516,940 | 3,278,941 | 3,278,941 | 2,008,639 | 2,045,729 | 2,137,773 | |||||||||||||||||
| June 30, 2021 | 2,063,852 | 2,156,598 | 2,156,598 | 1,778,909 | 2,046,381 | 2,046,381 | |||||||||||||||||
| March 31, 2021 | 2,632,791 | 2,221,570 | 2,443,149 | 1,535,995 | 1,548,920 | 1,602,148 |
(1)The information presented in the table above excludes $230.0 million of Convertible Senior Notes issued in June 2019, of which the aggregate principal amount outstanding was $209.6 million at December 31, 2023, and $100.0 million of Senior Notes issued in April 2012. During the first quarter of 2021, we redeemed all of our outstanding Senior Notes.
Cash Flows and Liquidity for the Year Ended December 31, 2023
Our cash, cash equivalents and restricted cash decreased by $5.9 million during 2023, reflecting: $1.5 billion used in our investing activities, $1.4 billion provided by our financing activities and $108.7 million provided by our operating activities.
At December 31, 2023, our debt-to-equity multiple was 4.5 times compared to 3.5 times at December 31, 2022. Our recourse leverage multiple at December 31, 2023 was 1.7 times compared to 1.8 times at December 31, 2022. At December 31, 2023, we had borrowings under asset-backed financing agreements of $3.6 billion, of which $2.9 billion were secured by residential whole loans, $622.6 million were secured by securities and $25.2 million were secured by REO. In addition, at December 31, 2023, we had securitized debt of $4.8 billion in connection with our loan securitization transactions. At December 31, 2022, we had borrowings under asset-backed financing agreements of $3.2 billion, of which $3.1 billion were secured by residential whole loans, $111.7 million were secured by securities and $25.5 million were secured by REO. In addition, at December 31, 2022, we had securitized debt of $3.4 billion in connection with our loan securitization transactions.
During 2023, $1.5 billion was used in our investing activities. We utilized $2.9 billion for acquisitions and origination of residential whole loans, loan related investments and capitalized advances and $588.9 million for acquisition of securities. During 2023, we received $1.4 billion of principal payments on residential whole loans and loan related investments and $115.0 million of proceeds on sales of REO. In addition, during 2023, we received cash proceeds of $35.6 million from principal payments on our securities.
In connection with our repurchase agreement financings and Swaps, we routinely receive margin calls/reverse margin calls from our counterparties and make margin calls to our counterparties. Margin calls and reverse margin calls, which requirements vary over time, may occur daily between us and any of our counterparties when the value of collateral pledged changes from the amount contractually required. The value of securities pledged as collateral fluctuates reflecting changes in: (i) the face (or par) value of our assets; (ii) market interest rates and/or other market conditions; and (iii) the market value of our Swaps. Margin calls/reverse margin calls are satisfied when we pledge/receive additional collateral in the form of additional assets and/or cash.
61
Table of Contents
The table below summarizes our margin activity with respect to our repurchase agreement financings and derivative hedging instruments for the quarterly periods presented:
| Collateral Pledged for Margin | Cash and Securities Received for Reverse Margin | Net Assets Received/(Pledged) for Margin Activity | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Quarter Ended (1) | Fair Value of Securities Pledged | Cash Pledged | Aggregate Assets Pledged for Margin | ||||||||||||||||
| (In Thousands) | |||||||||||||||||||
| December 31, 2023 | $ | 10,616 | $ | 4,085 | $ | 14,701 | $ | 23,060 | $ | 8,359 | |||||||||
| September 30, 2023 | 35,690 | 4,363 | 40,053 | 34,846 | (5,207) | ||||||||||||||
| June 30, 2023 | 5,982 | 2,909 | 8,891 | 5,328 | (3,563) | ||||||||||||||
| March 31, 2023 | 676 | 2,965 | 3,641 | 6,529 | 2,888 |
(1)Excludes variation margin payments on our cleared Swaps which are treated as a legal settlement of the exposure under the Swap contract.
We are subject to various financial covenants under our financing agreements, which include minimum liquidity and net worth requirements, net worth decline limitations and maximum debt-to-equity ratios. We were in compliance with all financial covenants as of December 31, 2023.
During 2023, we paid $143.1 million for cash dividends on our common stock and dividend equivalents and paid cash dividends of $32.9 million on our preferred stock. On December 13, 2023, we declared our fourth quarter 2023 dividend on our common stock of $0.35 per share; on January 31, 2024, we paid this dividend, which totaled approximately $35.8 million, including dividend equivalents of approximately $119,000.
FY 2022 10-K MD&A
SEC filing source: 0001055160-23-000006.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion should be read in conjunction with our financial statements and accompanying notes included in Item 8 of this Annual Report on Form 10-K.
GENERAL
We are a specialty finance company that invests in and finances residential mortgage assets. We invest, on a leveraged basis, in residential whole loans, residential mortgage securities and other real estate assets. Through our wholly-owned subsidiary, Lima One, a leading nationwide originator and servicer of business purpose loans (or BPLs) that we acquired on July 1, 2021, we also originate and service business purpose loans for real estate investors. Our principal business objective is to deliver shareholder value through the generation of distributable income and through asset performance linked to residential mortgage credit fundamentals. We selectively invest in residential mortgage assets with a focus on credit analysis, projected prepayment rates, interest rate sensitivity and expected return. We are an internally-managed real estate investment trust.
On April 4, 2022, we effected a one-for-four reverse stock split of its issued and outstanding shares of common stock (the “Reverse Stock Split”). Accordingly, all share and per share data included in the consolidated financial statements and applicable disclosures have been adjusted retroactively to reflect the impact of the Reverse Stock Split. For all periods presented, all share and per share data have been adjusted on a retroactive basis to reflect the effect of the Reverse Stock Split.
At December 31, 2022, we had total assets of $9.1 billion, of which $7.5 billion, or 83%, represented residential whole loans. Our residential whole loans include primarily: (i) loans to finance (or refinance) one-to-four family residential properties that are not considered to meet the definition of a “Qualified Mortgage” in accordance with guidelines adopted by the Consumer Financial Protection Bureau (or Non-QM loans), (ii) short-term business purpose loans collateralized by residential and multi-family properties made to non-occupant borrowers that intend to rehabilitate and sell the properties (or Transitional loans), which are comprised of Residential transitional loans and Multi-family transitional loans), (iii) business purpose loans to finance (or refinance) non-owner occupied one-to-four family residential properties that are rented to one or more tenants (or Single-family rental loans), (iv) loans on investor properties that conform to the standards for purchase by a federally chartered corporation, such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”) (or Agency eligible investor loans), (v) previously originated loans secured by residential real estate that is generally owner occupied (or Seasoned performing loans) and (vi) re-performing loans on which a borrower was previously delinquent but has resumed repaying (or RPLs) and NPLs. In addition, at December 31, 2022, we had $333.4 million in investments in Securities, at fair value, including Agency MBS, MSR-related assets, CRT securities and Non-Agency MBS. Our remaining investment-related assets, which represent approximately 3% of our total assets at December 31, 2022, were primarily comprised of REO, capital contributions made to loan origination partners, other interest-earning assets, and loan-related receivables.
The results of our business operations are affected by a number of factors, many of which are beyond our control, and primarily depend on, among other things, the level of our net interest income and the market value of our assets, liabilities and hedges that are accounted for at fair value through earnings, which is driven by numerous factors, including the supply and demand for residential mortgage assets in the marketplace, the terms and availability of adequate financing, general economic and real estate conditions (both on a national and local level), the impact of government actions in the real estate and mortgage sector, and the credit performance of our credit sensitive residential mortgage assets. Changes in these factors, or uncertainty in the market regarding the potential for changes in these factors, can result in significant changes in the value and/or performance of our investment portfolio. Further, our GAAP results may be impacted by market volatility, resulting in changes in market values of certain financial instruments for which changes in fair value are recorded in net income each period, including certain residential whole loans, securitized debt and Swaps. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense), the level of loan delinquencies, which may result in changes in the amount of non-accrual loans, and prepayment speeds, the behavior of which involves various risks and uncertainties. Interest rates and conditional prepayment rates (or CPRs) (which is an annualized measure of the amount of unscheduled principal prepayments on an asset as a percentage of the asset balance), vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Our financial results are impacted by estimates of credit losses that are required to be recorded when loans that are not accounted for at fair value through net income are acquired or originated, as well as changes in these credit loss estimates that will be required to be made periodically.
With respect to our business operations, increases in interest rates, in general, may over time cause: (i) the interest expense associated with our borrowings to increase; (ii) the value of certain of our residential mortgage assets and securitized debt to decline; (iii) coupons on our adjustable-rate assets to reset, on a delayed basis, to higher interest rates; (iv) prepayments on our assets to decline, thereby slowing the amortization of purchase premiums and the accretion of our purchase discounts, and slowing our ability to redeploy capital to generally higher yielding investments; and (v) the value of our derivative hedging
42
Table of Contents
instruments, if any, to increase. Conversely, decreases in interest rates, in general, may over time cause: (i) the interest expense associated with our borrowings to decrease; (ii) the value of certain of our residential mortgage assets and securitized debt, to increase; (iii) coupons on our adjustable-rate assets, on a delayed basis, to lower interest rates; (iv) prepayments on our assets to increase, thereby accelerating the amortization of purchase premiums and the accretion of our purchase discounts, and accelerating the redeployment of our capital to generally lower yielding investments; and (v) the value of our derivative hedging instruments, if any, to decrease. Further, changes in credit spreads will also impact the valuation of our residential whole loans and securitized debt, which could result in volatility in GAAP earnings. In addition, our borrowing costs and credit lines are further affected by the type of collateral we pledge and general conditions in the credit market.
Our investments in residential mortgage assets expose us to credit risk, meaning that we are generally subject to credit losses due to the risk of delinquency, default and foreclosure on the underlying real estate collateral. Our investment process for credit sensitive assets focuses primarily on quantifying and pricing credit risk. With respect to investments in Purchased Performing Loans, we believe that sound underwriting standards, including low LTVs at origination, significantly mitigate our risk of loss. Further, we believe the discounted purchase prices paid on Purchased Non-performing and Purchased Credit Deteriorated Loans mitigate our risk of loss in the event that, as we expect on most such investments, we receive less than 100% of the par value of these investments.
Premiums arise when we acquire an MBS or loan at a price in excess of the aggregate principal balance of the mortgages securing the MBS (i.e., par value) or when we acquire residential whole loans at a price in excess of their aggregate principal balance. Conversely, discounts arise when we acquire an MBS or loan at a price below the aggregate principal balance of the mortgages securing the MBS or when we acquire residential whole loans at a price below their aggregate principal balance. Accretable purchase discounts on these investments are accreted to interest income. Premiums paid to purchase loans, primarily on certain of our Non-QM loans, business purpose loans and Agency eligible investor loans, are amortized against interest income over the life of the investment using the effective yield method, adjusted for actual prepayment activity. An increase in the prepayment rate, as measured by the CPR, will typically accelerate the amortization of purchase premiums, thereby reducing the interest income earned on these assets.
CPR levels are impacted by, among other things, conditions in the housing market, new regulations, government and private sector initiatives, interest rates, availability of credit to home borrowers, underwriting standards and the economy in general. In particular, CPR reflects the conditional prepayment rate, which measures voluntary prepayments of a loan, and the conditional default rate (or CDR) measures involuntary prepayments resulting from defaults. CPRs on our residential mortgage securities and whole loans may differ significantly. For the year ended December 31, 2022, the average CPRs on certain of our loan portfolios were: 16.3% for Non-QM loans, 10.9% for Single-family rental loans, 8.5% for Purchased Credit Deteriorated loans, and 7.1% for Purchased Non-Performing loans.
It is generally our business strategy to hold our residential mortgage assets as long-term investments. On at least a quarterly basis, excluding investments for which the fair value option has been elected or for which specialized loan accounting is otherwise applied, we assess our ability and intent to continue to hold each asset and, as part of this process, we monitor our investments in securities that are designated as AFS for impairment. A change in our ability and/or intent to continue to hold any of these securities that are in an unrealized loss position, or a deterioration in the underlying characteristics of these securities, could result in our recognizing future impairment charges or a loss upon the sale of any such security.
Our residential mortgage investments have longer-term contractual maturities than our non-securitization related financing liabilities, and the interest rates we pay on our non-securitization related financings will typically change at a faster pace than the interest rates we earn on our investments. In order to reduce this interest rate risk exposure, we may enter into derivative instruments, which currently include Swaps.
43
Table of Contents
Recent Market Conditions and Our Strategy
2022 was extremely challenging for fixed income investors, and exceptionally so for mortgage investors, including us, and was characterized by higher interest rates across the yield curve as well as wider mortgage and credit spreads. We addressed these challenges by prioritizing liquidity and active portfolio management, including increasing our use of interest rate swaps to hedge exposure to higher interest rates and using loan securitizations to generate securitized debt to replace floating rate recourse mark-to-market financing with fixed rate non-recourse, non-mark-to-market financing. These securitizations provide longer term, non-recourse, non-mark-to-market financing. While continued interest rate volatility and generally wider spreads on securitized mortgage assets pressured mortgage loan pricing, we believe that our active portfolio and risk management measures partially mitigated the impact of the interest rate environment. Subsequent to year-end, we have completed an additional three securitizations thus far in 2023 totaling $668.2 million, further reducing our use of shorter-term, recourse, mark-to-market financing.
2022 Portfolio Activity and impact on financial results
At December 31, 2022, our residential mortgage asset portfolio, which includes residential whole loans and REO, and Securities, at fair value, was approximately $8.0 billion compared to $8.3 billion at December 31, 2021.
The following table presents the activity for our residential mortgage asset portfolio for the year ended December 31, 2022:
| (In Millions) | December 31, 2021 | Runoff (1) | Acquisitions (2) | Other (3) | December 31, 2022 | Change | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Residential whole loans and REO | $ | 8,069 | $ | (1,910) | $ | 3,126 | $ | (1,636) | $ | 7,649 | $ | (420) | |||||||||||
| Securities, at fair value | 257 | (52) | 156 | (28) | 333 | 76 | |||||||||||||||||
| Totals | $ | 8,326 | $ | (1,962) | $ | 3,282 | $ | (1,664) | $ | 7,982 | $ | (344) |
(1)Primarily includes principal repayments and sales of REO.
(2)Includes draws on previously originated Transitional loans.
(3)Primarily includes the impact of transactions that resulted in the sale of previously non-securitized Agency Eligible Investor loans and deconsolidation of Agency Eligible Investor loan securitizations, changes in fair value and changes in the allowance for credit losses.
At December 31, 2022, our total recorded investment in residential whole loans and REO was $7.6 billion, or 95.8% of our residential mortgage asset portfolio. Of this amount, $6.3 billion are Purchased Performing Loans, $448.9 million are Purchased Credit Deteriorated Loans and $796.1 million are Purchased Non-performing Loans. Loan acquisition activity of $3.1 billion during 2022 included $2.0 billion of business purpose loans (including draws on Transitional loans) and $1.1 billion of Non-QM loans, which were offset by portfolio run-off and asset valuation declines. In addition, near the end of the fourth quarter, we reached an agreement to sell to a third party the majority of our holdings of Agency Eligible Investor loans that were not previously securitized and transferred to a different third party certain contractual redemption rights in connection with previously securitized Agency Eligible Investor loans, resulting in the de-consolidation of the securitization trusts that hold these loans. As a result of these transactions, our portfolio of Agency Eligible Investor loans decreased by approximately $780 million. Further, the debt issued to third parties by these securitizations is no longer reported on our balance sheet at December 31, 2022. During 2022, we recognized approximately $441.2 million of residential whole loan interest income on our consolidated statements of operations, representing an effective yield of 5.19%, with Purchased Performing Loans generating an effective yield of 4.56%, Purchased Credit Deteriorated Loans generating an effective yield of 6.69% and Purchased Non-performing Loans generating an effective yield of 10.03%. All of our Purchased Non-performing Loans and certain of our Purchased Performing Loans are measured at fair value as a result of the election of the fair value option at acquisition. Included in earnings in Other income, net are net losses on these loans of $866.8 million for the year ended December 31, 2022. At December 31, 2022 and 2021, we had REO with an aggregate carrying value of $130.6 million and $156.2 million, respectively, which is included in Other assets on our consolidated balance sheets.
At December 31, 2022, we held $333.4 million of Securities, at fair value, including $131.7 million of Agency MBS, $97.9 million of MSR-related assets, $79.2 million of CRT securities and $24.6 million of Non-Agency MBS securities recorded in connection with the deconsolidation of Agency Eligible Investor loan securitizations. The net yield on our Securities, at fair value was 14.67% for 2022, compared to 22.95% for 2021. The decrease in the net yield on our Securities, at fair value portfolio primarily reflects higher accretion income recognized in the prior year period due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020 and the redemption of a Non-Agency MBS that had been previously purchased at a discount.
For the year ended December 31, 2022, we recorded a reversal of provision for credit losses on residential whole loans held at carrying value of $2.6 million. The reversal of provision recorded in 2022 primarily reflects portfolio run-off, partially
44
Table of Contents
offset by adjustments to lower future estimates of prepayment speeds given recent and expected future increases in interest rates. The total allowance for credit losses recorded on residential whole loans held at carrying value at December 31, 2022 was $35.3 million. In addition, during the year we recorded an impairment charge in earnings of $28.6 million against the carrying value of our investment in one loan origination partner, bringing the net carrying value of this investment to zero. These investments, which were legally structured as preferred equity interests, are nonetheless accounted for by the Company as debt instruments, based on an evaluation of the Company’s rights and obligations under the terms of the agreements.
During 2022, we completed nine securitizations with unpaid principal balance (or UPB) of loans sold of $2.7 billion. This included $1.5 billion of Non-QM loans, $707.3 million of Single-family rental loans, $336.1 million of re-performing loans and $251.5 million of Transitional loans. These securitizations provided longer term, non-recourse, non-mark-to-market financing. Subsequent to the fourth quarter, we have completed three additional securitizations totaling $668.2 million, further reducing our use of shorter-term recourse, mark-to-market financing. During 2022, interest rates increased and credit spreads widened further, impacting the values of the majority of our residential whole loan portfolios and associated financing liabilities and hedges, which resulted in significant mark-to-market losses in our GAAP financial results. We continue to closely follow the actions of the Federal Reserve and the pace at which it has and is expected to further increase interest rates and the impact such rate increases would be expected to have on levels of inflation, the overall economic environment and our business.
Our GAAP book value per common share was $14.87 as of December 31, 2022. Book value per common share decreased from $19.12 as of December 31, 2021. Economic book value per common share, a non-GAAP financial measure of our financial position that adjusts GAAP book value by the amount of unrealized mark-to-market gains or losses on our residential whole loans and securitized debt held at carrying value, was $15.55 as of December 31, 2022, a decrease from $20.58 as of December 31, 2021. Decreases in GAAP and Economic book value during 2022 primarily reflect declines in the fair value of our Residential whole loan portfolios due to increased interest rates and widening spreads, partially offset by increases in the value of interest rate swaps and securitized debt. For additional information regarding the calculation of Economic book value per share, including a reconciliation to GAAP book value per share, refer to “Reconciliation of GAAP and Non-GAAP Financial Measures” below.
For more information regarding market factors which impact our portfolio, see Part I, Item 1A. “Risk Factors” and Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” of this Annual Report on Form 10-K.
Information About Our Assets
The table below presents certain information about our asset allocation at December 31, 2022:
ASSET ALLOCATION
| (Dollars in Millions) | Purchased Performing Loans (1) | Purchased Credit Deteriorated Loans (2) | Purchased Non-Performing Loans | Securities, at fair value | Real Estate Owned | Other, net (3) | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair Value/Carrying Value | $ | 6,274 | $ | 449 | $ | 796 | $ | 333 | $ | 131 | $ | 675 | $ | 8,658 | |||||||||||||
| Receivable/(Payable) for Unsettled Transactions | 276 | — | — | (132) | — | — | 144 | ||||||||||||||||||||
| Financing Agreements with Non-mark-to-market Collateral Provisions | (862) | (37) | (96) | — | (9) | — | (1,004) | ||||||||||||||||||||
| Financing Agreements with Mark-to-market Collateral Provisions | (1,893) | (89) | (113) | (112) | (16) | — | (2,223) | ||||||||||||||||||||
| Securitized Debt | (2,758) | (249) | (334) | — | (17) | — | (3,358) | ||||||||||||||||||||
| Convertible Senior Notes | — | — | — | — | — | (228) | (228) | ||||||||||||||||||||
| Net Equity Allocated | $ | 1,037 | $ | 74 | $ | 253 | $ | 89 | $ | 89 | $ | 447 | $ | 1,989 | |||||||||||||
| Debt/Net Equity Ratio (4) | 5.3 | x | 5.1 | x | 2.1 | x | 2.7 | x | 0.5 | x | 3.5 | x |
(1)Includes $3.4 billion of Non-QM loans, $1.4 billion of Transitional loans, $1.4 billion of Single-family rental loans, $82.9 million of Seasoned performing loans, and $51.1 million of Agency eligible investor loans. At December 31, 2022, the total fair value of these loans is estimated to be approximately $6.2 billion.
(2)At December 31, 2022, the total fair value of these loans is estimated to be approximately $468.8 million.
(3)Includes $334.2 million of cash and cash equivalents, $159.9 million of restricted cash, and $28.3 million of capital contributions made to loan origination partners, as well as other assets and other liabilities.
(4)Total Debt/Net Equity ratio represents the sum of borrowings under our financing agreements and payable for unsettled transactions noted above as a multiple of net equity allocated.
45
Table of Contents
Residential Whole Loans
The following table presents the contractual maturities of our residential whole loan portfolios at December 31, 2022. Amounts presented do not reflect estimates of prepayments or scheduled amortization.
| (In Thousands) | Purchased Performing Loans (1) | Purchased Credit Deteriorated Loans (2) | Purchased Non-Performing Loans | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount due: | |||||||||||
| Within one year | $ | 717,134 | $ | 986 | $ | 2,780 | |||||
| After one year: | |||||||||||
| Over one to five years | 762,676 | 2,939 | 3,745 | ||||||||
| Over five years | 4,807,840 | 466,369 | 789,584 | ||||||||
| Total due after one year | $ | 5,570,516 | $ | 469,308 | $ | 793,329 | |||||
| Total residential whole loans | $ | 6,287,650 | $ | 470,294 | $ | 796,109 |
(1)Excludes an allowance for credit losses of $13.9 million at December 31, 2022.
(2)Excludes an allowance for credit losses of $21.4 million at December 31, 2022.
The following table presents, at December 31, 2022, the dollar amount of certain of our residential whole loans, contractually maturing after one year, and indicates whether the loans have fixed interest rates or adjustable interest rates:
| (In Thousands) | Purchased Performing Loans (1) | Purchased Credit Deteriorated Loans (2) | Purchased Non-Performing Loans | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest rates: | |||||||||||
| Fixed | $ | 4,302,316 | $ | 397,939 | $ | 642,840 | |||||
| Adjustable | 1,268,200 | 71,369 | 150,489 | ||||||||
| Total | $ | 5,570,516 | $ | 469,308 | $ | 793,329 |
(1)Excludes an allowance for credit losses of $13.9 million at December 31, 2022.
(2)Excludes an allowance for credit losses of $21.4 million at December 31, 2022.
For additional information regarding our residential whole loan portfolios, see Note 3 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
46
Table of Contents
Securities, at Fair Value
The following table presents information with respect to our Securities, at fair value at December 31, 2022 and December 31, 2021:
| (Dollars in Thousands) | December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|---|
| MSR-Related Assets | |||||||
| Face/Par | $ | 105,000 | $ | 154,350 | |||
| Fair Value | 97,898 | 153,771 | |||||
| Amortized Cost | 86,399 | 121,376 | |||||
| Weighted average yield (1) | 14.30 | % | 10.30 | % | |||
| Weighted average time to maturity | 0.8 years | 1.7 years | |||||
| CRT Securities | |||||||
| Face/Par | $ | 80,791 | $ | 99,999 | |||
| Fair Value | 79,214 | 102,914 | |||||
| Amortized Cost | 70,438 | 86,643 | |||||
| Weighted average yield (1) | 9.96 | % | 10.52 | % | |||
| Weighted average time to maturity | 19.0 Years | 18.5 years | |||||
| Non-Agency MBS | |||||||
| Face/Par | 29,858 | $ | — | ||||
| Fair Value | 24,552 | — | |||||
| Amortized Cost | 24,552 | — | |||||
| Weighted average yield (2) | N/A | — | % | ||||
| Weighted average time to maturity | 28.8 Years | — | |||||
| Agency MBS | |||||||
| Face/Par | $ | 131,165 | $ | — | |||
| Fair Value | 131,700 | — | |||||
| Amortized Cost | 132,025 | — | |||||
| Weighted average yield (2) | N/A | — | % | ||||
| Weighted average time to maturity | 30.0 Years | — |
(1)Weighted average yield is annualized interest income divided by average amortized cost.
(2)These securities were acquired at the end of the reporting period and, therefore, no interest income was recorded with respect to these securities in 2022.
Tax Considerations
Current period estimated taxable income
We estimate that for 2022, our REIT taxable income was approximately $28.3 million.
Key differences between GAAP net income and REIT Taxable Income
Residential Whole Loans and Securities
The determination of taxable income attributable to residential whole loans and securities is dependent on a number of factors, including principal payments, defaults, loss mitigation efforts and loss severities. In estimating taxable income for such investments during the year, management considers estimates of the amount of discount expected to be accreted. Such estimates require significant judgment and actual results may differ from these estimates.
Potential timing differences can arise with respect to the accretion of discount and amortization of premium into income as well as the recognition of gain or loss for tax purposes as compared to GAAP. For example: a) while our REIT uses fair value accounting for GAAP in some instances, it generally is not used for purposes of determining taxable income; b) impairments generally are not recognized by us for income tax purposes until the asset is written-off or sold; c) capital losses may only be recognized by us to the extent of its capital gains; capital losses in excess of capital gains generally are carried over
47
Table of Contents
by us for potential offset against future capital gains; and d) tax hedge gains and losses resulting from the termination of interest rate swaps by us generally are amortized over the remaining term of the swap.
Securitization
Generally, securitization transactions for GAAP and tax can be characterized as either sales or financings, depending on transaction type, structure and available elections. For GAAP purposes, our securitizations have been treated as on-balance sheet financing transactions. For tax purposes, they have been characterized as both financing and sale transactions.
Where a securitization has been characterized as a sale, gain or loss is recognized for tax purposes. In addition, we own or may in the future acquire interests in securitization and/or re-securitization trusts, in which several of the classes of securities are or will be issued with original issue discount (or OID). As the holder of the retained interests in the trust, for tax purposes we generally will be required to include OID in our current gross interest income over the term of the applicable securities as the OID accrues. The rate at which the OID is recognized into taxable income is calculated using a constant rate of yield to maturity, with realized losses impacting the amount of OID recognized in REIT taxable income once they are actually incurred. REIT taxable income may be recognized in excess of economic income (i.e., OID) or in advance of the corresponding cash flow from these assets, thereby affecting our dividend distribution requirement to stockholders.
For securitization and/or re-securitization transactions that were treated as a sale of the underlying collateral for tax purposes, the unwinding of any such transaction will likely result in taxable income or loss. Given that securitization and re-securitization transactions are typically accounted for as financing transactions for GAAP purposes, such income or loss is not likely to be recognized for GAAP. As a result, the income recognized from securitization and re-securitization transactions may differ for tax and GAAP purposes.
Whether our investments are held by our REIT or one of its Taxable REIT Subsidiaries (TRS)
We estimate that for 2022, our net TRS taxable loss will be $171.5 million. Net income or loss generated by our TRS subsidiaries is included in consolidated GAAP net income, but may not be included in REIT taxable income in the same period. REIT taxable income generally does not include taxable income of the TRS unless and until it is distributed to the REIT. For example, because our securitization transactions that are treated as a sale for tax purposes are undertaken by a domestic TRS, any gain or loss recognized on the sale is not included in our REIT taxable income until it is distributed by the TRS. Similarly, the income earned from loans, securities, REO and other investments held by our domestic TRS is excluded from REIT taxable income until it is distributed by the TRS. Net income of our foreign domiciled TRS subsidiaries is included in REIT taxable income as if distributed to the REIT in the taxable year it is earned by the foreign domiciled TRS. A TRS may carry forward its net taxable losses indefinitely as net operating losses to offset up to 80% of its taxable income in future tax years, but REIT taxable income generally does not include the net taxable loss of a TRS unless the TRS liquidates for tax purposes.
Consequently, our REIT taxable income calculated in a given period may differ significantly from our GAAP net income.
48
Table of Contents
Results of Operations
In this section, we discuss the results of our operations for the year ended December 31, 2022 compared to the year ended December 31, 2021. For a discussion related to our results of operations for the year ended December 31, 2021 compared to the year ended December 31, 2020, please refer to Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the Year Ended December 31, 2021, which was filed with the SEC on February 23, 2022, and is available on the SEC’s website at www.sec.gov and on our website at www.mfafinancial.com.
Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021
The following table summarizes the changes in our results of operations for the year ended December 31, 2022 compared to the year ended December 31, 2021.
49
Table of Contents
| Year Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands) | December 31, 2022 | December 31, 2021 | YoY Change | ||||||||
| Interest Income: | |||||||||||
| Residential whole loans | $ | 441,223 | $ | 303,468 | $ | 137,755 | |||||
| Securities, at fair value | 28,921 | 56,690 | (27,769) | ||||||||
| Other interest-earning assets | 7,437 | 1,800 | 5,637 | ||||||||
| Cash and cash equivalent investments | 4,838 | 344 | 4,494 | ||||||||
| Interest Income | $ | 482,419 | $ | 362,302 | $ | 120,117 | |||||
| Interest Expense: | |||||||||||
| Asset-backed and other collateralized financing arrangements | $ | 243,083 | $ | 104,597 | $ | 138,486 | |||||
| Other interest expense | 15,760 | 15,788 | (28) | ||||||||
| Interest Expense | $ | 258,843 | $ | 120,385 | $ | 138,458 | |||||
| Net Interest Income | $ | 223,576 | $ | 241,917 | $ | (18,341) | |||||
| Reversal of Provision/(Provision) for Credit Losses on Residential Whole Loans | $ | 2,646 | $ | 44,863 | $ | (42,217) | |||||
| Provision for Credit Losses on Other Assets | (28,579) | — | (28,579) | ||||||||
| Net Interest Income after (Provision)/Reversal of Provision for Credit Losses | $ | 197,643 | $ | 286,780 | $ | (89,137) | |||||
| Other (Loss)/Income, net: | |||||||||||
| Net (loss)/gain on residential whole loans measured at fair value through earnings | $ | (866,762) | $ | 16,243 | $ | (883,005) | |||||
| Impairment and other net (loss)/gain on securities and other portfolio investments | (25,067) | 74,496 | (99,563) | ||||||||
| Net gain on real estate owned | 25,379 | 22,838 | 2,541 | ||||||||
| Net gain/(loss) on derivatives used for risk management purposes | 255,179 | 1,426 | 253,753 | ||||||||
| Net gain/(loss) on securitized debt measured at fair value through earnings | 290,639 | 15,027 | 275,612 | ||||||||
| Lima One - origination, servicing and other fee income | 46,745 | 22,600 | 24,145 | ||||||||
| Other, net | $ | 9,297 | $ | 12,473 | $ | (3,176) | |||||
| Other (Loss)/Income, net | $ | (264,590) | $ | 165,103 | $ | (429,693) | |||||
| Operating and Other Expense: | |||||||||||
| Compensation and benefits | $ | 76,728 | $ | 53,817 | $ | 22,911 | |||||
| Other general and administrative expense | 35,812 | 31,729 | 4,083 | ||||||||
| Loan servicing, financing and other related costs | 42,894 | 30,867 | 12,027 | ||||||||
| Amortization of intangible assets | 9,200 | 6,600 | 2,600 | ||||||||
| Operating and Other Expense | $ | 164,634 | $ | 123,013 | $ | 41,621 | |||||
| Net (Loss)/Income | $ | (231,581) | $ | 328,870 | $ | (560,451) | |||||
| Less Preferred Stock Dividend Requirement | $ | 32,875 | $ | 32,875 | $ | — | |||||
| Net (Loss)/Income Available to Common Stock and Participating Securities | $ | (264,456) | $ | 295,995 | $ | (560,451) | |||||
| Basic (Loss)/Earnings per Common Share | $ | (2.57) | $ | 2.66 | $ | (5.23) | |||||
| Diluted (Loss)/Earnings per Common Share | $ | (2.57) | $ | 2.63 | $ | (5.20) |
General
For 2022, we had a net loss available to our common stock and participating securities of ($264.5) million, or ($2.57) per basic and diluted common share, compared to net income available to common stock and participating securities for 2021 of $296.0 million, or $2.66 per basic common share and $2.63 per diluted common share. This decrease in net income available to common stock and participating securities primarily reflects lower Other income, which declined by $429.7 million to a net loss of $264.6 million for the current year period, compared to net income of $165.1 million in the prior year period. The decrease was primarily driven by mark-to-market losses in the current year period on our residential whole loans that are measured at fair value through earnings, partially offset by net gains on securitized debt measured at fair value through earnings as well as on derivatives used for risk management purposes. These net losses on portfolio investments were also partially offset by higher
50
Table of Contents
Origination, Servicing and Other Fee income at Lima One and net REO related gains. In addition, Other income also includes losses of $25.1 million, primarily related to mark-to-market adjustments on an equity investment in a loan origination partner, while the prior year period includes $38.9 million of gains recorded in connection with Lima One purchase accounting and a gain of $34.0 million from the reversal of prior period impairments. The prior year period also included a $42.2 million larger net reversal of the Provision for Credit Losses on Residential Whole Loans held at carrying value. The reversals recorded in both the current and prior periods primarily reflect run-off of loans held at carrying value and adjustments to certain macro-economic and loan prepayment speed assumptions used in our credit loss forecasts. However, the current period reversal is lower than the prior year period as the impact of lower loan balances was partially offset by adjustments to lower future estimates of prepayment speeds given recent and expected future increases in market interest rates. The larger prior year reversal reflects a greater impact of adjustments to macro-economic assumptions consistent with revised economic forecasts as the U.S economy continued to recover from the impact of the COVID-19 pandemic. In addition, in the current year period we recorded a Provision for Credit Losses on Other Assets of $28.6 million, reflecting an impairment charge against the carrying value of our investment in one loan origination partner, bringing the net carrying value of this investment to zero. Finally, Operating and other expenses were $41.6 million higher during the year ended December 31, 2022, compared to the prior year period, as they primarily reflect operating expenses of Lima One, higher securitization related expenses as well as higher amortization of Intangible Assets associated with the Lima One acquisition. We completed the acquisition of Lima One on July 1, 2021, and accordingly began consolidating Lima One’s financial results beginning on that date.
Net Interest Income
Net interest income represents the difference between income on interest-earning assets and expense on interest-bearing liabilities. Net interest income depends primarily upon the volume of interest-earning assets and interest-bearing liabilities and the corresponding interest rates earned or paid. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense), the level of loan delinquencies, which may result in changes in the amount of non-accrual loans, and prepayment speeds on our investments. Interest rates and CPRs (which measure the amount of unscheduled principal prepayment on a bond or loan as a percentage of its unpaid balance) vary according to the type of investment, conditions in the financial markets and other factors, none of which can be predicted with any certainty.
The changes in average interest-earning assets and average interest-bearing liabilities and their related yields and costs are discussed in greater detail below under “Interest Income” and “Interest Expense.”
For 2022, our net interest spread and margin (including the impact of swaps) were 1.74% and 2.52%, respectively, compared to a net interest spread and margin (including the impact of swaps) of 2.79% and 3.57%, respectively, for 2021. Our net interest income decreased by $18.3 million, or 7.6%, to $223.6 million from $241.9 million for 2021. For 2022, net interest income includes lower net interest income for our Securities, at fair value portfolio of approximately $29.4 million compared to 2021, primarily due to higher accretion income recognized in the prior year period due to the impact of the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020 and the redemption of a Non-Agency MBS that had been previously purchased at a discount and the lower average amount invested in these assets. Net interest income also includes higher net interest income from our residential whole loan portfolio of approximately $1.3 million compared to 2021, primarily due to higher amounts invested in these assets partially offset by an increase in our average collateralized financing agreement borrowings and lower yields earned on these assets. Further, we earned an additional $10.1 million from our investments in other interest earning assets and cash during 2022 as compared to the prior year period.
51
Table of Contents
Analysis of Net Interest Income
The following table sets forth certain information about the average balances of our assets and liabilities and their related yields and costs for the years ended December 31, 2022 and 2021. Average yields are derived by dividing interest income by the average amortized cost of the related assets, and average costs are derived by dividing interest expense by the daily average balance of the related liabilities, for the periods shown. The yields and costs include premium amortization and purchase discount accretion which are considered adjustments to interest rates.
| For the Year Ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||||||||
| Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | |||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||
| Interest-earning assets (1): | ||||||||||||||||||||||
| Residential whole loans | $ | 8,506,728 | $ | 441,223 | 5.19 | % | $ | 5,767,655 | $ | 303,468 | 5.26 | % | ||||||||||
| Securities, at fair value (2)(3) | 197,188 | 28,921 | 14.67 | 246,978 | 56,690 | 22.95 | ||||||||||||||||
| Cash and cash equivalents (4) | 507,798 | 4,838 | 0.95 | 715,529 | 344 | 0.05 | ||||||||||||||||
| Other interest-earning assets | 63,254 | 7,437 | 11.76 | 20,100 | 1,800 | 8.96 | ||||||||||||||||
| Total interest-earning assets | 9,274,968 | 482,419 | 5.20 | 6,750,262 | 362,302 | 5.37 | ||||||||||||||||
| Liabilities: | ||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Collateralized financing agreements (5) | $ | 3,511,565 | $ | 139,585 | 3.98 | % | $ | 2,565,064 | $ | 67,766 | 2.64 | % | ||||||||||
| Securitized debt (6) | 3,456,319 | 103,498 | 2.99 | 1,902,913 | 36,831 | 1.94 | ||||||||||||||||
| Convertible Senior Notes | 227,097 | 15,760 | 6.94 | 225,768 | 15,668 | 6.94 | ||||||||||||||||
| Senior Notes | — | — | — | 1,096 | 120 | 8.31 | ||||||||||||||||
| Total interest-bearing liabilities | 7,194,981 | 258,843 | 3.60 | 4,694,841 | 120,385 | 2.56 | ||||||||||||||||
| Net interest income/net interest rate spread (7) | 223,576 | 1.60 | 241,917 | 2.81 | ||||||||||||||||||
| Impact of net swap carry (8) | 10,042 | 0.14 | (669) | (0.02) | ||||||||||||||||||
| Net interest rate spread (including the impact of Swaps) | $ | 233,618 | 1.74 | % | $ | 241,248 | 2.79 | % | ||||||||||||||
| Net interest-earning assets/net interest margin (9) | $ | 2,079,987 | 2.52 | % | $ | 2,055,421 | 3.57 | % |
(1)Yields presented throughout this Annual Report on Form 10-K are calculated using average amortized cost data for residential whole loans and securities, which excludes unrealized gains and losses. For GAAP reporting purposes, purchases and sales are reported on the trade date. Average amortized cost data used to determine yields is calculated based on the settlement date of the associated purchase or sale as interest income is not earned on purchased assets and continues to be earned on sold assets until settlement date.
(2)The net yield of 14.67% includes $7.8 million of accretion income recognized in 2022 due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020. Excluding this accretion, the yield reported would have been 10.73%.
(3)The net yield of 22.95% includes $20.5 million of accretion income recognized in 2021, due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020; and $8.1 million of accretion recognized during 2021 on the redemption of a Non-Agency MBS security that was purchased at a discount. Excluding this accretion, the yield reported would have been 11.38%.
(4)Includes average interest-earning cash, cash equivalents and restricted cash.
(5)Collateralized financing agreements include the following: mark-to-market asset based financing and non-mark-to-market asset based financing. For additional information, see Note 6, included under Item 8 of this Annual Report on Form 10-K.
(6)Includes both Securitized debt, at carrying value and Securitized debt, at fair value.
(7)Net interest rate spread reflects the difference between the yield on average interest-earning assets and average cost of funds.
(8)Reflects the impact of positive or negative swap carry. Positive swap carry results when income from the receive leg of a swap is greater than the expense on the pay leg. Negative swap carry results when income from the receive leg is less than the expense on the pay leg.
(9)Net interest margin reflects net interest income (including net swap expense) divided by average interest-earning assets.
52
Table of Contents
Rate/Volume Analysis
The following table presents the extent to which changes in interest rates (yield/cost) and changes in the volume (average balance) of interest-earning assets and interest-bearing liabilities have affected our interest income and interest expense during the periods indicated. Information is provided in each category with respect to: (i) the changes attributable to changes in volume (changes in average balance multiplied by prior rate); (ii) the changes attributable to changes in rate (changes in rate multiplied by prior average balance); and (iii) the net change. The changes attributable to the combined impact of volume and rate have been allocated proportionately, based on absolute values, to the changes due to rate and volume.
| Year Ended December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared to | |||||||||||
| Year Ended December 31, 2021 | |||||||||||
| Increase/(Decrease) due to | Total Net Change in Interest Income/Expense | ||||||||||
| (In Thousands) | Volume | Rate | |||||||||
| Interest-earning assets: | |||||||||||
| Residential whole loans | $ | 141,854 | $ | (4,099) | $ | 137,755 | |||||
| Securities, at fair value | (9,954) | (17,815) | (27,769) | ||||||||
| Cash and cash equivalents | (133) | 4,627 | 4,494 | ||||||||
| Other interest-earning assets | 4,921 | 716 | 5,637 | ||||||||
| Total net change in income of interest-earning assets | $ | 136,688 | $ | (16,571) | $ | 120,117 | |||||
| Interest-bearing liabilities: | |||||||||||
| Residential whole loan financing agreements | $ | 32,384 | $ | 37,243 | $ | 69,627 | |||||
| Securities, at fair value repurchase agreements | (766) | 2,407 | 1,641 | ||||||||
| REO financing agreements | 185 | 366 | 551 | ||||||||
| Securitized debt | 40,088 | 26,579 | 66,667 | ||||||||
| Convertible Senior Notes and Senior Notes | (28) | — | (28) | ||||||||
| Total net change in expense of interest-bearing liabilities | $ | 71,863 | $ | 66,595 | $ | 138,458 | |||||
| Net change in net interest income | $ | 64,825 | $ | (83,166) | $ | (18,341) |
The following table presents certain quarterly information regarding our net interest spread and net interest margin for the quarterly periods presented:
| Total Interest-Earning Assets and Interest- Bearing Liabilities | ||||||
|---|---|---|---|---|---|---|
| Quarter Ended | Net Interest Spread (1) | Net Interest Margin (2) | ||||
| December 31, 2022 | 2.21 | % | 3.04 | % | ||
| September 30, 2022 | 1.64 | 2.43 | ||||
| June 30, 2022 | 1.37 | 2.13 | ||||
| March 31, 2022 | 1.96 | 2.63 | ||||
| December 31, 2021 | 2.93 | 3.56 | ||||
| September 30, 2021 | 2.98 | 3.70 | ||||
| June 30, 2021 | 3.02 | 3.86 | ||||
| March 31, 2021 | 2.31 | 3.29 |
(1)Reflects the difference between the yield on average interest-earning assets and average cost of funds (including net swap expense).
(2)Reflects annualized net interest income (including net swap expense) divided by average interest-earning assets.
53
Table of Contents
The following table presents the components of the net interest spread earned on our Residential whole loans for the quarterly periods presented:
| Quarter Ended | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | |||||||||||||||||
| Purchased Performing Loans | ||||||||||||||||||||||||
| Net Yield (1) | 5.04 | % | 4.75 | % | 4.20 | % | 4.18 | % | 4.12 | % | 4.56 | % | 4.45 | % | 4.41 | % | ||||||||
| Cost of Funding (2) | 3.70 | % | 3.60 | % | 3.28 | % | 2.74 | % | 2.24 | % | 2.14 | % | 2.09 | % | 2.46 | % | ||||||||
| Net Interest Spread | 1.34 | % | 1.15 | % | 0.92 | % | 1.44 | % | 1.88 | % | 2.42 | % | 2.36 | % | 1.95 | % | ||||||||
| Purchased Credit Deteriorated Loans | ||||||||||||||||||||||||
| Net Yield (1) | 6.59 | % | 6.49 | % | 6.85 | % | 6.79 | % | 7.15 | % | 7.08 | % | 7.17 | % | 5.00 | % | ||||||||
| Cost of Funding (2) | 2.13 | % | 2.72 | % | 3.17 | % | 2.88 | % | 2.32 | % | 2.18 | % | 2.39 | % | 2.86 | % | ||||||||
| Net Interest Spread | 4.46 | % | 3.77 | % | 3.68 | % | 3.91 | % | 4.83 | % | 4.90 | % | 4.78 | % | 2.14 | % | ||||||||
| Purchased Non-Performing Loans | ||||||||||||||||||||||||
| Net Yield (1) | 11.15 | % | 9.84 | % | 9.40 | % | 9.82 | % | 9.83 | % | 8.81 | % | 7.98 | % | 7.13 | % | ||||||||
| Cost of Funding (2) | 3.01 | % | 2.86 | % | 3.34 | % | 3.09 | % | 2.53 | % | 2.43 | % | 2.71 | % | 3.41 | % | ||||||||
| Net Interest Spread | 8.14 | % | 6.98 | % | 6.06 | % | 6.73 | % | 7.30 | % | 6.38 | % | 5.27 | % | 3.72 | % | ||||||||
| Total Residential Whole Loans | ||||||||||||||||||||||||
| Net Yield (1) | 5.62 | % | 5.30 | % | 4.85 | % | 4.94 | % | 5.08 | % | 5.52 | % | 5.48 | % | 5.03 | % | ||||||||
| Cost of Funding (2) | 3.56 | % | 3.49 | % | 3.28 | % | 2.79 | % | 2.28 | % | 2.20 | % | 2.25 | % | 2.70 | % | ||||||||
| Net Interest Spread | 2.06 | % | 1.81 | % | 1.57 | % | 2.15 | % | 2.80 | % | 3.32 | % | 3.23 | % | 2.33 | % |
(1)Reflects annualized interest income on Residential whole loans divided by average amortized cost of Residential whole loans. Excludes servicing costs.
(2)Reflects annualized interest expense divided by average balance of agreements with mark-to-market collateral provisions (repurchase agreements), agreements with non-mark-to-market collateral provisions, and securitized debt. Cost of funding shown in the table above for the quarterly periods ended December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022 and December 31, 2021 include the impact of the net carry (the difference between swap interest income received and swap interest expense paid) on our Swaps. While we have not elected hedge accounting treatment for Swaps, and accordingly, net carry is not presented in interest expense in our consolidated statement of operations, we believe it is appropriate to allocate net carry to the cost of funding to reflect the economic impact of our Swaps on the funding costs shown in the table above. For the quarter ended December 31, 2022, this decreased the overall funding cost by 89 basis points for our Residential whole loans, 87 basis points for our Purchased Performing Loans, 141 basis points for our Purchased Credit Deteriorated Loans, and 76 basis points for our Purchased Non-Performing Loans. For the quarter ended September 30, 2022, this decreased the overall funding cost by 20 basis points for our Residential whole loans, 19 basis points for our Purchased Performing Loans, 43 basis points for our Purchased Credit Deteriorated Loans, and 24 basis points for our Purchased Non-Performing Loans. For the quarter ended June 30, 2022, this increased the overall funding cost by 25 basis points for our Residential whole loans, 23 basis points for our Purchased Performing Loans, 43 basis points for our Purchased Credit Deteriorated Loans, and 29 basis points for our Purchased Non-Performing Loans. For the quarter ended March 31, 2022, this increased the overall funding cost by 35 basis points for our Residential whole loans, 33 basis points for our Purchased Performing Loans, 56 basis points for our Purchased Credit Deteriorated Loans, and 39 basis points for our Purchased Non-Performing Loans. For the quarter ended December 31, 2021, this increased the overall funding cost by 5 basis points for our Residential whole loans, 5 basis points for our Purchased Performing Loans, 9 basis points for our Purchased Credit Deteriorated Loans, and 2 basis points for our Purchased Non-Performing Loans.
54
Table of Contents
The following table presents the components of the net interest spread earned on our residential mortgage securities and MSR-related assets for the quarterly periods presented:
| Securities, at fair value | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended | Net Yield (1)(2) | Cost of Funding (3) | Net Interest Rate Spread | ||||||
| December 31, 2022 | 30.33 | % | 5.47 | % | 24.86 | % | |||
| September 30, 2022 | 11.06 | 3.94 | 7.12 | ||||||
| June 30, 2022 | 10.09 | 2.54 | 7.55 | ||||||
| March 31, 2022 | 10.13 | 1.72 | 8.41 | ||||||
| December 31, 2021 | 26.28 | 1.50 | 24.78 | ||||||
| September 30, 2021 | 18.78 | 1.61 | 17.17 | ||||||
| June 30, 2021 | 24.57 | 1.81 | 22.76 | ||||||
| March 31, 2021 | 22.25 | 2.02 | 20.23 |
(1)Reflects annualized interest income divided by average amortized cost. Impairment charges recorded on MSR-related assets resulted in a lower amortized cost basis which impacted the calculation of net yields in subsequent periods.
(2)For the quarter ended December 31, 2022, the net yield of 30.33% includes $7.8 million of accretion income recognized in 2022 due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020. Excluding this accretion, the yield reported would have been 11.87%. For the quarter ended December 31, 2021, the net yield of 26.28% includes $8.1 million of accretion income recognized on the redemption at par of an MSR-related asset that had been held at amortized cost basis below par due to an impairment charge during the first quarter of 2020. Excluding this accretion, the yield reported would have been 11.37%. For the quarter ended September 30, 2021, the net yield of 18.78% includes $4.0 million of accretion income recognized on the redemption at par of an MSR-related asset that had been held at amortized cost basis below par due to an impairment charge during the first quarter of 2020. Excluding this accretion, the yield reported would have been 11.63%. For the quarter ended June 30, 2021, the net yield of 24.57% includes $8.4 million of accretion income recognized on the redemption at par of an MSR-related asset that had been held at amortized cost basis below par due to an impairment charge recorded in the first quarter of 2020. Excluding this accretion, the yield reported would have been 11.13%. For the quarter ended March 31, 2021, the net yield of 22.25% includes $8.1 million of accretion income recognized on the redemption of an RPL/NPL MBS security that was previously purchased at a discount. Excluding this accretion, the yield reported would have been 11.26%.
(3)Reflects annualized interest expense divided by average balance of repurchase agreements.
Interest Income
Interest income on our residential whole loans increased by $137.8 million, or 45.4%, for 2022, to $441.2 million compared to $303.5 million for 2021. This increase primarily reflects a $2.7 billion increase in the average balance of this portfolio to $8.5 billion for 2022 from $5.8 billion for 2021, partially offset by an decrease in the yield to 5.19% for 2022 from 5.26% for 2021.
Interest income on our securities portfolio decreased $27.8 million to $28.9 million for 2022 from $56.7 million for 2021. This decrease primarily reflects a decrease in the net yield to 14.67% for 2022, compared to 22.95% for 2021 and a decrease in the average amortized cost of the portfolio of $49.8 million. The decrease in the net yield on our securities portfolio primarily reflects higher accretion income recognized in 2021 due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020; and the redemption of a Non-Agency MBS that had been previously purchased at a discount.
Interest Expense
Our interest expense for 2022 increased by $138.5 million, or 115.0%, to $258.8 million, from $120.4 million for 2021. This increase primarily reflects an increase in our average collateralized financing agreement borrowings to finance our residential mortgage asset portfolio and an increase in financing rates on our financing agreements.
Provision for Credit Losses on Residential Whole Loans Held at Carrying Value
For 2022, we recorded a reversal of provision for credit losses on residential whole loans held at carrying value of $2.6 million compared to a reversal of provision of $44.9 million for 2021. The reversals recorded in both the current and prior
55
Table of Contents
periods primarily reflect run-off of loans held at carrying value and adjustments to certain macro-economic and loan prepayment speed assumptions used in our credit loss forecasts. The current period reversal reflects lower loan balances, partially offset by adjustments to lower future estimates of prepayment speeds given recent and expected future increases in market interest rates. The larger prior year reversal reflects a greater impact of adjustments to macro-economic assumptions consistent with revised economic forecasts as the U.S economy continued to recover from the impact of the COVID-19 pandemic. With respect to our residential whole loans held at carrying value, CECL requires that reserves for credit losses are estimated at the reporting date based on expected cash flows over the life of the loan or financial instrument, including anticipated prepayments and reasonable and supportable forecasts of future economic conditions.
Provision for Credit Losses on Other Assets
For 2022, we recorded a provision for credit losses on Other Assets of $28.6 million reflecting an impairment charge against the carrying value of our investment in one loan origination partner, bringing the net carrying value of this investment to zero.
Other (Loss)/Income, net
For 2022, Other Loss, net was $264.6 million compared to Other Income, net of $165.1 million for 2021. The components of Other (Loss)/Income, net for 2022 and 2021 are summarized in the table below:
| For the Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In Thousands) | 2022 | 2021 | |||||
| Net (loss)/gain on residential whole loans measured at fair value through earnings | $ | (866,762) | $ | 16,243 | |||
| Impairment and other net (loss)/gain on securities and other portfolio investments | (25,067) | 74,496 | |||||
| Net gain on real estate owned | 25,379 | 22,838 | |||||
| Net gain/(loss) on derivatives used for risk management purposes | 255,179 | 1,426 | |||||
| Net gain/(loss) on securitized debt measured at fair value through earnings | 290,639 | 15,027 | |||||
| Lima One - origination, servicing and other fee income | 46,745 | 22,600 | |||||
| Other, net | 9,297 | 12,473 | |||||
| Other (Loss)/Income, net | $ | (264,590) | $ | 165,103 |
Operating and Other Expense
During 2022, we had compensation and benefits and other general and administrative expenses of $112.5 million, compared to $85.5 million for 2021. Compensation and benefits expense increased $22.9 million to $76.7 million for 2022, compared to $53.8 million for 2021 primarily reflecting the impact of including Lima One compensation expense in our financial results, higher salary expense and an increase in long-term incentive compensation partially offset by a reduction in annual bonus compensation for the current period. Our other general and administrative expenses increased by $4.1 million to $35.8 million for 2022 compared to $31.7 million for 2021, primarily reflecting the impact of including Lima One expenses in our financial results, increased information technology costs, higher professional services costs, and higher office lease costs associated with our corporate headquarters, partially offset by lower costs associated with deferred compensation to Directors in the current year period, which were impacted by changes in our stock price. The prior period also included higher expense for corporate income taxes related to activity in our taxable REIT subsidiaries and costs associated with terminating certain financing facilities that were replaced with securitization financing, which did not re-occur this period.
Operating and Other Expense during 2022 also includes $42.9 million of loan servicing and other related operating expenses related to our residential whole loan activities. These expenses increased compared to 2021 by approximately $12.0 million, or 39.0%, primarily due to higher expenses recognized related to loan securitization activities and higher diligence and other costs associated with acquiring loans, partially offset by lower servicing fees and non-recoverable advances on our REO and Purchased Credit Deteriorated loans.
In addition, Other expenses for 2022 and 2021 also includes $9.2 million and $6.6 million, respectively, of amortization related to intangible assets recognized as part of the purchase accounting for the Lima One acquisition.
56
Table of Contents
Selected Financial Ratios
The following table presents information regarding certain of our financial ratios at or for the dates presented:
| At or for the Quarter Ended | Return onAverage TotalAssets (1) | Return onAverage TotalStockholders’Equity (2) | DividendPayoutRatio (3) | Total AverageStockholders’Equity to TotalAverage Assets (4) | Leverage Multiple (5) | Recourse Leverage Multiple (6) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | (0.02) | % | 1.32 | % | — | 21.59 | % | 3.5 | 1.8 | |||||||
| September 30, 2022 | (0.66) | (2.57) | — | 22.53 | 3.6 | 1.7 | ||||||||||
| June 30, 2022 | (1.14) | (4.35) | — | 24.33 | 3.3 | 1.8 | ||||||||||
| March 31, 2022 | (0.97) | (3.33) | — | 26.63 | 3.1 | 1.9 | ||||||||||
| December 31, 2021 | 1.67 | 6.84 | 1.38 | 30.00 | 2.5 | 1.5 | ||||||||||
| September 30, 2021 | 6.64 | 20.48 | 0.36 | 34.55 | 2.2 | 1.4 | ||||||||||
| June 30, 2021 | 3.46 | 10.57 | 0.77 | 37.28 | 1.8 | 1.0 | ||||||||||
| March 31, 2021 | 4.55 | 13.54 | 0.44 | 37.21 | 1.6 | 1.0 |
(1)Reflects annualized net income available to common stock and participating securities divided by average total assets. For the quarters ended December 31, 2022, September 30, 2022, June 30, 2022 and March 31, 2022, the amounts calculated reflect the quarterly net income available to common stock and participating securities divided by average total assets.
(2)Reflects annualized net income divided by average total stockholders’ equity. For the quarters ended December 31, 2022, September 30, 2022, June 30, 2022 and March 31, 2022, the amounts calculated reflect the quarterly net income divided by average total stockholders’ equity.
(3)Reflects dividends declared per share of common stock divided by earnings per share. The ratio has not been calculated for periods where earnings per share is negative as the calculations are not meaningful.
(4)Reflects total average stockholders’ equity divided by total average assets.
(5)Represents the sum of our borrowings under financing agreements and payable for unsettled purchases divided by stockholders’ equity.
(6)Represents the sum of our borrowings under financing agreements (excluding securitized debt) and payable for unsettled purchases divided by stockholders’ equity.
Reconciliation of GAAP and Non-GAAP Financial Measures
Reconciliation of GAAP Net Income to non-GAAP Distributable Earnings
“Distributable earnings” is a non-GAAP financial measure of our operating performance, within the meaning of Regulation G and Item 10(e) of Regulation S-K, as promulgated by the Securities and Exchange Commission. Distributable earnings is determined by adjusting GAAP net income/(loss) by removing certain unrealized gains and losses, primarily on residential mortgage investments, associated debt, and hedges that are, in each case, accounted for at fair value through earnings, certain realized gains and losses, as well as certain non-cash expenses and securitization-related transaction costs. Management believes that the adjustments made to GAAP earnings result in the removal of (i) income or expenses that are not reflective of the longer term performance of our investment portfolio, (ii) certain non-cash expenses, and (iii) expense items required to be recognized solely due to the election of the fair value option on certain related residential mortgage assets and associated liabilities. Distributable earnings is one of the factors that our Board of Directors considers when evaluating distributions to our shareholders. Accordingly, we believe that the adjustments to compute Distributable earnings specified below provide investors and analysts with additional information to evaluate our financial results.
Distributable earnings should be used in conjunction with results presented in accordance with GAAP. Distributable earnings does not represent and should not be considered as a substitute for net income or cash flows from operating activities, each as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
57
Table of Contents
The following table provides a reconciliation of our GAAP net (loss)/income used in the calculation of basic EPS to our non-GAAP Distributable earnings for the quarterly periods below:
| Quarter Ended | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands, Except Per Share Amounts) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | |||||||||||||||||||||||
| GAAP Net income/(loss) used in the calculation of basic EPS | $ | (1,647) | $ | (63,410) | $ | (108,760) | $ | (91,266) | $ | 35,734 | $ | 123,858 | $ | 58,290 | $ | 77,029 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||
| Unrealized and realized gains and losses on: | |||||||||||||||||||||||||||||||
| Residential whole loans held at fair value | 68,828 | 291,818 | 218,181 | 287,935 | 42,564 | (20,494) | (6,226) | (32,088) | |||||||||||||||||||||||
| Securities held at fair value | 383 | (1,549) | 1,459 | 2,934 | 364 | (494) | (1,374) | (100) | |||||||||||||||||||||||
| Interest rate swaps | 12,725 | (108,917) | (31,767) | (80,753) | (71) | — | — | — | |||||||||||||||||||||||
| Securitized debt held at fair value | (44,988) | (100,767) | (84,348) | (62,855) | (6,137) | (857) | 232 | (7,629) | |||||||||||||||||||||||
| Investments in loan origination partners | 8,526 | 2,031 | 39,162 | 780 | (23,956) | (48,933) | — | — | |||||||||||||||||||||||
| Expense items: | |||||||||||||||||||||||||||||||
| Amortization of intangible assets | 1,300 | 1,300 | 3,300 | 3,300 | 3,300 | 3,300 | — | — | |||||||||||||||||||||||
| Equity based compensation | 2,480 | 2,673 | 3,540 | 2,645 | 2,306 | 2,306 | 2,744 | 1,688 | |||||||||||||||||||||||
| Securitization-related transaction costs | 1,744 | 5,014 | 6,399 | 3,233 | 5,178 | — | — | 2 | |||||||||||||||||||||||
| Total adjustments | 50,998 | 91,603 | 155,926 | 157,219 | 23,548 | (65,172) | (4,624) | (38,127) | |||||||||||||||||||||||
| Distributable earnings | $ | 49,351 | $ | 28,193 | $ | 47,166 | $ | 65,953 | $ | 59,282 | $ | 58,686 | $ | 53,666 | $ | 38,902 | |||||||||||||||
| GAAP (loss)/earnings per basic common share | $ | (0.02) | $ | (0.62) | $ | (1.06) | $ | (0.86) | $ | 0.33 | $ | 1.12 | $ | 0.53 | $ | 0.68 | |||||||||||||||
| Distributable earnings per basic common share | $ | 0.48 | $ | 0.28 | $ | 0.46 | $ | 0.62 | $ | 0.54 | $ | 0.53 | $ | 0.49 | $ | 0.34 | |||||||||||||||
| Weighted average common shares for basic earnings per share | 101,800 | 101,795 | 102,515 | 106,568 | 109,468 | 110,222 | 110,383 | 112,784 |
Selected Financial Ratios (using Distributable earnings)
The following table presents information regarding certain of our financial ratios at or for the dates presented:
| At or for the Quarter Ended | Return onAverage TotalAssets (1) | Return onAverage TotalStockholders’Equity (2) | Dividend Payout Ratio (3) | |||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | 2.10 | % | 11.34 | % | 0.73 | |||
| September 30, 2022 | 1.19 | 6.79 | 1.57 | |||||
| June 30, 2022 | 1.99 | 9.60 | 0.96 | |||||
| March 31, 2022 | 2.82 | 11.90 | 0.71 | |||||
| December 31, 2021 | 2.76 | 10.46 | 0.81 | |||||
| September 30, 2021 | 3.13 | 10.34 | 0.75 | |||||
| June 30, 2021 | 3.17 | 9.80 | 0.82 | |||||
| March 31, 2021 | 2.29 | 7.46 | 0.88 |
(1)Reflects annualized Distributable earnings divided by average total assets.
(2)Reflects annualized Distributable earnings before preferred dividends divided by average total stockholders’ equity.
(3)Reflects dividends declared per share of common stock divided by Distributable earnings per share.
58
Table of Contents
Segment Reporting (using Distributable earnings)
The following tables present our non-GAAP Distributable earnings by segment for the periods below:
| (Dollars in Thousands) | Mortgage-Related Assets | Lima One | Corporate | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, 2022 | |||||||||||||||
| GAAP Net loss used in the calculation of basic EPS | $ | (88,913) | $ | (9,665) | $ | (166,505) | $ | (265,083) | |||||||
| Adjustments: | |||||||||||||||
| Unrealized and realized gains and losses on: | |||||||||||||||
| Residential whole loans held at fair value | 730,028 | 136,734 | — | 866,762 | |||||||||||
| Securities held at fair value | 3,227 | — | — | 3,227 | |||||||||||
| Interest rate swaps | (174,424) | (34,288) | — | (208,712) | |||||||||||
| Securitized debt held at fair value | (232,194) | (60,764) | — | (292,958) | |||||||||||
| Investments in loan origination partners | — | — | 50,499 | 50,499 | |||||||||||
| Expense items: | |||||||||||||||
| Amortization of intangible assets | — | 9,200 | — | 9,200 | |||||||||||
| Equity based compensation | — | 164 | 11,174 | 11,338 | |||||||||||
| Securitization-related transaction costs | — | — | 16,390 | 16,390 | |||||||||||
| Total adjustments | $ | 326,637 | $ | 51,046 | $ | 78,063 | $ | 455,746 | |||||||
| Distributable earnings | $ | 237,724 | $ | 41,381 | $ | (88,442) | $ | 190,663 |
| (Dollars in Thousands) | Mortgage-Related Assets | Lima One | Corporate | Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, 2021 | |||||||||||||||
| GAAP Net income/(loss) used in the calculation of basic EPS | $ | 306,147 | $ | 20,434 | $ | (31,630) | $ | 294,951 | |||||||
| Adjustments: | |||||||||||||||
| Unrealized and realized gains and losses on: | |||||||||||||||
| Residential whole loans held at fair value | 2,718 | (18,962) | — | (16,244) | |||||||||||
| Securities held at fair value | (1,604) | — | — | (1,604) | |||||||||||
| Interest rate swaps | (51) | (20) | — | (71) | |||||||||||
| Securitized debt held at fair value | (13,958) | (433) | — | (14,391) | |||||||||||
| Investments in loan origination partners | — | — | (72,889) | (72,889) | |||||||||||
| Expense items: | |||||||||||||||
| Amortization of intangible assets | — | 6,600 | — | 6,600 | |||||||||||
| Equity based compensation | — | 71 | 8,973 | 9,044 | |||||||||||
| Securitization-related transaction costs | — | — | 5,180 | 5,180 | |||||||||||
| Total adjustments | $ | (12,895) | $ | (12,744) | $ | (58,736) | $ | (84,375) | |||||||
| Distributable earnings | $ | 293,252 | $ | 7,690 | $ | (90,366) | $ | 210,576 |
59
Table of Contents
Reconciliation of GAAP Book Value per Common Share to non-GAAP Economic Book Value per Common Share
“Economic book value” is a non-GAAP financial measure of our financial position. To calculate our Economic book value, our portfolios of Residential whole loans and securitized debt held at carrying value are adjusted to their fair value, rather than the carrying value that is required to be reported under the GAAP accounting model applied to these financial instruments. These adjustments are also reflected in the table below in our end of period stockholders’ equity. Management considers that Economic book value provides investors with a useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for all of our investment activities, irrespective of the accounting model applied for GAAP reporting purposes. Economic book value does not represent and should not be considered as a substitute for Stockholders’ Equity, as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
The following table provides a reconciliation of our GAAP book value per common share to our non-GAAP Economic book value per common share as of the quarterly periods below:
| Quarter Ended: | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Millions, Except Per Share Amounts) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | |||||||||||||||||||||||
| GAAP Total Stockholders’ Equity | $ | 1,988.8 | $ | 2,033.9 | $ | 2,146.4 | $ | 2,349.0 | $ | 2,542.8 | $ | 2,601.1 | $ | 2,526.5 | $ | 2,542.3 | |||||||||||||||
| Preferred Stock, liquidation preference | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | |||||||||||||||||||||||
| GAAP Stockholders’ Equity for book value per common share | 1,513.8 | 1,558.9 | 1,671.4 | 1,874.0 | 2,067.8 | 2,126.1 | 2,051.5 | 2,067.3 | |||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||
| Fair value adjustment to Residential whole loans, at carrying value | (70.2) | (58.2) | 9.5 | 54.0 | 153.5 | 198.8 | 206.2 | 203.0 | |||||||||||||||||||||||
| Fair value adjustment to Securitized debt, at carrying value (1) | 139.7 | 109.6 | 75.4 | 47.7 | 4.3 | (8.0) | (8.9) | (3.6) | |||||||||||||||||||||||
| Stockholders’ Equity including fair value adjustments to Residential whole loans and Securitized debt held at carrying value (Economic book value) (1) | $ | 1,583.3 | $ | 1,610.3 | $ | 1,756.3 | $ | 1,975.7 | $ | 2,225.6 | $ | 2,316.9 | $ | 2,248.8 | $ | 2,266.7 | |||||||||||||||
| GAAP book value per common share | $ | 14.87 | $ | 15.31 | $ | 16.42 | $ | 17.84 | $ | 19.12 | $ | 19.29 | $ | 18.62 | $ | 18.54 | |||||||||||||||
| Economic book value per common share (1) | $ | 15.55 | $ | 15.82 | $ | 17.25 | $ | 18.81 | $ | 20.58 | $ | 21.02 | $ | 20.41 | $ | 20.32 | |||||||||||||||
| Number of shares of common stock outstanding | 101.8 | 101.8 | 101.8 | 105.0 | 108.1 | 110.2 | 110.2 | 111.5 |
(1)Economic book value per common share for periods prior to December 31, 2021 have been restated to include the impact of fair value changes in securitized debt held at carrying value.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Our consolidated financial statements include the accounts of all of our subsidiaries. The preparation of consolidated financial statements in accordance with GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the consolidated financial statements, giving due consideration to materiality. Actual results could differ from these estimates.
Our accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Management believes the policies which more significantly rely on estimates and judgments to be as follows:
60
Table of Contents
Fair Value Measurements - Residential Whole Loans
GAAP requires the categorization of fair value measurements into three broad levels that form a hierarchy. The following describes the valuation methodologies used for our financial instrument investments categorized as level 3 in the valuation hierarchy, which require the most significant estimates and judgments to be made.
We determine the fair value of our residential whole loans after considering valuations obtained from third-parties that specialize in providing valuations of residential mortgage loans. The valuation approach applied generally depends on whether the loan is considered performing or non-performing at the date the valuation is performed. For performing loans, estimates of fair value are derived using a discounted cash flow approach, where estimates of cash flows are determined from the scheduled payments, adjusted using forecasted prepayment, default and loss given default rates. For non-performing loans, asset liquidation cash flows are derived based on the estimated time to liquidate the loan, the estimated value of the collateral, expected costs and estimated home price levels. Estimated cash flows for both performing and non-performing loans are discounted at yields considered appropriate to arrive at a reasonable exit price for the asset. Indications of loan value such as actual trades, bids, offers and generic market color may be used in determining the appropriate discount yield. The estimation of cash flows used in pricing models is inherently subjective and imprecise. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value. See “Quantitative and Qualitative Disclosures about Market Risk” for further information about the sensitivity of our investment portfolio to changes in market factors, particularly market interest rates.
See Note 13 to our consolidated financial statements included under Item 8 of this Annual Report on Form 10-K for information regarding the assumptions used in valuing our residential whole loans.
Residential whole loans, at fair value are recorded on our consolidated balance sheets at fair value and changes in their fair value are recorded through earnings. We held $5.7 billion and $5.3 billion of residential whole loans, at fair value, at December 31, 2022 and 2021, respectively, which represented 62.9% and 58.0% of our total assets at those dates, respectively. Residential whole loans, at fair value recorded valuation changes of ($866.8) million, $16.2 million and $16.4 million during the years ended December 31, 2022, 2021, and 2020, respectively.
With respect to Residential whole loans, at carrying value, the fair value for these loans is disclosed in the footnotes to the consolidated financial statements and changes in their fair value do not impact earnings. We held $1.8 billion and $2.6 billion of residential whole loans, at carrying value, at December 31, 2022 and 2021, respectively, which represented 19.7% and 28.5% of our total assets at those dates, respectively. Residential whole loans, at carrying value experienced net fair value changes of ($223.7) million, ($20.4) million and ($8.5) million during the years ended December 31, 2022, 2021, and 2020, respectively.
Allowance for Credit Losses on Residential Whole Loans
An allowance for credit losses is recorded at acquisition, and maintained on an ongoing basis, for all losses expected over the life of the respective loan. Any required credit loss allowance would reduce the net carrying value of the loan with a corresponding charge to earnings, and may increase or decrease over time. Significant judgments are required in determining any allowance for credit loss, including assumptions regarding the loan cash flows expected to be collected, including related economic forecasts, the value of the underlying collateral and our ability to collect on any other forms of security, such as a personal guaranty provided either by the borrower or an affiliate of the borrower. Allowances for credit losses on our residential whole loans, at carrying value recorded at December 31, 2022, 2021, and 2020 were $35.3 million, $39.4 million and $86.8 million, respectively. For further discussion of the allowance for credit losses during these periods, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Provision for Credit Losses on Residential Whole Loans Held at Carrying Value.”
Recent Accounting Standards to Be Adopted in Future Periods
We are not aware of any recent accounting standards to be adopted in future periods that we expect would materially impact us.
61
Table of Contents
LIQUIDITY AND CAPITAL RESOURCES
Our principal sources of cash generally consist of borrowings under repurchase agreements and other collateralized financings, payments of principal and interest we receive on our investment portfolio, cash generated from our operating results and, to the extent such transactions are entered into, proceeds from capital market and structured financing transactions. Our most significant uses of cash are generally to pay principal and interest on our financing transactions, to purchase and originate residential mortgage assets, to make dividend payments on our capital stock, to fund our operations, to meet margin calls and to make other investments that we consider appropriate.
We seek to employ a diverse capital raising strategy under which we may issue capital stock and other types of securities. To the extent we raise additional funds through capital market transactions, we currently anticipate using the net proceeds from such transactions to acquire additional residential mortgage-related assets, consistent with our investment policy, and for working capital, which may include, among other things, the repayment of our financing transactions. There can be no assurance, however, that we will be able to access the capital markets at any particular time or on any particular terms. We have available for issuance an unlimited amount (subject to the terms and limitations of our charter) of common stock, preferred stock, depository shares representing preferred stock, warrants, debt securities, rights and/or units pursuant to our universal shelf registration statement and, at December 31, 2022, we had approximately 2.0 million shares of common stock available for issuance pursuant to our DRSPP shelf registration statement. During 2022, we issued 80,027 shares of common stock through our DRSPP, raising net proceeds of approximately $1.2 million.
During 2022, we repurchased 6,476,746 shares of our common stock through the stock repurchase program at an average cost of $15.80 per share and a total cost of approximately $102.1 million, net of fees and commissions paid to the sales agents of approximately $161,000. As of December 31, 2022, we were permitted to purchase an additional $202.5 million of our common stock under the stock repurchase program.
In February 2023, our Board authorized a repurchase program for our 6.25% Convertible Senior Notes due 2024 (or the Convertible Senior Notes) under which we may repurchase up to $100 million of our Convertible Senior Notes. The convertible notes repurchase program does not require the purchase of any minimum amount of Convertible Senior Notes. The timing and extent to which we repurchase our Convertible Senior Notes will depend upon, among other things, market conditions, share price, liquidity, regulatory requirements and other factors, and repurchases may be commenced or suspended at any time without prior notice.
Financing agreements
Our borrowings under financing agreements include a combination of shorter term and longer arrangements. Certain of these arrangements are collateralized directly by our residential mortgage investments or otherwise have recourse to us, while securitized debt financing is non-recourse financing. Further, certain of our financing agreements contain terms that allow the lender to make margin calls on us based on changes in the value of the underlying collateral securing the borrowing. As of December 31, 2022, we had $2.2 billion of total unpaid principal balance related to asset-backed financing agreements with mark-to-market collateral provisions and $4.6 billion of total unpaid principal balance related to asset-backed financing agreements that do not include mark-to-market collateral provisions. Repurchase agreements and other forms of collateralized financing are uncommitted and renewable at the discretion of our lenders and, as such, our lenders could determine to reduce or terminate our access to future borrowings at virtually any time. The terms of the repurchase transaction borrowings under our master repurchase agreements, as such terms relate to repayment, margin requirements and the segregation of all securities that are the subject of repurchase transactions, generally conform to the terms contained in the standard master repurchase agreement published by the Securities Industry and Financial Markets Association (or SIFMA) or the global master repurchase agreement published by SIFMA and the International Capital Market Association. In addition, each lender typically requires that we include supplemental terms and conditions to the standard master repurchase agreement. Typical supplemental terms and conditions, which differ by lender, may include changes to the margin maintenance requirements, required haircuts (or the percentage amount by which the collateral value is contractually required to exceed the loan amount), purchase price maintenance requirements, requirements that all controversies related to the repurchase agreement be litigated in a particular jurisdiction and cross default and setoff provisions. Other non-repurchase agreement financing arrangements also contain provisions governing collateral maintenance. At December 31, 2022, we had unused financing capacity of approximately $1.2 billion across our financing arrangements for all collateral types.
Margin calls are typically determined by our counterparties based on their assessment of changes in the fair value of the underlying collateral and in accordance with the agreed upon haircuts specified in the transaction confirmation with the counterparty. We address margin call requests in accordance with the required terms specified in the applicable agreement and such requests are typically satisfied by posting additional cash or collateral on the same business day. We review margin calls
62
Table of Contents
made by counterparties and assess them for reasonableness by comparing the counterparty valuation against our valuation determination. When we believe that a margin call is unnecessary because our assessment of collateral value differs from the counterparty valuation, we typically hold discussions with the counterparty and are able to resolve the matter. If this is not successful, we will look to resolve the dispute based on the remedies available to us under the terms of the repurchase agreement, which in some instances may include the engagement of a third-party to review collateral valuations. For certain other agreements that do not include such provisions, we could resolve the matter by substituting collateral as permitted in accordance with the agreement or otherwise request the counterparty to return the collateral in exchange for cash to unwind the financing. For additional information regarding our various types of financing arrangements, including those with non-mark-to-market terms and the haircuts for those agreements with mark-to-market collateral provisions, see Note 6 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
At December 31, 2022, we had a total of $3.9 billion of residential whole loans and securities and $16.0 million of restricted cash pledged to our financing counterparties. We expect that we will continue to pledge residential mortgage assets as part of certain of our ongoing financing arrangements. When the value of our residential mortgage assets pledged as collateral experiences rapid decreases, margin calls under our financing arrangements could materially increase, causing an adverse change in our liquidity position. Additionally, if one or more of our financing counterparties choose not to provide ongoing funding, our ability to finance our long-maturity assets would decline or otherwise become available on possibly less advantageous terms. Further, when liquidity tightens, our counterparties to our short term arrangements with mark-to-market collateral provisions may increase their required collateral cushion (or margin) requirements on new financings, including financings that we roll with the same counterparty, thereby reducing our ability to use leverage. Access to financing may also be negatively impacted by ongoing volatility in financial markets, thereby potentially adversely impacting our current or future lenders’ ability or willingness to provide us with financing. In addition, there is no assurance that favorable market conditions will exist to permit us to consummate additional securitization transactions if we determine to seek that form of financing.
Our ability to meet future margin calls will be affected by our ability to use cash or obtain financing from unpledged collateral, the amount of which can vary based on the market value of such collateral, our cash position and margin requirements. Our cash position fluctuates based on the timing of our operating, investing and financing activities and is managed based on our anticipated cash needs. (See “Interest Rate Risk” included under Item 7A. of this Annual Report on Form 10-K and our Consolidated Statements of Cash Flows, included under Item 8 of this Annual Report on Form 10-K.)
63
Table of Contents
The table below presents certain information about our borrowings under asset-backed financing agreements and securitized debt:
| Asset-backed Financing Agreements | Securitized Debt | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended (1) | Quarterly Average Balance | End of Period Balance | Maximum Balance at Any Month-End | Quarterly Average Balance | End of Period Balance | Maximum Balance at Any Month-End | |||||||||||||||||
| (In Thousands) | |||||||||||||||||||||||
| December 31, 2022 | $ | 3,147,303 | $ | 3,226,651 | $ | 3,226,651 | $ | 3,842,757 | $ | 3,357,590 | $ | 3,855,013 | |||||||||||
| September 30, 2022 | 3,351,046 | 3,229,640 | 3,411,200 | 3,643,872 | 3,832,311 | 3,832,311 | |||||||||||||||||
| June 30, 2022 | 3,638,476 | 3,530,510 | 3,761,049 | 3,170,406 | 3,374,716 | 3,374,716 | |||||||||||||||||
| March 31, 2022 | 3,920,895 | 3,942,343 | 4,138,377 | 2,555,241 | 2,859,061 | 2,859,061 | |||||||||||||||||
| December 31, 2021 | 3,313,641 | 3,501,839 | 3,501,839 | 2,302,990 | 2,650,473 | 2,650,473 | |||||||||||||||||
| September 30, 2021 | 2,516,940 | 3,278,941 | 3,278,941 | 2,008,639 | 2,045,729 | 2,137,773 | |||||||||||||||||
| June 30, 2021 | 2,063,852 | 2,156,598 | 2,156,598 | 1,778,909 | 2,046,381 | 2,046,381 | |||||||||||||||||
| March 31, 2021 | 2,632,791 | 2,221,570 | 2,443,149 | 1,535,995 | 1,548,920 | 1,602,148 | |||||||||||||||||
| December 31, 2020 | 2,833,649 | 2,497,290 | 2,823,306 | 1,202,292 | 1,514,509 | 1,514,509 | |||||||||||||||||
| September 30, 2020 | 3,511,453 | 3,217,678 | 3,613,968 | 610,120 | 837,683 | 837,683 | |||||||||||||||||
| June 30, 2020 | 4,736,610 | 3,692,845 | 5,024,926 | 538,245 | 516,102 | 541,698 | |||||||||||||||||
| March 31, 2020 | 9,233,808 | 7,768,180 | 9,486,555 | 558,007 | 533,733 | 594,458 |
(1)The information presented in the table above excludes $230.0 million of Convertible Senior Notes issued in June 2019 and $100.0 million of Senior Notes issued in April 2012. Subsequent to the end of the third quarter of 2020, we repaid in full the outstanding principal balance of the senior secured term loan facility. During the first quarter of 2021, we redeemed all of our outstanding Senior Notes.
Cash Flows and Liquidity for the Year Ended December 31, 2022
Our cash, cash equivalents and restricted cash increased by $89.6 million during 2022, reflecting: $1.1 billion used in our investing activities, $850.2 million provided by our financing activities and $366.1 million provided by our operating activities.
At December 31, 2022, our debt-to-equity multiple was 3.5 times compared to 2.5 times at December 31, 2021. Our recourse leverage multiple at December 31, 2022 was 1.8 times compared to 1.5 times at December 31, 2021. At December 31, 2022, we had borrowings under asset-backed financing agreements of $3.2 billion, of which $3.1 billion were secured by residential whole loans, $111.7 million were secured by securities and $25.5 million were secured by REO. In addition, at December 31, 2022, we had securitized debt of $3.4 billion in connection with our loan securitization transactions. At December 31, 2021, we had borrowings under asset-backed financing agreements of $3.5 billion, of which $3.3 billion were secured by residential whole loans, $159.1 million were secured by securities and $23.0 million were secured by REO. In addition, at December 31, 2021, we had securitized debt of $2.7 billion in connection with our loan securitization transactions.
During 2022, $1.1 billion was used in our investing activities. We utilized $3.2 billion for acquisitions of residential whole loans, loan related investments and capitalized advances. During 2022, we received $1.9 billion of principal payments on residential whole loans and loan related investments and $134.0 million of proceeds on sales of REO. In addition, during 2022, we received cash of $53.1 million from proceeds from sales and prepayments and scheduled amortization on our securities.
In connection with our repurchase agreement financings and Swaps, we routinely receive margin calls/reverse margin calls from our counterparties and make margin calls to our counterparties. Margin calls and reverse margin calls, which requirements vary over time, may occur daily between us and any of our counterparties when the value of collateral pledged changes from the amount contractually required. The value of securities pledged as collateral fluctuates reflecting changes in: (i) the face (or par) value of our assets; (ii) market interest rates and/or other market conditions; and (iii) the market value of our Swaps. Margin calls/reverse margin calls are satisfied when we pledge/receive additional collateral in the form of additional assets and/or cash.
64
Table of Contents
The table below summarizes our margin activity with respect to our repurchase agreement financings and derivative hedging instruments for the quarterly periods presented:
| Collateral Pledged to Meet Margin Calls | Cash and Securities Received for Reverse Margin Calls | Net Assets Received/(Pledged) for Margin Activity | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Quarter Ended (1) | Fair Value of Securities Pledged | Cash Pledged | Aggregate Assets Pledged For Margin Calls | ||||||||||||||||
| (In Thousands) | |||||||||||||||||||
| December 31, 2022 | $ | — | $ | 12,121 | $ | 12,121 | $ | 13,629 | $ | 1,508 | |||||||||
| September 30, 2022 | — | 4,784 | 4,784 | 12,291 | 7,507 | ||||||||||||||
| June 30, 2022 | — | 18,985 | 18,985 | — | (18,985) | ||||||||||||||
| March 31, 2022 | — | 40,834 | 40,834 | 346 | (40,488) |
(1)Excludes variation margin payments on our cleared Swaps which are treated as a legal settlement of the exposure under the Swap contract.
We are subject to various financial covenants under our financing agreements, which include minimum liquidity and net worth requirements, net worth decline limitations and maximum debt-to-equity ratios. We were in compliance with all financial covenants as of December 31, 2022.
During 2022, we paid $184.0 million for cash dividends on our common stock and dividend equivalents and paid cash dividends of $32.9 million on our preferred stock. On December 14, 2022, we declared our fourth quarter 2021 dividend on our common stock of $0.35 per share; on January 31, 2023, we paid this dividend, which totaled approximately $35.8 million, including dividend equivalents of approximately $138,000.
FY 2021 10-K MD&A
SEC filing source: 0001055160-22-000005.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion should be read in conjunction with our financial statements and accompanying notes included in Item 8 of this Annual Report on Form 10-K.
GENERAL
We are a specialty finance company that invests in and finances residential mortgage assets. We invest, on a leveraged basis, in residential whole loans, residential mortgage-backed securities, MSR-related assets and other real estate assets. Through certain of our subsidiaries, we also originate and service business purpose loans for real estate investors. Our principal business objective is to deliver shareholder value through the generation of distributable income and through asset performance linked to residential mortgage credit fundamentals. We selectively invest in residential mortgage assets with a focus on credit analysis, projected prepayment rates, interest rate sensitivity and expected return. We are an internally-managed real estate investment trust.
At December 31, 2021, we had total assets of approximately $9.1 billion, of which $7.9 billion, or 87%, represented residential whole loans acquired through interests in certain trusts established to acquire the loans or originated by Lima One. Our Purchased Performing Loans, which as of December 31, 2021 comprised approximately 80% of our residential whole loans, include: (i) loans to finance (or refinance) one-to-four family residential properties that are not considered to meet the definition of a “Qualified Mortgage” in accordance with guidelines adopted by the Consumer Financial Protection Bureau (or Non-QM loans), (ii) short-term business purpose loans collateralized by residential properties made to non-occupant borrowers who intend to rehabilitate and sell the property for a profit (or Rehabilitation loans or Fix and Flip loans), (iii) loans to finance (or refinance) non-owner occupied one-to-four family residential properties that are rented to one or more tenants (or Single-family rental loans), (iv) loans on investor properties that conform to the standards for purchase by a federally chartered corporation, such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”) (or Agency eligible investor loans), and (v) previously originated loans secured by residential real estate that is generally owner occupied (or Seasoned performing loans). In addition, at December 31, 2021, we had approximately $256.7 million in investments in Securities, at fair value, which represented approximately 3% of our total assets. At such date, our Securities, at fair value included MSR-related assets and CRT securities. Our MSR-related assets include term notes whose cash flows are considered to be largely dependent on MSR collateral and loan participations to provide financing to mortgage originators that own MSRs. Our remaining investment-related assets, which represent approximately 4% of our total assets at December 31, 2021, were primarily comprised of REO, capital contributions made to loan origination partners, other interest-earning assets, and loan-related receivables.
The results of our business operations are affected by a number of factors, many of which are beyond our control, and primarily depend on, among other things, the level of our net interest income and the market value of our assets, which is driven by numerous factors, including the supply and demand for residential mortgage assets in the marketplace, the terms and availability of adequate financing, general economic and real estate conditions (both on a national and local level), the impact of government actions in the real estate and mortgage sector, and the credit performance of our credit sensitive residential mortgage assets. Changes in these factors, or uncertainty in the market regarding the potential for changes in these factors, can result in significant changes in the value and/or performance of our investment portfolio. Further, our GAAP results may be impacted by market volatility, resulting in changes in market values of certain financial instruments for which changes in fair value are recorded in net income each period, such as certain residential whole loans and CRT securities. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense) and prepayment speeds, the behavior of which involves various risks and uncertainties. Interest rates and CPRs (which is an annualized measure of the amount of unscheduled principal prepayments on an asset as a percentage of the asset balance), vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Our financial results are impacted by estimates of credit losses that are required to be recorded when loans that are not accounted for at fair value through net income are acquired or originated, as well as changes in these credit loss estimates that will be required to be made periodically.
With respect to our business operations, increases in interest rates, in general, may over time cause: (i) the interest expense associated with our borrowings to increase; (ii) the value of certain of our residential mortgage assets and, correspondingly, our stockholders’ equity to decline; (iii) coupons on our adjustable-rate assets to reset, on a delayed basis, to higher interest rates; (iv) prepayments on our assets to decline, thereby slowing the amortization of purchase premiums and the accretion of our purchase discounts, and slowing our ability to redeploy capital to generally higher yielding investments; and (v) the value of our derivative hedging instruments, if any, and, correspondingly, our stockholders’ equity to increase. Conversely, decreases in interest rates, in general, may over time cause: (i) the interest expense associated with our borrowings to decrease; (ii) the value
42
Table of Contents
of certain of our residential mortgage assets and, correspondingly, our stockholders’ equity to increase; (iii) coupons on our adjustable-rate assets, on a delayed basis, to lower interest rates; (iv) prepayments on our assets to increase, thereby accelerating the amortization of purchase premiums and the accretion of our purchase discounts, and accelerating the redeployment of our capital to generally lower yielding investments; and (v) the value of our derivative hedging instruments, if any, and, correspondingly, our stockholders’ equity to decrease. In addition, our borrowing costs and credit lines are further affected by the type of collateral we pledge and general conditions in the credit market.
Our investments in residential mortgage assets expose us to credit risk, meaning that we are generally subject to credit losses due to the risk of delinquency, default and foreclosure on the underlying real estate collateral. Our investment process for credit sensitive assets focuses primarily on quantifying and pricing credit risk. With respect to investments in Purchased Performing Loans, we believe that sound underwriting standards, including low LTVs at origination, significantly mitigate our risk of loss. Further, we believe the discounted purchase prices paid on Purchased Non-performing and Purchased Credit Deteriorated Loans mitigate our risk of loss in the event that, as we expect on most such investments, we receive less than 100% of the par value of these investments.
Premiums arise when we acquire an MBS at a price in excess of the aggregate principal balance of the mortgages securing the MBS (i.e., par value) or when we acquire residential whole loans at a price in excess of their aggregate principal balance Conversely, discounts arise when we acquire an MBS at a price below the aggregate principal balance of the mortgages securing the MBS or when we acquire residential whole loans at a price below their aggregate principal balance. Accretable purchase discounts on these investments are accreted to interest income. Premiums paid to purchase loans, primarily on certain of our Non-QM loans, business purpose loans and Agency eligible investor loans, are amortized against interest income over the life of the investment using the effective yield method, adjusted for actual prepayment activity. An increase in the prepayment rate, as measured by the CPR, will typically accelerate the amortization of purchase premiums, thereby reducing the interest income earned on these assets.
CPR levels are impacted by, among other things, conditions in the housing market, new regulations, government and private sector initiatives, interest rates, availability of credit to home borrowers, underwriting standards and the economy in general. In particular, CPR reflects the conditional prepayment rate, which measures voluntary prepayments of a loan, and the conditional default rate (or CDR) measures involuntary prepayments resulting from defaults. CPRs on our residential mortgage securities and whole loans may differ significantly. For the year ended December 31, 2021, the average CPRs on certain of our loan portfolios were: 35.3% for Non-QM loans, 24.2% for Single-family rental loans, 17.4% for Purchased Credit Deteriorated loans, and 16.3% for Purchased Non-Performing loans.
It is generally our business strategy to hold our residential mortgage assets as long-term investments. On at least a quarterly basis, excluding investments for which the fair value option has been elected or for which specialized loan accounting is otherwise applied, we assess our ability and intent to continue to hold each asset and, as part of this process, we monitor our investments in securities that are designated as AFS for impairment. A change in our ability and/or intent to continue to hold any of these securities that are in an unrealized loss position, or a deterioration in the underlying characteristics of these securities, could result in our recognizing future impairment charges or a loss upon the sale of any such security.
Our residential mortgage investments have longer-term contractual maturities than our non-securitization related financing liabilities. Even though the majority of our investments have interest rates that adjust over time based on short-term changes in corresponding interest rate indices (typically following an initial fixed-rate period for our Hybrids), the interest rates we pay on our borrowings will typically change at a faster pace than the interest rates we earn on our investments. In order to reduce this interest rate risk exposure, we may enter into derivative instruments, which currently include Swaps and short positions in to be announced (or TBA) securities.
43
Table of Contents
Recent Market Conditions and Our Strategy
At December 31, 2021, our residential mortgage asset portfolio, which includes residential whole loans and REO, and Securities, at fair value, was approximately $8.3 billion compared to $6.0 billion at December 31, 2020.
The following table presents the activity for our residential mortgage asset portfolio for the year ended December 31, 2021:
| (In Millions) | December 31, 2020 | Runoff (1) | Acquisitions (2) | Other (3) | December 31, 2021 | Change | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Residential whole loans and REO | $ | 5,575 | $ | (2,167) | $ | 4,593 | $ | 68 | $ | 8,069 | $ | 2,494 | |||||||||||
| Securities, at fair value | 400 | (157) | — | 14 | 257 | (143) | |||||||||||||||||
| Totals | $ | 5,975 | $ | (2,324) | $ | 4,593 | $ | 82 | $ | 8,326 | $ | 2,351 |
(1)Primarily includes principal repayments and sales of REO.
(2)Includes draws on previously originated Rehabilitation loans.
(3)Primarily includes changes in fair value and changes in the allowance for credit losses.
At December 31, 2021, our total recorded investment in residential whole loans and REO was $8.1 billion, or 96.9% of our residential mortgage asset portfolio. Of this amount, $6.3 billion are Purchased Performing Loans, $525.0 million are Purchased Credit Deteriorated Loans and $1.1 billion are Purchased Non-performing Loans. Loan acquisition activity of $4.6 billion during 2021 included $2.2 billion of Non-QM loans, $1.3 billion of business purpose loans (including draws on Rehabilitation loans), and $1.1 billion of Agency eligible investor loans. During 2021, we recognized approximately $303.5 million of residential whole loan interest income on our consolidated statements of operations, representing an effective yield of 5.26%, with Purchased Performing Loans generating an effective yield of 4.35%, Purchased Credit Deteriorated Loans generating an effective yield of 6.56% and Purchased Non-performing Loans generating an effective yield of 8.39%. In addition, all of our Purchased Non-performing Loans and certain of our Purchased Performing Loans are measured at fair value as a result of the election of the fair value option at acquisition. Included in earnings in other income, net are net gains on these loans of $16.7 million for the year ended December 31, 2021. At December 31, 2021 and 2020, we had REO with an aggregate carrying value of $156.2 million and $249.7 million, respectively, which is included in Other assets on our consolidated balance sheets.
In response to the financial impact of COVID-19 on borrowers, and in compliance with various federal and state guidelines, starting in the first quarter of 2020, we offered short-term relief to certain borrowers who were contractually current at the time the pandemic started to impact the economy. Under the terms of such plans, for certain borrowers a deferral plan was entered into where missed payments were deferred to the maturity of the related loan, with a corresponding change to the loan’s next payment due date. In addition, certain borrowers were granted up to a seven-month “zero pay” forbearance with payments required to resume at the conclusion of the plan. For these borrowers, delinquent payments were permitted to be placed on specified repayment plans. While the majority of the borrowers granted relief have resumed making payments at the conclusion of such deferral and forbearance periods, certain borrowers, particularly in our Non-QM loan portfolio, continue to be impacted financially by COVID-19 and have not yet resumed payments. When these borrowers became more than 90 days delinquent on payments, any interest income receivable related to the associated loans was reversed in accordance with our non-accrual policies. At December 31, 2021, Non-QM loans with an unpaid principal balance of $94.8 million, or 2.8% of the portfolio, were more than 90 days delinquent. For these and other borrowers that have been impacted by COVID-19, we are continuing to evaluate loss mitigation options with respect to these loans, including forbearance, repayment plans, loan modification and foreclosure. In addition, at December 31, 2021, Rehabilitation Loans with an unpaid principal balance of $103.0 million, or 14.1% of the portfolio, were more than 90 days delinquent. Because rehabilitation loans are shorter term and repayment is usually dependent on completion of the rehabilitation project and sale of the property, the strategy to resolve delinquent rehabilitation loans differs from owner occupied loans. Consequently, forbearance and repayment plans are offered less frequently. However, we seek to work with delinquent rehabilitation loan borrowers whose projects are close to completion or are listed for sale in order to provide the borrower the opportunity to sell the property and repay our loan. In circumstances where the borrower is not able to complete the project or we are not able to work with the borrower to our mutual benefit, we pursue foreclosure or other forms of resolution.
At December 31, 2021, our Securities, at fair value totaled $256.7 million and included $153.8 million of MSR-related assets and $102.9 million of CRT securities. The net yield on our Securities, at fair value was 22.95% for 2021, compared to 6.16% for 2020. The increase in the net yield on our Securities, at fair value portfolio primarily reflects accretion income of approximately $20.5 million recognized during 2021 due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020, and $8.1 million of accretion recognized during 2021 on the redemption of a Non-Agency MBS security that had been previously purchased at a discount.
44
Table of Contents
We adopted the accounting standard addressing the measurement of credit losses on financial instruments (CECL) on January 1, 2020 for loans on which we do not elect the fair value option at the time of acquisition. CECL requires that reserves for credit losses be estimated at the reporting date based on expected cash flows for the life of the loan or financial asset, including anticipated prepayments and reasonable and supportable forecasts of future economic conditions. For 2021, we recorded a reversal of provision for credit losses on residential whole loans held at carrying value of $44.9 million. The reversal for the period primarily reflects run-off of loans held at carrying value and adjustments to certain macroeconomic and loan prepayment speed assumptions used in our credit loss forecasts. The total allowance for credit losses recorded on residential whole loans held at carrying value at December 31, 2021 was $39.4 million. In addition, as of December 31, 2021, CECL reserves for credit losses totaling approximately $205,000 were recorded related to undrawn commitments on loans held at carrying value.
During 2021, we continued to execute on our strategy of entering into more durable forms of financing by completing eight securitizations consisting of $2.6 billion of residential whole loans.
Our GAAP book value per common share was $4.78 as of December 31, 2021. Book value per common share increased from $4.54 as of December 31, 2020. Economic book value per common share, a non-GAAP financial measure of our financial position that adjusts GAAP book value by the amount of unrealized mark-to-market gains on our residential whole loans and securitized debt held at carrying value, was $5.15 as of December 31, 2021, an increase from $4.91 as of December 31, 2020. Increases in GAAP and Economic book value during 2021 reflect GAAP earnings in excess of dividends declared and fair value increases for our Residential whole loans at carrying value. For additional information regarding the calculation of Economic book value per share, including a reconciliation to GAAP book value per share, refer to page 58 under the heading “Economic Book Value.”
Completion of Lima One Acquisition:
On July 1, 2021, we completed the previously announced acquisition from affiliates of Magnetar Capital of their ownership interests in Lima One. In connection with this transaction, we also acquired from certain members of Lima One management their ownership interests in the company. We now own 100% of Lima One, and the financial results of Lima One are included in our consolidated financial results from the date of the transaction closing.
For more information regarding market factors which impact our portfolio, see Part I, Item 1A. “Risk Factors” and Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” of this Annual Report on Form 10-K.
45
Table of Contents
Information About Our Assets
The table below presents certain information about our asset allocation at December 31, 2021:
ASSET ALLOCATION
| (Dollars in Millions) | Purchased Performing Loans (1) | Purchased Credit Deteriorated Loans (2) | Purchased Non-Performing Loans | Securities, at fair value | Real Estate Owned | Other, net (3) | Total | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fair Value/Carrying Value | $ | 6,316 | $ | 525 | $ | 1,072 | $ | 257 | $ | 156 | $ | 595 | $ | 8,921 | |||||||||||||
| Financing Agreements with Non-mark-to-market Collateral Provisions | (589) | (126) | (214) | — | (11) | — | (940) | ||||||||||||||||||||
| Financing Agreements with Mark-to-market Collateral Provisions | (2,152) | (100) | (139) | (159) | (12) | — | (2,562) | ||||||||||||||||||||
| Less Securitized Debt | (2,103) | (195) | (331) | — | (21) | — | (2,650) | ||||||||||||||||||||
| Less Convertible Senior Notes | — | — | — | — | — | (226) | (226) | ||||||||||||||||||||
| Net Equity Allocated | $ | 1,472 | $ | 104 | $ | 388 | $ | 98 | $ | 112 | $ | 369 | $ | 2,543 | |||||||||||||
| Debt/Net Equity Ratio (4) | 3.3 | x | 4.0 | x | 1.8 | x | 1.6 | x | 0.4 | x | 2.5 | x |
(1)Includes $3.5 billion of Non-QM loans, $728.0 million of Rehabilitation loans, $949.8 million of Single-family rental loans, $102.0 million of Seasoned performing loans, and $1.1 billion of Agency eligible investor loans. At December 31, 2021, the total fair value of these loans is estimated to be approximately $6.4 billion.
(2)At December 31, 2021, the total fair value of these loans is estimated to be approximately $624.0 million.
(3)Includes $304.7 million of cash and cash equivalents, $99.8 million of restricted cash, and $71.7 million of capital contributions made to loan origination partners, as well as other assets and other liabilities.
(4)Total Debt/Net Equity ratio represents the sum of borrowings under our financing agreements noted above as a multiple of net equity allocated.
46
Table of Contents
Residential Whole Loans
The following table presents the contractual maturities of our residential whole loan portfolios at December 31, 2021. Amounts presented do not reflect estimates of prepayments or scheduled amortization.
| (In Thousands) | Purchased Performing Loans (1) | Purchased Credit Deteriorated Loans (2) | Purchased Non-Performing Loans | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount due: | |||||||||||
| Within one year | $ | 431,173 | $ | 1,109 | $ | 4,066 | |||||
| After one year: | |||||||||||
| Over one to five years | 331,900 | 2,861 | 3,812 | ||||||||
| Over five years | 5,569,332 | 543,802 | 1,064,392 | ||||||||
| Total due after one year | $ | 5,901,232 | $ | 546,663 | $ | 1,068,204 | |||||
| Total residential whole loans | $ | 6,332,405 | $ | 547,772 | $ | 1,072,270 |
(1)Excludes an allowance for credit losses of $16.7 million at December 31, 2021.
(2)Excludes an allowance for credit losses of $22.8 million at December 31, 2021.
The following table presents, at December 31, 2021, the dollar amount of certain of our residential whole loans, contractually maturing after one year, and indicates whether the loans have fixed interest rates or adjustable interest rates:
| (In Thousands) | Purchased Performing Loans (1)(2) | Purchased Credit Deteriorated Loans (1)(3) | Purchased Non-Performing Loans (1) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest rates: | |||||||||||
| Fixed | $ | 4,253,384 | $ | 444,163 | $ | 835,125 | |||||
| Adjustable | 1,647,848 | 102,500 | 233,079 | ||||||||
| Total | $ | 5,901,232 | $ | 546,663 | $ | 1,068,204 |
(1)Includes loans on which borrowers have defaulted and are not making payments of principal and/or interest as of December 31, 2021.
(2)Excludes an allowance for credit losses of $16.7 million at December 31, 2021.
(3)Excludes an allowance for credit losses of $22.8 million at December 31, 2021.
For additional information regarding our residential whole loan portfolios, see Note 3 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
47
Table of Contents
Securities, at Fair Value
The following table presents information with respect to our Securities, at fair value at December 31, 2021 and December 31, 2020:
| (Dollars in Thousands) | December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|---|
| MSR-Related Assets | |||||||
| Face/Par | $ | 154,350 | $ | 249,769 | |||
| Fair Value | 153,771 | 238,999 | |||||
| Amortized Cost | 121,376 | 184,908 | |||||
| Weighted average yield (1) | 10.30 | % | 12.30 | % | |||
| Weighted average time to maturity | 1.7 years | 8.7 years | |||||
| CRT Securities | |||||||
| Face/Par | $ | 99,999 | $ | 104,031 | |||
| Fair Value | 102,914 | 104,234 | |||||
| Amortized Cost | 86,643 | 86,214 | |||||
| Weighted average yield | 10.52 | % | 7.37 | % | |||
| Weighted average time to maturity | 18.5 Years | 19.7 years | |||||
| RPL/NPL MBS | |||||||
| Face/Par | $ | — | $ | 54,998 | |||
| Fair Value | — | 53,946 | |||||
| Amortized Cost | — | 46,862 | |||||
| Weighted average yield | — | % | 7.55 | % | |||
| Weighted average time to maturity | N/A | 28.7 years |
(1)Weighted average yield is annualized interest income divided by average amortized cost for MSR-related assets held at December 31, 2021.
Tax Considerations
Current period estimated taxable income
We estimate that for 2021, our REIT taxable income was approximately $72.2 million. We have until the filing of our 2021 tax return (due not later than October 17, 2022) to declare the distribution of any 2021 REIT taxable income not previously distributed.
Key differences between GAAP net income and REIT Taxable Income
Residential Whole Loans and Securities
The determination of taxable income attributable to residential whole loans and securities is dependent on a number of factors, including principal payments, defaults, loss mitigation efforts and loss severities. In estimating taxable income for such investments during the year, management considers estimates of the amount of discount expected to be accreted. Such estimates require significant judgment and actual results may differ from these estimates.
Potential timing differences can arise with respect to the accretion of discount and amortization of premium into income as well as the recognition of gain or loss for tax purposes as compared to GAAP. For example: a) while our REIT uses fair value accounting for GAAP in some instances, it generally is not used for purposes of determining taxable income; b) impairments generally are not recognized by us for income tax purposes until the asset is written-off or sold; c) capital losses may only be recognized by us to the extent of its capital gains; capital losses in excess of capital gains generally are carried over
48
Table of Contents
by us for potential offset against future capital gains; and d) tax hedge gains and losses resulting from the termination of interest rate swaps by us generally are amortized over the remaining term of the swap.
Securitization
Generally, securitization transactions for GAAP and tax can be characterized as either sales or financings, depending on transaction type, structure and available elections. For GAAP purposes, our securitizations have been treated as on-balance sheet financing transactions. For tax purposes, they have been characterized as both financing and sale transactions.
Where a securitization has been characterized as a sale, gain or loss is recognized for tax purposes. In addition, we own or may in the future acquire interests in securitization and/or re-securitization trusts, in which several of the classes of securities are or will be issued with original issue discount (or OID). As the holder of the retained interests in the trust, for tax purposes we generally will be required to include OID in our current gross interest income over the term of the applicable securities as the OID accrues. The rate at which the OID is recognized into taxable income is calculated using a constant rate of yield to maturity, with realized losses impacting the amount of OID recognized in REIT taxable income once they are actually incurred. REIT taxable income may be recognized in excess of economic income (i.e., OID) or in advance of the corresponding cash flow from these assets, thereby affecting our dividend distribution requirement to stockholders.
For securitization and/or re-securitization transactions that were treated as a sale of the underlying collateral for tax purposes, the unwinding of any such transaction will likely result in taxable income or loss. Given that securitization and re-securitization transactions are typically accounted for as financing transactions for GAAP purposes, such income or loss is not likely to be recognized for GAAP. As a result, the income recognized from securitization and re-securitization transactions may differ for tax and GAAP purposes.
Whether our investments are held by our REIT or one of its Taxable REIT Subsidiaries (TRS)
We estimate that for 2021, our gross TRS taxable income will be $79.8 million and that we will utilize $72.7 million of net operating loss; resulting in net TRS taxable income of $7.1 million Net income generated by our TRS subsidiaries is included in consolidated GAAP net income, but may not be included in REIT taxable income in the same period. REIT taxable income generally does not include taxable income of the TRS unless and until it is distributed to the REIT. For example, because our securitization transactions that are treated as a sale for tax purposes are undertaken by a domestic TRS, any gain or loss recognized on the sale is not included in our REIT taxable income until it is distributed by the TRS. Similarly, the income earned from loans, securities, REO and other investments held by our domestic TRS is excluded from REIT taxable income until it is distributed by the TRS. Net income of our foreign domiciled TRS subsidiaries is included in REIT taxable income as if distributed to the REIT in the taxable year it is earned by the foreign domiciled TRS.
Consequently, our REIT taxable income calculated in a given period may differ significantly from our GAAP net income.
49
Table of Contents
Results of Operations
In this section, we discuss the results of our operations for the year ended December 31, 2021 compared to the year ended December 31, 2020. For a discussion related to our results of operations for the year ended December 31, 2020 compared to the year ended December 31, 2019, please refer to Part II, Item 7., “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the Year Ended December 31, 2020, which was filed with the SEC on February 23, 2021, and is available on the SEC’s website at www.sec.gov and on our website at www.mfafinancial.com.
Year Ended December 31, 2021 Compared to the Year Ended December 31, 2020
General
For 2021, we had a net income available to our common stock and participating securities of $296.0 million, or $0.67 per basic common share and $0.66 diluted common share, compared to a net loss available to common stock and participating securities for 2020 of $709.2 million, or $1.57 per basic and diluted common share. The prior period results were significantly impacted by the unprecedented disruption in residential mortgage markets due to concerns related to COVID-19 that required management to take actions to bolster and stabilize our balance sheet, improve our liquidity position and renegotiate the financing associated with our remaining investments. The actions included disposing our Agency and Legacy Non-Agency MBS portfolios, substantially reducing our investments in MSR-related assets and CRT securities, and sales of certain residential whole loans. In addition, as we had entered into forbearance agreements with the majority of our remaining lenders that were in place for most of the second quarter of 2020, our financing costs were dramatically increased during this period. Asset disposals resulted in net realized losses for the year ended December 31, 2020 totaling $188.8 million. Further, during the year ended December 31, 2020, we recorded impairment losses on certain residential mortgage securities and other assets of $425.1 million, recorded losses totaling $57.0 million on terminated Swaps that had previously been designated as hedges for accounting purposes, expenses totaling $25.3 million on the early payment of a senior secured credit agreement and $10.5 million of net unrealized losses on residential mortgage securities measured at fair value through earnings. These losses were partially offset by $20.8 million in net gains on residential whole loans measured at fair value through earnings. During the year ended December 31, 2020, we also recorded a provision for credit losses on residential whole loans and other financial assets of $22.4 million and incurred $44.4 million of professional services and other costs in connection with negotiating and exiting forbearance arrangements with our lenders. Accordingly, the increase in net income available to common stock and participating securities in 2021 over 2020 primarily reflects higher Other income, which in 2021 includes $38.9 million of gains recorded in connection with Lima One purchase accounting and a gain of $34.0 million from the reversal of prior period impairments, while the prior period was characterized by the significant losses discussed above. In addition, Net Interest Income was also significantly higher in 2021, as funding costs significantly decreased in the period after we exited forbearance and due to the increased use of securitization funding. Further, the current period results include a net reversal of provision for credit losses on residential whole loans held at carrying value, compared to a net provision in the prior year and lower operating and other expenses as the prior year period included significant professional services costs associated with restructuring and our forbearance agreements.
Net Interest Income
Net interest income represents the difference between income on interest-earning assets and expense on interest-bearing liabilities. Net interest income depends primarily upon the volume of interest-earning assets and interest-bearing liabilities and the corresponding interest rates earned or paid. Our net interest income varies primarily as a result of changes in interest rates, the slope of the yield curve (i.e., the differential between long-term and short-term interest rates), borrowing costs (i.e., our interest expense) and prepayment speeds on our investments. Interest rates and CPRs (which measure the amount of unscheduled principal prepayment on a bond or loan as a percentage of its unpaid balance) vary according to the type of investment, conditions in the financial markets and other factors, none of which can be predicted with any certainty.
The changes in average interest-earning assets and average interest-bearing liabilities and their related yields and costs are discussed in greater detail below under “Interest Income” and “Interest Expense.”
For 2021, our net interest spread and margin were 2.81% and 3.58%, respectively, compared to a net interest spread and margin of 0.87% and 1.94%, respectively, for 2020. Our net interest income increased by $77.8 million, or 47.4%, to $241.9 million from $164.1 million for 2020. For 2021, net interest income includes higher net interest income from our residential whole loan portfolio of approximately $57.2 million compared to 2020, primarily due to lower financing costs and higher yields, partially offset by lower average balances invested in these assets. In addition, interest expense for 2021 included $6.0 million of interest expense related to 8.00% Senior Notes due 2042 (or Senior Notes) that were redeemed in January of 2021
50
Table of Contents
but were outstanding during all of 2020. Net interest income for our Securities, at fair value portfolio increased by approximately $1.9 million compared to 2020, primarily due to a higher yield earned on these assets due to the early redemption at par of several securities during the current year period and lower financing costs, offset by lower average amounts invested in these securities due to portfolio sales in the first and second quarters of 2020.
Analysis of Net Interest Income
The following table sets forth certain information about the average balances of our assets and liabilities and their related yields and costs for the years ended December 31, 2021 and 2020. Average yields are derived by dividing interest income by the average amortized cost of the related assets, and average costs are derived by dividing interest expense by the daily average balance of the related liabilities, for the periods shown. The yields and costs include premium amortization and purchase discount accretion which are considered adjustments to interest rates.
| For the Year Ended December 31, | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||||||||
| Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | |||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Residential whole loans | $ | 5,767,655 | $ | 303,468 | 5.26 | % | $ | 6,395,581 | $ | 332,212 | 5.19 | % | ||||||||||
| Securities, at fair value (1)(2) | 246,978 | 56,690 | 22.95 | 1,461,819 | 90,094 | 6.16 | ||||||||||||||||
| Cash and cash equivalents (3) | 715,529 | 344 | 0.05 | 502,598 | 676 | 0.13 | ||||||||||||||||
| Other interest-earning assets | 20,100 | 1,800 | 8.96 | 102,447 | 9,850 | 9.61 | ||||||||||||||||
| Total interest-earning assets | 6,750,262 | 362,302 | 5.37 | 8,462,445 | 432,832 | 5.11 | ||||||||||||||||
| Total non-interest-earning assets | 669,455 | 657,551 | ||||||||||||||||||||
| Total assets | $ | 7,419,717 | $ | 9,119,996 | ||||||||||||||||||
| Liabilities and stockholders’ equity: | ||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Collateralized financing agreements (4)(5) | $ | 2,565,064 | $ | 67,766 | 2.64 | % | $ | 5,067,511 | $ | 202,049 | 3.99 | % | ||||||||||
| Securitized debt (6) | 1,902,913 | 36,831 | 1.94 | 725,200 | 23,749 | 3.27 | ||||||||||||||||
| Convertible Senior Notes | 225,768 | 15,668 | 6.94 | 224,462 | 15,581 | 6.94 | ||||||||||||||||
| Senior Notes (7) | 1,096 | 120 | 8.31 | 96,894 | 11,138 | 8.31 | ||||||||||||||||
| Senior secured credit agreement | — | — | — | 147,643 | 16,241 | 11.00 | ||||||||||||||||
| Total interest-bearing liabilities | 4,694,841 | 120,385 | 2.56 | 6,261,710 | 268,758 | 4.24 | ||||||||||||||||
| Total non-interest-bearing liabilities | 169,399 | 127,349 | ||||||||||||||||||||
| Total liabilities | 4,864,240 | 6,389,059 | ||||||||||||||||||||
| Stockholders’ equity | 2,555,477 | 2,730,937 | ||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 7,419,717 | $ | 9,119,996 | ||||||||||||||||||
| Net interest income/net interest rate spread (8) | $ | 241,917 | 2.81 | % | $ | 164,074 | 0.87 | % | ||||||||||||||
| Net interest-earning assets/net interest margin (9) | $ | 2,055,421 | 3.58 | % | $ | 2,200,735 | 1.94 | % |
(1)Yields presented throughout this Annual Report on Form 10-K are calculated using average amortized cost data for securities which excludes unrealized gains and losses and includes principal payments receivable on securities. For GAAP reporting purposes, purchases and sales are reported on the trade date. Average amortized cost data used to determine yields is calculated based on the settlement date of the associated purchase or sale as interest income is not earned on purchased assets and continues to be earned on sold assets until settlement date.
(2)The net yield of 22.95% includes $20.5 million of accretion income recognized in 2021, due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020; and $8.1 million of accretion recognized during 2021 on the redemption of a Non-Agency MBS security that was purchased at a discount. Excluding this accretion, the yield reported would have been 11.38%.
(3)Includes average interest-earning cash, cash equivalents and restricted cash.
(4)Collateralized financing agreements include the following: Secured term notes, Non-mark-to-market term-asset based financing, and repurchase agreements. For additional information, see Note 6, included under Item 8 of this Annual Report on Form 10-K.
(5)Average cost of repurchase agreements in the prior year period includes the cost of Swaps allocated based on the proportionate share of the overall estimated weighted average portfolio duration.
(6)Includes both Securitized debt, at carrying value and Securitized debt, at fair value.
51
Table of Contents
(7)Interest expense for 2020 includes a non-cash charge of $3.1 million recorded in the connection with the redemption of these notes that was completed early in 2021. The yield presented for the period excludes the impact of that charge.
(8)Net interest rate spread reflects the difference between the yield on average interest-earning assets and average cost of funds.
(9)Net interest margin reflects net interest income divided by average interest-earning assets.
Rate/Volume Analysis
The following table presents the extent to which changes in interest rates (yield/cost) and changes in the volume (average balance) of interest-earning assets and interest-bearing liabilities have affected our interest income and interest expense during the periods indicated. Information is provided in each category with respect to: (i) the changes attributable to changes in volume (changes in average balance multiplied by prior rate); (ii) the changes attributable to changes in rate (changes in rate multiplied by prior average balance); and (iii) the net change. The changes attributable to the combined impact of volume and rate have been allocated proportionately, based on absolute values, to the changes due to rate and volume.
| Year Ended December 31, 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Compared to | |||||||||||
| Year Ended December 31, 2020 | |||||||||||
| Increase/(Decrease) due to | Total Net Change in Interest Income/Expense | ||||||||||
| (In Thousands) | Volume | Rate | |||||||||
| Interest-earning assets: | |||||||||||
| Residential whole loans | $ | (33,145) | $ | 4,401 | $ | (28,744) | |||||
| Securities, at fair value | (122,502) | 89,098 | (33,404) | ||||||||
| Cash and cash equivalents | 193 | (525) | (332) | ||||||||
| Other interest-earning assets | (7,425) | (625) | (8,050) | ||||||||
| Total net change in income from interest-earning assets | $ | (162,879) | $ | 92,349 | $ | (70,530) | |||||
| Interest-bearing liabilities: | |||||||||||
| Residential whole loan financing agreements | $ | (49,043) | $ | (49,240) | $ | (98,283) | |||||
| Securities, at fair value repurchase agreements | (23,786) | (11,471) | (35,257) | ||||||||
| REO financing agreements | 471 | — | 471 | ||||||||
| Other repurchase agreements | (607) | (607) | (1,214) | ||||||||
| Securitized debt | 25,888 | (12,806) | 13,082 | ||||||||
| Convertible Senior Notes and Senior Notes | (9,201) | (1,730) | (10,931) | ||||||||
| Senior secured credit agreement | (8,121) | (8,120) | (16,241) | ||||||||
| Total net change in expense of interest-bearing liabilities | $ | (64,399) | $ | (83,974) | $ | (148,373) | |||||
| Net change in net interest income | $ | (98,480) | $ | 176,323 | $ | 77,843 |
52
Table of Contents
The following table presents certain quarterly information regarding our net interest spread and net interest margin for the quarterly periods presented:
| Total Interest-Earning Assets and Interest- Bearing Liabilities | ||||||
|---|---|---|---|---|---|---|
| Quarter Ended | Net Interest Spread (1) | Net Interest Margin (2) | ||||
| December 31, 2021 | 2.98 | % | 3.60 | % | ||
| September 30, 2021 | 2.98 | 3.70 | ||||
| June 30, 2021 | 3.02 | 3.86 | ||||
| March 31, 2021 | 2.31 | 3.29 | ||||
| December 31, 2020 | 1.51 | 2.41 | ||||
| September 30, 2020 | 0.27 | 1.59 | ||||
| June 30, 2020 | (0.88) | 0.81 | ||||
| March 31, 2020 | 2.05 | 2.70 |
(1)Reflects the difference between the yield on average interest-earning assets and average cost of funds.
(2)Reflects annualized net interest income divided by average interest-earning assets.
The following table presents the components of the net interest spread earned on our Residential whole loans for the quarterly periods presented:
| Quarter Ended | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | June 30, 2020 | March 31, 2020 | |||||||||||||||||
| Purchased Performing Loans | ||||||||||||||||||||||||
| Net Yield (1) | 4.12 | % | 4.56 | % | 4.45 | % | 4.41 | % | 4.57 | % | 4.58 | % | 5.17 | % | 5.10 | % | ||||||||
| Cost of Funding (2) | 2.19 | % | 2.14 | % | 2.09 | % | 2.46 | % | 2.77 | % | 3.42 | % | 6.34 | % | 3.59 | % | ||||||||
| Net Interest Spread (3) | 1.93 | % | 2.42 | % | 2.36 | % | 1.95 | % | 1.80 | % | 1.16 | % | (1.17) | % | 1.51 | % | ||||||||
| Purchased Credit Deteriorated Loans | ||||||||||||||||||||||||
| Net Yield (1) | 7.15 | % | 7.08 | % | 7.17 | % | 5.00 | % | 5.16 | % | 4.89 | % | 5.07 | % | 4.84 | % | ||||||||
| Cost of Funding (2) | 2.23 | % | 2.18 | % | 2.39 | % | 2.86 | % | 3.02 | % | 3.22 | % | 6.03 | % | 3.39 | % | ||||||||
| Net Interest Spread (3) | 4.92 | % | 4.90 | % | 4.78 | % | 2.14 | % | 2.14 | % | 1.67 | % | (0.96) | % | 1.45 | % | ||||||||
| Purchased Non-Performing Loans | ||||||||||||||||||||||||
| Net Yield (1) | 9.83 | % | 8.81 | % | 7.98 | % | 7.13 | % | 7.06 | % | 5.99 | % | 5.42 | % | 7.54 | % | ||||||||
| Cost of Funding (2) | 2.51 | % | 2.43 | % | 2.71 | % | 3.41 | % | 3.57 | % | 3.78 | % | 5.55 | % | 3.60 | % | ||||||||
| Net Interest Spread (3) | 7.32 | % | 6.38 | % | 5.27 | % | 3.72 | % | 3.49 | % | 2.21 | % | (0.13) | % | 3.94 | % | ||||||||
| Total Residential Whole Loans | ||||||||||||||||||||||||
| Net Yield (1) | 5.08 | % | 5.52 | % | 5.48 | % | 5.03 | % | 5.13 | % | 4.89 | % | 5.20 | % | 5.45 | % | ||||||||
| Cost of Funding (2) | 2.23 | % | 2.20 | % | 2.25 | % | 2.70 | % | 2.97 | % | 3.47 | % | 6.15 | % | 3.58 | % | ||||||||
| Net Interest Spread (3) | 2.85 | % | 3.32 | % | 3.23 | % | 2.33 | % | 2.16 | % | 1.42 | % | (0.95) | % | 1.87 | % |
(1)Reflects annualized interest income on Residential whole loans divided by average amortized cost of Residential whole loans. Excludes servicing costs.
53
Table of Contents
(2)Reflects annualized interest expense divided by average balance of repurchase agreements, agreements with non-mark-to-market collateral provisions, and securitized debt. Total Residential whole loans cost of funding includes six basis points associated with Swaps to hedge interest rate sensitivity on these assets for the quarter ended March 31, 2020. Cost of funding for the quarter ended June 30, 2020 includes the impact of amortization of $12.5 million of losses previously recorded in OCI related to Swaps unwound during the quarter ended March 31, 2020 that had been previously designated as hedges for accounting purposes. The amortization of these losses increased the funding cost by 116 basis points for Purchased Performing Loans, 107 basis points for Purchased Credit Deteriorated Loans, 77 basis points for Purchased Non-performing Loans, and 108 basis points for total Residential whole loans during the quarter ended June 30, 2020. At June 30, 2020, following the closing of certain financing transactions and our exit from forbearance arrangements, and an evaluation of our anticipated future financing transactions, $49.9 million of unamortized losses on Swaps previously designated as hedges for accounting purposes was transferred from OCI to earnings, as it was determined that certain financing transactions that were previously expected to be hedged by these Swaps were no longer probable of occurring. In addition, cost of funding for the quarter ended June 30, 2020 was significantly higher than for prior periods as it reflects default interest and/or higher rates charged by lenders while we were under a forbearance agreement. During the quarter ended September 30, 2020, we transferred from AOCI to earnings approximately $7.2 million of losses on Swaps that had been previously designated as hedges for accounting purposes as we had assessed that the underlying transactions were no longer probable of occurring.
(3)Reflects the difference between the net yield on average Residential whole loans and average cost of funds on Residential whole loans.
The following table presents the components of the net interest spread earned on our residential mortgage securities and MSR-related assets for the quarterly periods presented:
| Securities, at fair value | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended | NetYield (1)(2) | Cost of Funding (3) | Net InterestRateSpread (4) | ||||||
| December 31, 2021 | 26.28 | % | 1.50 | % | 24.78 | % | |||
| September 30, 2021 | 18.78 | 1.61 | 17.17 | ||||||
| June 30, 2021 | 24.57 | 1.81 | 22.76 | ||||||
| March 31, 2021 | 22.25 | 2.02 | 20.23 | ||||||
| December 31, 2020 | 10.15 | 2.69 | 7.46 | ||||||
| September 30, 2020 | 9.80 | 3.49 | 6.31 | ||||||
| June 30, 2020 | 8.20 | 5.81 | 2.39 | ||||||
| March 31, 2020 | 5.22 | 2.53 | 2.69 |
(1)Reflects annualized interest income divided by average amortized cost. Impairment charges recorded on MSR-related assets resulted in a lower amortized cost basis which impacted the calculation of net yields in subsequent periods.
(2)For the quarter ended December 31, 2021, the net yield of 26.28% includes $8.1 million of accretion income recognized on the redemption at par of an MSR-related asset that had been held at amortized cost basis below par due to an impairment charge during the first quarter of 2020. Excluding this accretion, the yield reported would have been 11.37%. For the quarter ended September 30, 2021, the net yield of 18.78% includes $4.0 million of accretion income recognized on the redemption at par of an MSR-related asset that had been held at amortized cost basis below par due to an impairment charge during the first quarter of 2020. Excluding this accretion, the yield reported would have been 11.63%. For the quarter ended June 30, 2021, the net yield of 24.57% includes $8.4 million of accretion income recognized on the redemption at par of an MSR-related asset that had been held at amortized cost basis below par due to an impairment charge recorded in the first quarter of 2020. Excluding this accretion, the yield reported would have been 11.13%. For the quarter ended March 31, 2021, the net yield of 22.25% includes $8.1 million of accretion income recognized on the redemption of an RPL/NPL MBS security that was previously purchased at a discount. Excluding this accretion, the yield reported would have been 11.26%.
(3)Reflects annualized interest expense divided by average balance of repurchase agreements. Securities, at fair value cost of funding includes 26 basis points associated with Swaps to hedge interest rate sensitivity on these assets for the quarter ended March 31, 2020. Cost of funding for the quarter ended June 30, 2020 includes the impact of amortization of $1.7 million of losses previously recorded in OCI related to Swaps unwound during the quarter ended March 31, 2020 that had been previously designated as hedges for accounting purposes. The amortization of these losses increased the funding cost by 109 basis points for total Securities, at fair value during the quarter ended June 30, 2020. At June 30, 2020, following the closing of certain financing transactions and our exit from forbearance arrangements, and an evaluation of our anticipated future financing transactions, $49.9 million of unamortized losses on Swaps previously designated as hedges for accounting purposes was transferred from OCI to earnings, as it was determined that certain financing transactions that were previously expected to be hedged by these Swaps were no longer probable of occurring. In addition, during the quarter ended September 30, 2020, we transferred from AOCI to earnings approximately $7.2 million of losses on Swaps that had been previously designated as hedges for accounting purposes as we had assessed that the underlying transactions were no longer probable of occurring.
(4)Reflects the difference between the net yield on average Securities, at fair value, and average cost of funds on Securities, at fair value.
54
Table of Contents
Interest Income
Interest income on our residential whole loans decreased by $28.7 million, or 8.7%, for 2021, to $303.5 million compared to $332.2 million for 2020. This decrease primarily reflects a $627.9 million decrease in the average balance of this portfolio to $5.8 billion for 2021 from $6.4 billion for 2020, partially offset by an increase in the yield to 5.26% for 2021 from 5.19% for 2020.
Due to the previously discussed asset sales and impairment charges that primarily occurred late in the first quarter of 2020 to early in the second quarter of 2020, as well as further asset disposals and redemptions that have occurred later in 2020 and throughout 2021, the average amortized cost of our Securities, at fair value portfolio decreased $1.2 billion to $247.0 million for 2021 from $1.5 billion for 2020, and interest income on our Securities, at fair value portfolio decreased $33.4 million to $56.7 million for 2021 from $90.1 million for 2020. The net yield on our Securities, at fair value was 22.95% for 2021, compared to 6.16% for 2020. The increase in the net yield on our Securities, at fair value portfolio primarily reflects approximately $20.5 million of accretion income recognized in 2021 due to the redemption of MSR-related assets that had been held at amortized cost basis below par due to impairment charges recorded in the first quarter of 2020; and $8.1 million of accretion recognized in 2021 due to the redemption of a Non-Agency MBS that had been previously purchased at a discount.
Interest Expense
Our interest expense for 2021 decreased by $148.4 million, or 55.2%, to $120.4 million, from $268.8 million for 2020. This decrease primarily reflects a decrease in our average collateralized financing agreement borrowings to finance our residential mortgage asset portfolio and a decrease in financing rates on our financing agreements. In addition, in the prior year period we incurred interest expense of approximately $16.2 million related to the senior secured credit agreement we entered into during the second quarter of 2020. Further, 2020 included $11.1 million of interest expense related to our Senior Notes, which were redeemed in the first quarter of 2021. The effective interest rate paid on our borrowings decreased to 2.56% for 2021, from 4.24% for 2020.
Provision for Credit Losses on Residential Whole Loans Held at Carrying Value
For 2021, we recorded a reversal of provision for credit losses on residential whole loans held at carrying value of $44.9 million (which includes a reversal of provision for credit losses on undrawn commitments of $969,000) compared to a provision of $22.4 million for 2020. The reversal for the period primarily reflects run-off of loans held at carrying value and adjustments to certain macroeconomic and loan prepayment speed assumptions used in our credit loss forecasts. With respect to our residential whole loans held at carrying value, CECL requires that reserves for credit losses are estimated at the reporting date based on expected cash flows over the life of the loan or financial instrument, including anticipated prepayments and reasonable and supportable forecasts of future economic conditions.
55
Table of Contents
Other Income, net
For 2021, Other Income/(Loss), net increased by $844.7 million, to $165.1 million compared to a $679.6 million loss for 2020. The components of Other Income/(Loss), net for 2021 and 2020 are summarized in the table below:
| For the Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In Thousands) | 2021 | 2020 | |||||
| Net gain on residential whole loans measured at fair value through earnings | $ | 16,736 | $ | 20,765 | |||
| Gain on investment in Lima One common equity (Note 15) | 38,933 | — | |||||
| Impairment and other gains and losses on securities available-for-sale and other assets | 33,956 | (425,082) | |||||
| Lima One - origination, servicing and other fee income | 22,600 | — | |||||
| Net gain on real estate owned | 22,838 | 5,391 | |||||
| Net realized loss on sales of securities and residential whole loans | — | (188,847) | |||||
| Loss on terminated swaps previously designated as hedges for accounting purposes | — | (57,034) | |||||
| Other residential whole loan related income | 4,472 | 4,268 | |||||
| Net unrealized gain/(loss) on securities, at fair value measured at fair value through earnings | 1,605 | (10,486) | |||||
| Other | 23,963 | (28,544) | |||||
| Total Other Income/(Loss), net | $ | 165,103 | $ | (679,569) |
Operating and Other Expense
During 2021, we had compensation and benefits and other general and administrative expenses of $85.5 million, compared to $56.7 million for 2020. Compensation and benefits expense increased $22.8 million to $53.8 million for 2021, compared to $31.0 million for 2020 primarily reflecting the impact of including Lima One compensation expense in our financial results and an increase in annual bonus compensation for the current year period. The prior year period also included a provision for estimated severance costs in connection with a reduction in workforce that occurred in the third quarter of 2020. Our other general and administrative expenses increased by $6.1 million to $31.7 million for 2021 compared to $25.7 million for 2020, primarily reflecting the impact of including Lima One expenses in our financial results, increased information technology costs and higher costs associated with deferred compensation to Directors in the current year period, which were impacted by changes in our stock price. In addition, during 2020, we also incurred professional service and other costs of $44.4 million related to negotiating and exiting forbearance arrangements with our lenders.
Operating and Other Expense during 2021 also includes $30.9 million of loan servicing and other related operating expenses related to our residential whole loan activities. These expenses decreased compared to 2020 by approximately $9.5 million, or 23.5%, primarily due to lower servicing fees and non-recoverable advances on our REO portfolio and lower expenses recognized related to loan securitization activities.
In addition, Other expenses for 2021 also includes $6.6 million of amortization related to intangible assets recognized as part of the purchase accounting for the Lima One acquisition.
56
Table of Contents
Selected Financial Ratios
The following table presents information regarding certain of our financial ratios at or for the dates presented:
| At or for the Quarter Ended | Return onAverage TotalAssets (1) | Return onAverage TotalStockholders’Equity (2)(3) | Total AverageStockholders’Equity to TotalAverage Assets (4) | Dividend Payout Ratio (5) | Leverage Multiple (6) | Book Valueper Shareof CommonStock (7) | Economic Book Value per Share of Common Stock (8) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | 1.67 | % | 6.84 | % | 30.00 | % | 1.38 | 2.5 | $ | 4.78 | $ | 5.15 | ||||||||
| September 30, 2021 | 6.64 | 20.48 | 34.55 | 0.36 | 2.2 | 4.82 | 5.25 | |||||||||||||
| June 30, 2021 | 3.46 | 10.57 | 37.28 | 0.77 | 1.8 | 4.65 | 5.10 | |||||||||||||
| March 31, 2021 | 4.55 | 13.54 | 37.21 | 0.44 | 1.6 | 4.63 | 5.08 | |||||||||||||
| December 31, 2020 | 2.12 | 7.24 | 35.72 | 0.94 | 1.7 | 4.54 | 4.91 | |||||||||||||
| September 30, 2020 | 4.17 | 13.85 | 33.23 | 0.29 | 1.9 | 4.61 | 4.92 | |||||||||||||
| June 30, 2020 | 4.33 | 15.70 | 30.08 | — | 2.0 | 4.51 | 4.50 | |||||||||||||
| March 31, 2020 | (26.72) | (26.58) | 24.90 | — | 3.4 | 4.34 | 4.20 |
(1)Reflects annualized net income available to common stock and participating securities divided by average total assets.
(2)Reflects annualized net income divided by average total stockholders’ equity.
(3)For the quarter ended March 31, 2020, the amount calculated reflects the quarterly net income divided by average total stockholders’ equity.
(4)Reflects total average stockholders’ equity divided by total average assets.
(5)Reflects dividends declared per share of common stock divided by earnings per share.
(6)Represents the sum of our borrowings under financing agreements and payable for unsettled purchases divided by stockholders’ equity.
(7)Reflects total stockholders’ equity less the preferred stock liquidation preference divided by total shares of common stock outstanding.
(8)“Economic book value” is a non-GAAP financial measure of our financial position. To calculate our Economic book value, our portfolios of Residential whole loans and securitized debt held at carrying value are adjusted to their fair value, rather than the carrying value that is required to be reported under the GAAP accounting model applied to these loans. For additional information please refer to page 58 under the heading “Economic Book Value”.
57
Table of Contents
Economic Book Value
“Economic book value” is a non-GAAP financial measure of our financial position. To calculate our Economic book value, our portfolios of Residential whole loans and securitized debt held at carrying value are adjusted to their fair value, rather than the carrying value that is required to be reported under the GAAP accounting model applied to these financial instruments. These adjustments are also reflected in the table below in our end of period stockholders’ equity. Management considers that Economic book value provides investors with a useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for all of our residential mortgage investments and certain associated financing arrangements, irrespective of the accounting model applied for GAAP reporting purposes. Economic book value does not represent and should not be considered as a substitute for Stockholders’ Equity, as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.
The following table provides a reconciliation of our GAAP book value per common share to our non-GAAP Economic book value per common share as of the quarterly periods below:
| Quarter Ended: | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Millions, Except Per Share Amounts) | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | June 30, 2020 | March 31, 2020 | |||||||||||||||||||||||
| GAAP Total Stockholders’ Equity | $ | 2,542.8 | $ | 2,601.1 | $ | 2,526.5 | $ | 2,542.3 | $ | 2,524.8 | $ | 2,565.7 | $ | 2,521.1 | $ | 2,440.7 | |||||||||||||||
| Preferred Stock, liquidation preference | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | (475.0) | |||||||||||||||||||||||
| GAAP Stockholders’ Equity for book value per common share | 2,067.8 | 2,126.1 | 2,051.5 | 2,067.3 | 2,049.8 | 2,090.7 | 2,046.1 | 1,965.7 | |||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||
| Fair value adjustment to Residential whole loans, at carrying value | 153.5 | 198.8 | 206.2 | 203.0 | 173.9 | 141.1 | (25.3) | (113.5) | |||||||||||||||||||||||
| Fair value adjustment to Securitized debt, at carrying value (1) | 4.3 | (8.0) | (8.9) | (3.6) | (5.1) | (3.5) | 18.0 | 51.9 | |||||||||||||||||||||||
| Stockholders’ Equity including fair value adjustments to Residential whole loans and Securitized debt held at carrying value (Economic book value) (1) | $ | 2,225.6 | $ | 2,316.9 | $ | 2,248.8 | $ | 2,266.7 | $ | 2,218.6 | $ | 2,228.3 | $ | 2,038.8 | $ | 1,904.1 | |||||||||||||||
| GAAP book value per common share | $ | 4.78 | $ | 4.82 | $ | 4.65 | $ | 4.63 | $ | 4.54 | $ | 4.61 | $ | 4.51 | $ | 4.34 | |||||||||||||||
| Economic book value per common share (1) | $ | 5.15 | $ | 5.25 | $ | 5.10 | $ | 5.08 | $ | 4.91 | $ | 4.92 | $ | 4.50 | $ | 4.20 | |||||||||||||||
| Number of shares of common stock outstanding | 432.6 | 440.9 | 440.8 | 446.1 | 451.7 | 453.3 | 453.2 | 453.1 |
(1)Economic book value per common share for periods prior to December 31, 2021 have been restated to include the impact of fair value changes in securitized debt held at carrying value.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Our consolidated financial statements include the accounts of all of our subsidiaries. The preparation of consolidated financial statements in accordance with GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the consolidated financial statements, giving due consideration to materiality. Actual results could differ from these estimates.
Our accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Management believes the policies which more significantly rely on estimates and judgments to be as follows:
58
Table of Contents
Allowance for Credit Losses on Residential Whole Loans
An allowance for credit losses is recorded at acquisition, and maintained on an ongoing basis, for all losses expected over the life of the respective loan. Any required credit loss allowance would reduce the net carrying value of the loan with a corresponding charge to earnings, and may increase or decrease over time. Significant judgments are required in determining any allowance for credit loss, including assumptions regarding the loan cash flows expected to be collected, including related economic forecasts, the value of the underlying collateral and our ability to collect on any other forms of security, such as a personal guaranty provided either by the borrower or an affiliate of the borrower.
Fair Value Measurements - Residential Whole Loans
GAAP requires the categorization of fair value measurements into three broad levels that form a hierarchy. The following describes the valuation methodologies used for our financial instrument investments categorized as level 3 in the valuation hierarchy, which require the most significant estimates and judgments to be made.
We determine the fair value of our residential whole loans after considering valuations obtained from a third-party who specializes in providing valuations of residential mortgage loans. The valuation approach applied generally depends on whether the loan is considered performing or non-performing at the date the valuation is performed. For performing loans, estimates of fair value are derived using a discounted cash flow approach, where estimates of cash flows are determined from the scheduled payments, adjusted using forecasted prepayment, default and loss given default rates. For non-performing loans, asset liquidation cash flows are derived based on the estimated time to liquidate the loan, the estimated value of the collateral, expected costs and estimated home price levels. Estimated cash flows for both performing and non-performing loans are discounted at yields considered appropriate to arrive at a reasonable exit price for the asset. Indications of loan value such as actual trades, bids, offers and generic market color may be used in determining the appropriate discount yield. The estimation of cash flows used in pricing models is inherently subjective and imprecise. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in fair value.
Residential whole loans, at fair value are recorded on our consolidated balance sheets at fair value and changes in their fair value are recorded through earnings. With respect to Residential whole loans, at carrying value, the fair value for these loans is disclosed in the footnotes to the consolidated financial statements and changes in their fair value do not impact earnings.
Recent Accounting Standards to Be Adopted in Future Periods
We are not aware of any recent accounting standards to be adopted in future periods that we expect would materially impact us.
LIQUIDITY AND CAPITAL RESOURCES
Our principal sources of cash generally consist of borrowings under repurchase agreements and other collateralized financings, payments of principal and interest we receive on our investment portfolio, cash generated from our operating results and, to the extent such transactions are entered into, proceeds from capital market and structured financing transactions. Our most significant uses of cash are generally to pay principal and interest on our financing transactions, to purchase and originate residential mortgage assets, to make dividend payments on our capital stock, to fund our operations, to meet margin calls and to make other investments that we consider appropriate.
We seek to employ a diverse capital raising strategy under which we may issue capital stock and other types of securities. To the extent we raise additional funds through capital market transactions, we currently anticipate using the net proceeds from such transactions to acquire additional residential mortgage-related assets, consistent with our investment policy, and for working capital, which may include, among other things, the repayment of our financing transactions. There can be no assurance, however, that we will be able to access the capital markets at any particular time or on any particular terms. We have available for issuance an unlimited amount (subject to the terms and limitations of our charter) of common stock, preferred stock, depository shares representing preferred stock, warrants, debt securities, rights and/or units pursuant to our automatic shelf registration statement and, at December 31, 2021, we had approximately 8.3 million shares of common stock available for issuance pursuant to our DRSPP shelf registration statement. During 2021, we issued 431,699 shares of common stock through our DRSPP, raising net proceeds of approximately $1.9 million. During 2021, we did not sell any shares of common stock through our at-the-market equity offering program.
59
Table of Contents
During 2021, we repurchased 20,101,494 shares of our common stock through the stock repurchase program at an average cost of $4.26 per share and a total cost of approximately $85.6 million, net of fees and commissions paid to the sales agents of approximately $201,000. At December 31, 2021, approximately $80.3 million remained outstanding for future repurchases under the repurchase program.
Financing agreements
Our borrowings under financing agreements include a combination of shorter term and longer arrangements. Certain of these arrangements are collateralized directly by our residential mortgage investments or otherwise have recourse to us, while securitized debt financing is non-recourse financing. Further, certain of our financing agreements contain terms that allow the lender to make margin calls on us based on changes in the value of the underlying collateral securing the borrowing. As of December 31, 2021, we had $2.6 billion of total unpaid principal balance related to asset-backed financing agreements with mark-to-market collateral provisions and $3.6 billion of total unpaid principal balance related to asset-backed financing agreements that do not include mark-to-market collateral provisions. Repurchase agreements and other forms of collateralized financing are renewable at the discretion of our lenders and, as such, our lenders could determine to reduce or terminate our access to future borrowings at virtually any time. The terms of the repurchase transaction borrowings under our master repurchase agreements, as such terms relate to repayment, margin requirements and the segregation of all securities that are the subject of repurchase transactions, generally conform to the terms contained in the standard master repurchase agreement published by the Securities Industry and Financial Markets Association (or SIFMA) or the global master repurchase agreement published by SIFMA and the International Capital Market Association. In addition, each lender typically requires that we include supplemental terms and conditions to the standard master repurchase agreement. Typical supplemental terms and conditions, which differ by lender, may include changes to the margin maintenance requirements, required haircuts (or the percentage amount by which the collateral value is contractually required to exceed the loan amount), purchase price maintenance requirements, requirements that all controversies related to the repurchase agreement be litigated in a particular jurisdiction and cross default and setoff provisions. Other non-repurchase agreement financing arrangements also contain provisions governing collateral maintenance.
With respect to margin maintenance requirements for agreements secured by harder to value assets, such as residential whole loans, Non-Agency MBS and MSR-related assets, margin calls are typically determined by our counterparties based on their assessment of changes in the fair value of the underlying collateral and in accordance with the agreed upon haircuts specified in the transaction confirmation with the counterparty. We address margin call requests in accordance with the required terms specified in the applicable agreement and such requests are typically satisfied by posting additional cash or collateral on the same business day. We review margin calls made by counterparties and assess them for reasonableness by comparing the counterparty valuation against our valuation determination. When we believe that a margin call is unnecessary because our assessment of collateral value differs from the counterparty valuation, we typically hold discussions with the counterparty and are able to resolve the matter. If this is not successful, we will look to resolve the dispute based on the remedies available to us under the terms of the repurchase agreement, which in some instances may include the engagement of a third-party to review collateral valuations. For certain other agreements that do not include such provisions, we could resolve the matter by substituting collateral as permitted in accordance with the agreement or otherwise request the counterparty to return the collateral in exchange for cash to unwind the financing. For additional information regarding our various types of financing arrangements, including those with non-mark-to-market terms and the haircuts for those agreements with mark-to-market collateral provisions, see Note 6 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
We expect that we will continue to pledge residential mortgage assets as part of certain of our ongoing financing arrangements. When the value of our residential mortgage assets pledged as collateral experiences rapid decreases, margin calls under our financing arrangements could materially increase, causing an adverse change in our liquidity position. Additionally, if one or more of our financing counterparties choose not to provide ongoing funding, our ability to finance our long-maturity assets would decline or otherwise become available on possibly less advantageous terms. Further, when liquidity tightens, our counterparties to our short term arrangements with mark-to-market collateral provisions may increase their required collateral cushion (or margin) requirements on new financings, including financings that we roll with the same counterparty, thereby reducing our ability to use leverage. Access to financing may also be negatively impacted by ongoing volatility in financial markets, thereby potentially adversely impacting our current or future lenders’ ability or willingness to provide us with financing. In addition, there is no assurance that favorable market conditions will exist to permit us to consummate additional securitization transactions if we determine to seek that form of financing.
60
Table of Contents
Our ability to meet future margin calls will be affected by our ability to use cash or obtain financing from unpledged collateral, the amount of which can vary based on the market value of such collateral, our cash position and margin requirements. Our cash position fluctuates based on the timing of our operating, investing and financing activities and is managed based on our anticipated cash needs. (See “Interest Rate Risk” included under Item 7A. of this Annual Report on Form 10-K and our Consolidated Statements of Cash Flows, included under Item 8 of this Annual Report on Form 10-K.)
At December 31, 2021, we had a total of $4.9 billion of residential whole loans and securities and $10.2 million of restricted cash pledged to our financing counterparties. At December 31, 2021, we had access to various sources of liquidity, including $304.7 million of cash and cash equivalents. Our sources of liquidity do not include restricted cash. In addition, at December 31, 2021, we had $280.2 million of unencumbered residential whole loans. Further, we believe that we have unused capacity in certain borrowing lines, given that the amount currently borrowed is less than the maximum advance rate permitted by the facility. This unused capacity serves to act as a buffer against potential margin calls on certain pledged assets in the event that asset prices do not decline by more than a specified amount.
The table below presents certain information about our borrowings under asset-backed financing agreements and securitized debt:
| Asset-backed Financing Agreements | Securitized Debt | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended (1) | Quarterly Average Balance | End of Period Balance | Maximum Balance at Any Month-End | Quarterly Average Balance | End of Period Balance | Maximum Balance at Any Month-End | |||||||||||||||||
| (In Thousands) | |||||||||||||||||||||||
| December 31, 2021 | $ | 3,313,641 | $ | 3,501,839 | $ | 3,501,839 | $ | 2,302,990 | $ | 2,650,473 | $ | 2,650,473 | |||||||||||
| September 30, 2021 | 2,516,940 | 3,278,941 | 3,278,941 | 2,008,639 | 2,045,729 | 2,137,773 | |||||||||||||||||
| June 30, 2021 | 2,063,852 | 2,156,598 | 2,156,598 | 1,778,909 | 2,046,381 | 2,046,381 | |||||||||||||||||
| March 31, 2021 | 2,362,791 | 2,221,570 | 2,443,149 | 1,535,995 | 1,548,920 | 1,602,148 | |||||||||||||||||
| December 31, 2020 | 2,833,649 | 2,497,290 | 2,823,306 | 1,202,292 | 1,514,509 | 1,514,509 | |||||||||||||||||
| September 30, 2020 | 3,511,453 | 3,217,678 | 3,613,968 | 610,120 | 837,683 | 837,683 | |||||||||||||||||
| June 30, 2020 | 4,736,610 | 3,692,845 | 5,024,926 | 538,245 | 516,102 | 541,698 | |||||||||||||||||
| March 31, 2020 | 9,233,808 | 7,768,180 | 9,486,555 | 558,007 | 533,733 | 594,458 | |||||||||||||||||
| December 31, 2019 | 8,781,646 | 9,139,821 | 9,139,821 | 590,813 | 570,952 | 594,458 | |||||||||||||||||
| September 30, 2019 | 8,654,350 | 8,571,422 | 8,833,159 | 617,689 | 605,712 | 621,071 | |||||||||||||||||
| June 30, 2019 | 8,621,895 | 8,630,642 | 8,639,311 | 645,972 | 627,487 | 649,405 | |||||||||||||||||
| March 31, 2019 | 8,282,621 | 8,509,713 | 8,509,713 | 675,678 | 659,184 | 679,269 |
(1)The information presented in the table above excludes $230.0 million of Convertible Senior Notes issued in June 2019 and $100.0 million of Senior Notes issued in April 2012. The outstanding balance of the Convertible Senior Notes have been unchanged since issuance. Subsequent to the end of the third quarter of 2020, we repaid in full the outstanding principal balance of the senior secured term loan facility. During the first quarter of 2021, we redeemed all of our outstanding Senior Notes.
Cash Flows and Liquidity for the Year Ended December 31, 2021
Our cash, cash equivalents and restricted cash decreased by $417.1 million during 2021, reflecting: $2.2 billion used in our investing activities, $1.6 billion provided by our financing activities and $120.3 million provided by our operating activities.
At December 31, 2021, our debt-to-equity multiple was 2.5 times compared to 1.7 times at December 31, 2020. At December 31, 2021, we had borrowings under asset-backed financing agreements of $3.5 billion, of which $3.3 billion were secured by residential whole loans, $159.1 million were secured by securities and $23.0 million were secured by REO. In addition, at December 31, 2021, we had securitized debt of $2.7 billion in connection with our loan securitization transactions. At December 31, 2020, we had borrowings under asset-backed financing agreements of $2.5 billion, of which $2.3 billion were secured by residential whole loans, $213.9 million were secured by securities and $13.7 million were secured by REO. In addition, at December 31, 2020, we had securitized debt of $1.5 billion in connection with our loan securitization transactions.
61
Table of Contents
During 2021, $2.2 billion was used in our investing activities. We utilized $4.5 billion for acquisitions of residential whole loans, loan related investments and capitalized advances. During 2021, we received $2.0 billion of principal payments on residential whole loans and loan related investments and $187.0 million of proceeds on sales of REO. In addition, during 2021, we received cash of $157.3 million from prepayments and scheduled amortization on our securities.
In connection with our repurchase agreement financings and Swaps, we routinely receive margin calls/reverse margin calls from our counterparties and make margin calls to our counterparties. Margin calls and reverse margin calls, which requirements vary over time, may occur daily between us and any of our counterparties when the value of collateral pledged changes from the amount contractually required. The value of securities pledged as collateral fluctuates reflecting changes in: (i) the face (or par) value of our assets; (ii) market interest rates and/or other market conditions; and (iii) the market value of our Swaps. Margin calls/reverse margin calls are satisfied when we pledge/receive additional collateral in the form of additional assets and/or cash.
The table below summarizes our margin activity with respect to our repurchase agreement financings and derivative hedging instruments for the quarterly periods presented:
| Collateral Pledged to Meet Margin Calls | Cash and Securities Received for Reverse Margin Calls | Net Assets Received/(Pledged) for Margin Activity | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Quarter Ended (1) | Fair Value of Securities Pledged | Cash Pledged | Aggregate Assets Pledged For Margin Calls | ||||||||||||||||
| (In Thousands) | |||||||||||||||||||
| December 31, 2021 | $ | — | $ | 14,446 | $ | 14,446 | $ | 2,000 | $ | (12,446) | |||||||||
| September 30, 2021 | — | — | — | 2,500 | 2,500 | ||||||||||||||
| June 30, 2021 | — | 3,433 | 3,433 | — | (3,433) | ||||||||||||||
| March 31, 2021 | — | — | — | — | — |
(1)Excludes variation margin payments on our cleared Swaps which are treated as a legal settlement of the exposure under the Swap contract.
We are subject to various financial covenants under our financing agreements, which include minimum liquidity and net worth requirements, net worth decline limitations and maximum debt-to-equity ratios. We were in compliance with all financial covenants as of December 31, 2021.
During 2021, we paid $156.1 million for cash dividends on our common stock and dividend equivalents and paid cash dividends of $32.9 million on our preferred stock. On December 14, 2021, we declared our fourth quarter 2021 dividend on our common stock of $0.11 per share; on January 31, 2022, we paid this dividend, which totaled approximately $47.8 million, including dividend equivalents of approximately $170,000.