TWO HARBORS INVESTMENT CORP. (TWO)
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=1465740. Latest filing source: 0001465740-26-000009.
Informational only - descriptive public-record data, not investment advice.
Business
Read TWO's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read TWO's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 411,998,000 | USD | 2025 | 2026-02-17 |
| Net income | -454,300,000 | USD | 2025 | 2026-02-17 |
| Assets | 10,859,217,000 | USD | 2025 | 2026-02-17 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-17. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001465740.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 575,080,000 | 745,089,000 | 870,032,000 | 994,690,000 | 525,050,000 | 295,540,000 | 480,364,000 | 450,152,000 | 411,998,000 | |
| Net income | 353,278,000 | 348,571,000 | -44,290,000 | 323,962,000 | -1,630,135,000 | 187,227,000 | 220,239,000 | -106,371,000 | 298,168,000 | -454,300,000 |
| Diluted EPS | 2.03 | 1.81 | -0.53 | 0.93 | -24.94 | 1.72 | 2.13 | -1.60 | 2.37 | -4.88 |
| Operating cash flow | 239,679,000 | 606,781,000 | 702,870,000 | 1,056,637,000 | 631,603,000 | 423,510,000 | 623,402,000 | 343,509,000 | 201,004,000 | 88,917,000 |
| Dividends paid | 331,865,000 | 422,885,000 | 270,626,000 | 463,147,000 | 199,487,000 | 193,488,000 | 235,371,000 | 197,640,000 | 187,684,000 | 170,860,000 |
| Share buybacks | 61,307,000 | 0.00 | 0.00 | 19,000 | 1,064,000 | 0.00 | 0.00 | 7,056,000 | 0.00 | 0.00 |
| Assets | 20,112,056,000 | 24,789,313,000 | 30,132,479,000 | 35,921,622,000 | 19,515,921,000 | 12,114,305,000 | 13,466,160,000 | 13,138,800,000 | 12,204,319,000 | 10,859,217,000 |
| Liabilities | 16,710,945,000 | 21,217,889,000 | 25,877,990,000 | 30,951,156,000 | 16,426,995,000 | 9,370,352,000 | 11,282,635,000 | 10,935,410,000 | 10,081,810,000 | 9,071,290,000 |
| Stockholders' equity | 3,401,111,000 | 3,571,424,000 | 4,254,489,000 | 4,970,466,000 | 3,088,926,000 | 2,743,953,000 | 2,183,525,000 | 2,203,390,000 | 2,122,509,000 | 1,787,927,000 |
| Cash and cash equivalents | 350,864,000 | 419,159,000 | 409,758,000 | 558,136,000 | 1,384,764,000 | 1,153,856,000 | 683,479,000 | 729,732,000 | 504,613,000 | 842,319,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 61.43% | 46.78% | -5.09% | 32.57% | 74.52% | -22.14% | 66.24% | -110.27% | ||
| Return on equity | 10.39% | 9.76% | -1.04% | 6.52% | -52.77% | 6.82% | 10.09% | -4.83% | 14.05% | -25.41% |
| Return on assets | 1.76% | 1.41% | -0.15% | 0.90% | -8.35% | 1.55% | 1.64% | -0.81% | 2.44% | -4.18% |
| Liabilities / equity | 4.91 | 5.94 | 6.08 | 6.23 | 5.32 | 3.41 | 5.17 | 4.96 | 4.75 | 5.07 |
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 0001465740-26-000009; filed 2026-02-17. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001465740-26-000009; filed 2026-02-17. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001465740-26-000009; filed 2026-02-17. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001465740-26-000009; filed 2026-02-17. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001465740-26-000009; filed 2026-02-17. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001465740-26-000009; filed 2026-02-17. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001465740-26-000009; filed 2026-02-17. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001465740-26-000009; filed 2026-02-17. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001465740-26-000009; filed 2026-02-17. Concept: StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest. Source concepts: us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001465740-26-000009; filed 2026-02-17. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-29. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001465740.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-03-31 | 285,270,000 | reported discrete quarter | ||
| 2022-Q2 | 2022-06-30 | -0.25 | reported discrete quarter | ||
| 2022-Q3 | 2022-06-30 | -72,420,000 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 2.78 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | -176,808,000 | -2.05 | reported discrete quarter | |
| 2023-Q2 | 2023-03-31 | -176,808,000 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 117,762,000 | 1.80 | reported discrete quarter | |
| 2023-Q3 | 2023-06-30 | 197,445,000 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 123,608,000 | 2.81 | reported discrete quarter | |
| 2023-Q4 | 2023-12-31 | 122,401,000 | derived Q4 = FY annual - nine-month YTD | ||
| 2024-Q1 | 2024-03-31 | 117,783,000 | 203,588,000 | 1.73 | reported discrete quarter |
| 2024-Q2 | 2024-03-31 | 203,588,000 | reported discrete quarter | ||
| 2024-Q2 | 2024-06-30 | 115,953,000 | 0.43 | reported discrete quarter | |
| 2024-Q3 | 2024-06-30 | 56,336,000 | reported discrete quarter | ||
| 2024-Q3 | 2024-09-30 | 112,642,000 | -2.42 | reported discrete quarter | |
| 2024-Q4 | 2024-12-31 | 103,774,000 | derived Q4 = FY annual - nine-month YTD | ||
| 2025-Q1 | 2025-03-31 | 111,382,000 | -79,055,000 | -0.89 | reported discrete quarter |
| 2025-Q2 | 2025-03-31 | -79,055,000 | reported discrete quarter | ||
| 2025-Q2 | 2025-06-30 | 117,082,000 | -2.62 | reported discrete quarter | |
| 2025-Q3 | 2025-06-30 | -259,041,000 | reported discrete quarter | ||
| 2025-Q3 | 2025-09-30 | 93,615,000 | -1.36 | reported discrete quarter | |
| 2025-Q4 | 2025-12-31 | 89,919,000 | derived Q4 = FY annual - nine-month YTD | ||
| 2026-Q1 | 2026-03-31 | 88,650,000 | 32,284,000 | 0.18 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001465740-26-000027; filed 2026-04-29. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001465740-26-000027; filed 2026-04-29. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001465740-26-000027; filed 2026-04-29. 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: 0001465740-26-000027.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere in this Quarterly Report on Form 10-Q as well as our Annual Report on Form 10-K for the year ended December 31, 2025.
General
We are a Maryland corporation that invests in, finances and manages mortgage servicing rights (“MSR”) and Agency residential mortgage-backed securities (“RMBS”), and, through our operational platform, RoundPoint Mortgage Servicing LLC (“RoundPoint”), we are one of the largest servicers of conventional loans in the country. Agency refers to a U.S. government sponsored enterprise (“GSE”), such as the Federal National Mortgage Association (“Fannie Mae”), or the Federal Home Loan Mortgage Corporation (“Freddie Mac”), or a U.S. government agency such as the Government National Mortgage Association (“Ginnie Mae”). We are structured as an internally-managed real estate investment trust (“REIT”) and our common stock is listed on the New York Stock Exchange (“NYSE”) under the symbol “TWO.” We seek to leverage our core competencies of understanding and managing interest rate and prepayment risk to invest in our portfolio of MSR and Agency RMBS. Our objective is to deliver more stable performance, relative to RMBS portfolios without MSR, across changing market environments, and we are acutely focused on creating sustainable stockholder value over the long term.
One of our wholly owned subsidiaries, TH MSR Holdings LLC, holds the requisite approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent a contractual right to control the servicing of a mortgage loan, the obligation to service the loan in accordance with applicable laws and requirements and the right to collect a fee for the performance of servicing activities, such as collecting principal and interest from a borrower and distributing those payments to the owner of the loan. TH MSR Holdings acquires MSR from third-party originators through flow and bulk purchases, as well as through the recapture of MSR on loans in its MSR portfolio that refinance. TH MSR Holdings also acquires MSR on loans originated by its wholly owned subsidiary, RoundPoint, through purchases and recapture of MSR. TH MSR Holdings does not directly service mortgage loans; instead, it engages RoundPoint to handle substantially all servicing functions for the mortgage loans underlying its MSR. Our MSR business leverages our core competencies in prepayment and interest rate risk analytics, and the MSR assets may provide offsetting risks to our Agency RMBS, hedging both interest rate and mortgage spread risk.
RoundPoint has approvals from Fannie Mae, Freddie Mac and Ginnie Mae to service residential mortgage loans. RoundPoint services originated or purchased mortgage loans held-for-sale, mortgage loans underlying TH MSR Holdings’ MSR, and mortgage loans underlying MSR owned by third parties. RoundPoint also operates an in-house, direct-to-consumer originations platform, which was established primarily to benefit our MSR portfolio through the retention or recapture of existing borrowers by providing them with competitive refinance and purchase mortgage options. The originations platform also originates both first and second mortgages for new borrowers that do not currently have a mortgage loan serviced by RoundPoint and brokers second lien loans to our existing borrowers. For our own MSR portfolio, adding new or recaptured MSR through our origination platform is intended to hedge faster than expected MSR prepayment speeds in a refinance environment, and requires less capital relative to acquiring MSR through flow and bulk purchases from third-party originators. In addition, origination activities are generally counter-cyclical to MSR; MSR fair value tends to move opposite to origination volume. For example, the value of MSR typically increases in periods marked by low origination activity and vice versa. Thus, origination activities provide supplementary sources of profitability to our stockholders while also hedging our MSR.
Our Agency RMBS portfolio is comprised primarily of fixed rate mortgage-backed securities backed by single-family and multi-family mortgage loans. All of our principal and interest Agency RMBS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of our Agency RMBS portfolio is comprised of whole pool certificates.
We seek to deploy moderate leverage as part of our investment strategy. We generally finance our Agency RMBS through short- and long-term borrowings structured as repurchase agreements. We also finance our MSR through revolving credit facilities and repurchase agreements. Additionally, we finance our origination of mortgage loans through repurchase agreements and warehouse lines of credit. We have also issued unsecured debt, namely senior notes and convertible senior notes, the funds from which have been and may be used to purchase our target assets and/or for other general corporate purposes. Our convertible senior notes of $261.9 million in unpaid principal balance (“UPB”) were repaid in full on their January 15, 2026 maturity date.
41
Table of Contents
We have elected to be treated as a REIT for U.S. federal income tax purposes. To qualify as a REIT we are required to meet certain investment and operating tests and annual distribution requirements. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders, do not participate in prohibited transactions and maintain our intended qualification as a REIT. However, certain activities that we may perform may cause us to earn income which will not be qualifying income for REIT purposes. We have designated certain of our subsidiaries as taxable REIT subsidiaries (“TRSs”) as defined in the Internal Revenue Code, to engage in such activities. We also operate our business in a manner that will permit us to maintain our exemption from registration under the Investment Company Act of 1940 (the “1940 Act”). Certain of our subsidiaries have obtained the requisite licenses and approvals to own and manage MSR and to originate and directly service residential mortgage loans.
On March 27, 2026, we entered into a definitive agreement (the “Original CCM Merger Agreement”) for CrossCountry Intermediate Holdco, LLC (“CCM”) to acquire all of the outstanding shares of our common stock in an all-cash transaction (the “CCM Merger”). On April 28, 2026, we and CCM entered into an amendment to the Original CCM Merger Agreement (the “Amendment” and, the Original CCM Merger Agreement, as amended by the Amendment, the “Amended CCM Merger Agreement”). The Amendment, among other things, provides that, at the effective time of the CCM Merger, each outstanding share of our common stock will be converted into the right to receive an amount in cash equal to $11.30 per share, an increase from the $10.80 per share consideration under the Original CCM Merger Agreement. Subject to the terms and conditions of the Amended CCM Merger Agreement, at the effective time, each outstanding share of our 8.125% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, 7.625% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock and 7.25% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (collectively, the “Preferred Stock”), will remain issued and outstanding. Promptly after the effective time, the surviving company will deliver a notice of redemption to its preferred stockholders, in accordance with our Articles of Amendment and Restatement, and the Articles Supplementary thereto, and its Amended and Restated Bylaws. Following the effective time, when required in connection with the redemption of the Preferred Stock, CCM, on our behalf, will irrevocably set aside and deposit, separate and apart from its other funds, in trust for the benefit of our preferred stockholders, cash in immediately available funds in the amount of $25.00 per outstanding share of Preferred Stock, plus any accumulated and unpaid dividends thereon (whether or not authorized or declared) to, but not including, the redemption date (the “Preferred Stock Redemption Amount”). On the redemption date set forth in the notice of redemption, each share of Preferred Stock will be redeemed for an amount in cash equal to the Preferred Stock Redemption Amount. The CCM Merger is expected to close in the second half of 2026, subject to approval of our common stockholders and the satisfaction of other closing conditions, including customary regulatory approvals.
As previously disclosed, on December 17, 2025, we entered into a definitive agreement and plan of merger (the “UWM Merger Agreement”) with UWM Holdings Corporation (“UWM”). Following the determination that we had received a “Company Superior Proposal,” as defined in the UWM Merger Agreement, from CCM, and after considering UWM’s proposed revisions to the UWM Merger Agreement in consultation with our financial advisors and outside legal counsel, on March 27, 2026, prior to entering into the Original CCM Merger Agreement, we delivered to UWM a written notice terminating the UWM Merger Agreement. In connection with the termination of the UWM Merger Agreement, CCM, on our behalf, paid UWM a termination fee of $25.4 million in cash as required by the terms of the UWM Merger Agreement (the “UWM Termination Fee”). For the three months ended March 31, 2026, we incurred the UWM Termination Fee of $25.4 million; however this amount was economically and contractually offset through the corresponding payment made by CCM, and accordingly, the UWM Termination Fee did not result in a net impact to our consolidated financial statements.
Forward-Looking Statements
This Quarterly Report on Form 10-Q contains, or incorporates by reference, not only historical information, but also forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”), and that are subject to the safe harbors created by such sections. Forward-looking statements involve numerous risks and uncertainties. Our actual results may differ from our beliefs, expectations, estimates, and projections and, consequently, you should not rely on these forward-looking statements as predictions of future events. Forward-looking statements are not historical in nature and can be identified by words such as “anticipate,” “estimate,” “will,” “should,” “expect,” “target,” “believe,” “intend,” “seek,” “plan,” “goals,” “future,” “likely,” “may,” “optimistic” and similar expressions or their negative forms, or by references to strategy, plans, or intentions. These forward-looking statements are subject to risks and uncertainties, including, among other things, those described in our Annual Report on Form 10-K for the year ended December 31, 2025, under the caption “Risk Factors.” Other risks, uncertainties and factors that could cause actual results to differ materially from those projected are described below and may be described from time to time in reports we file with the Securities and Exchange Commission (the “SEC”) including our Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. Forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise any such forward-looking statements, whether as a result of new information, future events, or otherwise.
42
Table of Contents
On March 27, 2026, we entered into the Original CCM Merger Agreement,
[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 and analysis should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024. Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
General
We are a Maryland corporation that invests in, finances and manages MSR and Agency RMBS, and, through our operational platform, RoundPoint, we are one of the largest servicers of conventional loans in the country. We are structured as an internally-managed REIT and our common stock is listed on the NYSE under the symbol “TWO.” We seek to leverage our core competencies of understanding and managing interest rate and prepayment risk to invest in our portfolio of MSR and Agency RMBS. Our objective is to deliver more stable performance, relative to RMBS portfolios without MSR, across changing market environments, and we are acutely focused on creating sustainable stockholder value over the long term.
One of our wholly owned subsidiaries, TH MSR Holdings, holds the requisite approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent a contractual right to control the servicing of a mortgage loan, the obligation to service the loan in accordance with applicable laws and requirements and the right to collect a fee for the performance of servicing activities, such as collecting principal and interest from a borrower and distributing those payments to the owner of the loan. TH MSR Holdings acquires MSR from third-party originators through flow and bulk purchases, as well as through the recapture of MSR on loans in its MSR portfolio that refinance. Beginning in 2024, TH MSR Holdings also acquires MSR on loans originated by its wholly owned subsidiary, RoundPoint, through purchases and recapture of MSR. TH MSR Holdings does not directly service mortgage loans; instead, it engages RoundPoint to handle substantially all servicing functions for the mortgage loans underlying its MSR. Our MSR business leverages our core competencies in prepayment and interest rate risk analytics, and the MSR assets may provide offsetting risks to our Agency RMBS, hedging both interest rate and mortgage spread risk.
30
Table of Contents
RoundPoint has approvals from Fannie Mae, Freddie Mac and, beginning in the third quarter of 2025, Ginnie Mae to service residential mortgage loans. RoundPoint services originated or purchased mortgage loans held-for-sale, mortgage loans underlying TH MSR Holdings’ MSR, and mortgage loans underlying MSR owned by third parties. Late in the second quarter of 2024, RoundPoint began operating its in-house, direct-to-consumer originations platform, which was established primarily to benefit our MSR portfolio through the retention or recapture of existing borrowers by providing them with competitive refinance and purchase mortgage options. The originations platform also originates both first and second mortgages for new borrowers that do not currently have a mortgage loan serviced by RoundPoint and brokers second lien loans to our existing borrowers. For our own MSR portfolio, adding new or recaptured MSR through our origination platform is intended to hedge faster than expected MSR prepayment speeds in a refinance environment, and requires less capital relative to acquiring MSR through flow and bulk purchases from third-party originators. In addition, origination activities are generally counter-cyclical to MSR; MSR fair value tends to move opposite to origination volume. For example, the value of MSR typically increases in periods marked by low origination activity and vice versa. Thus, origination activities provide supplementary sources of profitability to our stockholders while also hedging our MSR.
Our Agency RMBS portfolio is comprised primarily of fixed rate mortgage-backed securities backed by single-family and multi-family mortgage loans. All of our principal and interest Agency RMBS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of our Agency RMBS portfolio is comprised of whole pool certificates.
We seek to deploy moderate leverage as part of our investment strategy. We generally finance our Agency RMBS through short- and long-term borrowings structured as repurchase agreements. We also finance our MSR through revolving credit facilities and repurchase agreements. Additionally, we finance our origination of mortgage loans through repurchase agreements and warehouse lines of credit. We have also issued unsecured debt, namely senior notes and convertible senior notes, the funds from which have been and may be used to purchase our target assets and/or for other general corporate purposes. Our convertible senior notes of $261.9 million in unpaid principal balance (“UPB”) were repaid in full on their January 15, 2026 maturity date.
We have elected to be treated as a REIT for U.S. federal income tax purposes. To qualify as a REIT we are required to meet certain investment and operating tests and annual distribution requirements. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders, do not participate in prohibited transactions and maintain our intended qualification as a REIT. However, certain activities that we may perform may cause us to earn income which will not be qualifying income for REIT purposes. We have designated certain of our subsidiaries as TRSs as defined in the Code, to engage in such activities. We also operate our business in a manner that will permit us to maintain our exemption from registration under the 1940 Act. Certain of our subsidiaries have obtained the requisite licenses and approvals to own and manage MSR and to originate and directly service residential mortgage loans.
On December 17, 2025, we, along with UWM, jointly announced that we entered into a definitive agreement for UWM to acquire all of the outstanding shares of our common stock in an all-stock transaction. In connection with the proposed Merger, Company common stockholders will exchange each share of Company common stock for 2.3328 shares of newly issued UWM Common Stock and cash payable in lieu of fractional shares. In addition, Company preferred stockholders will exchange each share of 8.125% Series A Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, 7.625% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock and 7.25% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock for one share of newly issued UWM Preferred Stock of the respective series. The Merger is expected to close in the second quarter of 2026, subject to our common stockholders’ approval and the satisfaction of other closing conditions, including customary regulatory approvals.
Factors Affecting our Operating Results
Our net interest income includes income from our securities portfolio, including the amortization of purchase premiums and accretion of purchase discounts, and mortgage loans held-for-sale. Net interest income (expense), as well as our servicing income, net of servicing costs, will fluctuate primarily as a result of changes in market interest rates, our financing costs and prepayment speeds on our assets. Interest rates, financing costs and prepayment rates 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.
Fair Value Measurement
A significant portion of our assets and liabilities are reported at fair value and, therefore, our consolidated balance sheets and statements of comprehensive (loss) income are significantly affected by fluctuations in market prices. At December 31, 2025, approximately 83.2% of our total assets, or $9.0 billion, consisted of financial instruments recorded at fair value. See Note 12 - Fair Value to the consolidated financial statements, included in this Annual Report on Form 10-K, for descriptions of valuation methodologies used to measure material assets and liabilities at fair value and details of the valuation models, key inputs to those models and significant assumptions utilized. Although we execute various hedging strategies to mitigate our exposure to changes in fair value, we cannot fully eliminate our exposure to volatility caused by fluctuations in market prices.
31
Table of Contents
Any temporary change in the fair value of our AFS securities, excluding certain AFS securities for which we have elected the fair value option, is recorded as a component of accumulated other comprehensive loss and does not impact our reported income (loss) for U.S. GAAP purposes (“GAAP net income (loss)”). However, changes in the provision for credit losses on AFS securities are recognized immediately in GAAP net income (loss). Our GAAP net income (loss) is also affected by fluctuations in market prices on the remainder of our financial assets and liabilities recorded at fair value, including interest rate swap and swaption agreements and certain other derivative instruments (i.e., Agency TBAs, options on TBAs, futures, options on futures, inverse interest-only securities, interest rate lock commitments and forward loan sale commitments), which are accounted for as derivative trading instruments under U.S. GAAP, fair value option elected AFS securities, MSR and mortgage loans held-for-sale.
We have numerous internal controls in place to help ensure the appropriateness of fair value measurements. Significant fair value measures are subject to detailed analytics and management review and approval.
Our entire Agency RMBS investment portfolio reported at fair value is priced by third-party brokers and/or by independent pricing vendors. We generally receive three or more broker and vendor quotes on pass-through Agency P&I RMBS, and generally receive multiple broker or vendor quotes on all other securities, including interest-only and inverse interest-only Agency RMBS. For Agency RMBS, the third-party pricing vendors and brokers use pricing models that commonly incorporate such factors as coupons, primary and secondary mortgage rates, rate reset periods, issuer, prepayment speeds, credit enhancements and expected life of the security.
We evaluate the prices we receive from both third-party brokers and pricing vendors by comparing those prices to actual purchase and sale transactions, our internally modeled prices calculated based on market observable rates and credit spreads, and to each other both in current and prior periods. We review and may challenge valuations from third-party brokers and pricing vendors to ensure that such quotes and valuations are indicative of fair value as a result of this analysis. We then estimate the fair value of each security based upon the median of the final broker quotes received, subject to internally-established hierarchy and override procedures.
We utilize “bid side” pricing for our Agency RMBS and, as a result, certain assets, especially the most recent purchases, may realize a markdown due to the “bid-offer” spread. To the extent that this occurs on available-for-sale securities not accounted for under the fair value option, any economic effect of this would be reflected in accumulated other comprehensive loss.
We estimate the fair value of our MSR using a discounted cash flow model, which incorporates both observable and unobservable market data, including principal balance, note rate, geographical location, loan-to-value (LTV) ratios, FICO and other loan characteristics, along with servicing fee, ancillary income, earnings rates on escrow balances and recapture rates. Significant unobservable inputs include prepayment speeds; option adjusted spread (“OAS”), which represents the incremental spread added to the risk-free rate to reflect the effects of any embedded options and other risk inherent in MSR; and cost to service. We obtain third-party valuations, industry surveys and other available market data quarterly to assess the reasonableness of the significant unobservable inputs used in the cash flow model, as well as fair value calculated by the cash flow model, subject to internally-established hierarchy and override procedures.
Considerable judgment is used in forming conclusions and estimating inputs to our Level 3 fair value measurements. Level 3 inputs such as interest rate movements, prepayments speeds, credit losses and discount rates are inherently difficult to estimate. Changes to these inputs can have a significant effect on fair value measurements. Accordingly, there is no assurance that our estimates of fair value are indicative of the amounts that would be realized on the ultimate sale or exchange of these assets. At December 31, 2025, 22.3% of our total assets were classified as Level 3 fair value assets.
Critical Accounting Estimates
The preparation of financial statements in accordance with U.S. GAAP requires us to make certain judgments and assumptions, based on information available at the time of our preparation of the financial statements, in determining accounting estimates used in preparation of the statements. Accounting estimates are considered critical if the estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made and if different estimates reasonably could have been used in the reporting period or changes in the accounting estimate are reasonably likely to occur from period to period that would have a material impact on our financial condition, results of operations or cash flows. Our significant accounting policies are described in Note 2 to the consolidated financial statements, included under Part II, Item 8 of this Annual Report on Form 10-K. Our most critical accounting policies involve our fair valuation of AFS securities, MSR and derivative instruments.
32
Table of Contents
The methods used by us to estimate fair value for AFS securities, MSR and derivative instruments may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while we believe that our valuation methods are appropriate and consistent with other market participants, the use of different methodologies, or assumptions, to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. We use prices obtained from third-party pricing vendors or broker quotes deemed indicative of market activity and current as of the measurement date, which in periods of market dislocation, may have reduced transparency. For more information on our fair value measurements, see Note 12 to the consolidated financial statements, included under Part II, Item 8 of this Annual Report on Form 10-K. Additionally, the key economic assumptions and sensitivity of the fair value of MSR to immediate adverse changes in these assumptions are presented in Note 6 to the consolidated financial statements, included under Part II, Item 8 of this Annual Report on Form 10-K.
Market Conditions and Outlook
Performance across the fixed income and equity markets was positive in 2025, with Agency RMBS delivering positive returns that exceeded other high credit-quality fixed-income assets. The Federal Reserve (the “Fed”) delivered a total of 75 basis points (“bps”) of interest rate cuts, reacting to the seemingly slowly deteriorating job market and contained yet elevated inflation expectations. As a result, the yield curve steepened, with 2-year Treasury yields down 77 bps to 3.47% while 10-year Treasury yields declined by 40 bps to 4.17%, returning the yield curve to its steepest level since January 2022. The S&P 500 increased by 16.3%, finishing the year close to its all-time high.
Interest rate volatility declined in 2025, with the 1-month realized volatility of 10-year swap rates falling into the bottom fifth percentile over the past decade, dragging implied volatility down as well. The implied volatility of 2-year options on 10-year swap rates closed the year at 79 bps, down 22 bps from the end of 2024 and just below its average level over the past ten years. RMBS spreads responded positively to the decline in volatility, the steepening of the yield curve, and demand from money managers, REITs and the GSEs. The nominal spread for current coupon RMBS tightened by 58 bps to 114 bps to the swap curve, while option-adjusted spreads finished 26 bps tighter at 46 bps. The Bloomberg US MBS Index generated an absolute return of 8.58% for 2025, exceeding the return of both the U.S. Treasury and U.S. Corporate Indices at 6.32% and 7.77%, respectively.
Demand for MSR was strong throughout the year with bank and non-bank originators vying to add to their MSR holdings to increase market share and generate more origination revenue. As a result, MSR price multiples remained near their peak levels, further enhanced by increased efficiency of recapturing the small percentage of loans that were eligible to be refinanced. While prepayment speeds for deeply out-of-the-money loans picked up, turnover rates for lower rate mortgage loans remained below historical averages, providing a tailwind to demand and valuations. In addition, the overall share of seriously delinquent loans remained near historical lows at around 1%.
Funding for MSR and RMBS securities remained stable and available during throughout the year. RMBS repurchase spreads generally ranged from SOFR plus around 15 to 25 bps.
Looking ahead, spreads for Agency RMBS have now fully retraced their widening over the past three plus years, leaving spreads historically rich on some measures, like U.S. Treasury-based OAS, for example, to fair versus swaps in periods when the GSEs have been active. As RMBS spreads have normalized, the potential for more tightening and resulting book value benefit of holding RMBS has been significantly reduced. Continued GSE buying and/or other future policy actions aimed at supporting mortgage spreads could keep spreads tight and limit their widening in risk-off scenarios. We expect that demand for MSR will remain strong among the origination and investor communities and remain bullish on the paired portfolio construction of MSR and Agency RMBS. Though RMBS spreads have tightened, the paired construction of our low mortgage rate MSR with RMBS generates attractive risk adjusted returns with lower expected volatility, relative to RMBS portfolios without MSR.
The following table provides the carrying value of our investment portfolio by asset type:
| (dollars in thousands) | December 31, 2025 | December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Agency RMBS | $ | 6,579,141 | 73.1 | % | $ | 7,376,965 | 71.1 | % | |||||
| Mortgage servicing rights | 2,421,910 | 26.9 | % | 2,994,271 | 28.9 | % | |||||||
| Other | 3,259 | — | % | 3,734 | — | % | |||||||
| Total | $ | 9,004,310 | $ | 10,374,970 |
33
Table of Contents
Prepayment speeds and volatility due to interest rates
Our portfolio is subject to market risks, primarily interest rate risk and prepayment risk. We pair our MSR and interest-only Agency RMBS portfolio with a portion of our Agency pool portfolio to offset risk. During periods of decreasing interest rates with rising prepayment speeds, the market value of our Agency pools generally increases and the market value of our interest-only securities and MSR generally decreases. The inverse relationship occurs when interest rates rise and prepayments fall. Prepayment rates for the MSR portfolio increased to 6.4% over the three months ended December 31, 2025, which is consistent with the universe of mortgage loans with similar coupon rates, primarily due to lower mortgage rates. In addition to changes in interest rates, changes in home price performance, key employment metrics and government programs, among other macroeconomic factors, can affect prepayment speeds. We believe our active portfolio management approach, including our asset selection process, positions us to respond to a variety of market scenarios. Although we are unable to predict future interest rate movements, our strategy of pairing MSR with Agency RMBS, with a focus on managing various associated risks, including interest rate, prepayment, credit, mortgage spread and financing risk, is intended to generate stable performance, relative to RMBS portfolios without MSR, with a low level of sensitivity to changes in the yield curve, prepayments and interest rate cycles.
The following table provides the three-month average conditional prepayment rate (“CPR”) experienced by our Agency RMBS and MSR during the three months ended December 31, 2025, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||||||||
| Agency RMBS | 7.9 | % | 8.0 | % | 8.4 | % | 7.0 | % | 7.5 | % | |||||
| Mortgage servicing rights | 6.4 | % | 6.0 | % | 5.8 | % | 4.2 | % | 4.9 | % |
Our Agency RMBS are primarily collateralized by fixed-rate mortgage loans. Our Agency portfolio also includes securities with implicit prepayment protection, including lower loan balances (securities collateralized by loans of less than $400,000 in initial principal balance), higher LTVs (securities collateralized by loans with LTVs greater than or equal to 80%), certain geographic concentrations, loans secured by investor-owned properties and lower FICO scores.We also hold pools backed by Agency multi-family mortgage loans and hybrid adjustable-rate mortgage loans. Our overall allocation of Agency RMBS and holdings of pools with specific characteristics are viewed in the context of our aggregate portfolio strategy, including MSR and related derivative hedging instruments. Additionally, the selection of securities with certain attributes is driven by the perceived relative value of the securities, which factors in the opportunities in the marketplace, the cost of financing and the cost of hedging interest rate, prepayment, credit and other portfolio risks. Accordingly, our Agency RMBS capital allocation reflects management’s flexible approach to investing in the marketplace.
34
Table of Contents
The following tables provide the carrying value of our Agency RMBS portfolio by underlying mortgage loan rate type:
| December 31, 2025 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||
| 3.0% | $ | — | $ | — | — | % | — | % | — | % | $ | — | $ | — | — | |||||||||||||
| 3.5% | — | — | — | % | — | % | — | % | — | — | — | |||||||||||||||||
| 4.0% | — | — | — | % | — | % | — | % | — | — | — | |||||||||||||||||
| 4.5% | 1,089,904 | 1,073,972 | 8.1 | % | 100.0 | % | 5.2 | % | 1,089,701 | — | 42 | |||||||||||||||||
| 5.0% | 1,429,457 | 1,441,677 | 8.0 | % | 100.0 | % | 5.7 | % | 1,451,456 | — | 42 | |||||||||||||||||
| 5.5% | 786,868 | 804,095 | 13.0 | % | 99.7 | % | 6.4 | % | 795,750 | — | 41 | |||||||||||||||||
| 6.0% | 1,732,107 | 1,789,914 | 9.8 | % | 82.9 | % | 6.9 | % | 1,776,570 | — | 8 | |||||||||||||||||
| ≥ 6.5% | 508,260 | 532,258 | 17.0 | % | 89.8 | % | 7.3 | % | 528,440 | — | 9 | |||||||||||||||||
| 5,546,596 | 5,641,916 | 10.2 | % | 93.6 | % | 6.2 | % | 5,641,917 | — | 28 | ||||||||||||||||||
| Other P&I | 853,193 | 852,374 | 0.7 | % | — | % | 5.2 | % | 851,399 | — | 12 | |||||||||||||||||
| Interest-only | 315,438 | 16,922 | 6.7 | % | — | % | 5.4 | % | 18,892 | (1,319) | 184 | |||||||||||||||||
| Agency Derivatives | 1,233,247 | 67,929 | 16.2 | % | — | % | 7.0 | % | 76,785 | — | 16 | |||||||||||||||||
| Total Agency RMBS | $ | 7,948,474 | $ | 6,579,141 | 80.3 | % | $ | 6,588,993 | $ | (1,319) |
| December 31, 2024 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||
| 3.0% | $ | 220,041 | $ | 188,239 | 4.9 | % | 85.7 | % | 3.7 | % | $ | 195,717 | $ | — | 38 | |||||||||||||
| 3.5% | 109,474 | 97,261 | 3.1 | % | 84.3 | % | 4.1 | % | 97,831 | — | 51 | |||||||||||||||||
| 4.0% | 585,683 | 537,910 | 9.4 | % | 100.0 | % | 4.6 | % | 577,462 | — | 55 | |||||||||||||||||
| 4.5% | 2,076,840 | 1,972,162 | 7.5 | % | 100.0 | % | 5.1 | % | 2,123,706 | — | 52 | |||||||||||||||||
| 5.0% | 1,759,213 | 1,713,538 | 6.9 | % | 100.0 | % | 5.8 | % | 1,791,565 | — | 33 | |||||||||||||||||
| 5.5% | 1,411,225 | 1,401,684 | 6.7 | % | 99.8 | % | 6.4 | % | 1,422,048 | — | 25 | |||||||||||||||||
| 6.0% | 499,542 | 505,297 | 13.0 | % | 91.5 | % | 6.9 | % | 509,491 | — | 25 | |||||||||||||||||
| ≥ 6.5% | 377,197 | 388,924 | 9.7 | % | 100.0 | % | 7.5 | % | 389,382 | — | 12 | |||||||||||||||||
| 7,039,215 | 6,805,015 | 7.7 | % | 98.7 | % | 5.7 | % | 7,107,202 | — | 37 | ||||||||||||||||||
| Other P&I | 561,159 | 540,946 | 0.1 | % | — | % | 5.4 | % | 557,799 | — | 15 | |||||||||||||||||
| Interest-only | 462,886 | 22,016 | 10.1 | % | — | % | 5.4 | % | 27,747 | (2,386) | 172 | |||||||||||||||||
| Agency Derivatives | 135,310 | 8,988 | 9.9 | % | — | % | 6.6 | % | 14,731 | — | 235 | |||||||||||||||||
| Total Agency RMBS | $ | 8,198,570 | $ | 7,376,965 | 91.1 | % | $ | 7,707,479 | $ | (2,386) |
____________________
(1)Weighted average actual one-month CPR released at the beginning of the following month based on RMBS held as of the preceding month-end.
35
Table of Contents
Our MSR portfolio offers attractive spreads and has many risk reducing characteristics when paired with our Agency RMBS portfolio. The following table summarizes activity related to the UPB of loans underlying our MSR portfolio for the three months ended December 31, 2025, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31 2025 | December 31, 2024 | ||||||||||||||
| UPB at beginning of period | $ | 175,820,641 | $ | 198,822,611 | $ | 196,773,345 | $ | 200,317,009 | $ | 202,052,184 | |||||||||
| Purchases of mortgage servicing rights | 329,726 | 663,744 | 6,554,362 | 154,724 | 2,439,058 | ||||||||||||||
| Origination and recapture of mortgage servicing rights | 69,328 | 34,497 | 34,054 | 20,225 | 43,132 | ||||||||||||||
| Sales of mortgage servicing rights | (9,551,653) | (19,111,664) | — | — | 2,828 | ||||||||||||||
| Scheduled payments | (1,422,921) | (1,647,185) | (1,637,296) | (1,623,566) | (1,647,137) | ||||||||||||||
| Prepaid | (2,738,707) | (2,964,335) | (2,913,721) | (2,110,028) | (2,545,452) | ||||||||||||||
| Other changes | (55,927) | 22,973 | 11,867 | 14,981 | (27,604) | ||||||||||||||
| UPB at end of period | $ | 162,450,487 | $ | 175,820,641 | $ | 198,822,611 | $ | 196,773,345 | $ | 200,317,009 |
Counterparty exposure and leverage ratio
We monitor counterparty exposure amongst our broker, banking and lending counterparties on a daily basis. We believe our broker and banking counterparties are well-capitalized organizations, and we attempt to manage our cash balances across these organizations to reduce our exposure to any single counterparty.
As of December 31, 2025, we had entered into repurchase agreements with 34 counterparties, 18 of which had outstanding balances. In addition, we held short- and long-term borrowings under revolving credit facilities, warehouse lines of credit, and unsecured borrowings under senior notes and convertible senior notes. As of December 31, 2025, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under senior notes and convertible senior notes, was 4.8:1.0.
As of December 31, 2025, we held $842.3 million in cash and cash equivalents, approximately $6.5 million of unpledged Agency RMBS and $3.3 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on our unpledged securities of approximately $8.0 million. As of December 31, 2025, we held approximately $4.3 million of unpledged MSR and $7.0 million of unpledged servicing advances. Overall, on December 31, 2025, we had $102.1 million unused committed and $950.0 million unused uncommitted borrowing capacity on MSR financing facilities, and $78.5 million in unused committed borrowing capacity on servicing advance financing facilities. As of December 31, 2025, we held approximately $0.3 million of unpledged mortgage loans and had $25.6 million unused committed borrowing capacity on our warehouse line of credit and $45.9 million unused uncommitted borrowing capacity on our loan repurchase agreement. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes.
We also monitor exposure to our MSR counterparties. We may be required to make representations and warranties to investors in the loans underlying the MSR we own; however, some of our MSR were purchased on a bifurcated basis, meaning the representation and warranty obligations remain with the seller. If the representations and warranties we make prove to be inaccurate, we may be obligated to repurchase certain mortgage loans, which may impact the profitability of our portfolio. Although we obtain similar representations and warranties from the counterparty from which we acquired the relevant asset, if those representations and warranties do not directly mirror those we make to the investor, or if we are unable to enforce the representations and warranties against the counterparty for a variety of reasons, including the financial condition or insolvency of the counterparty, we may not be able to seek indemnification from our counterparties for any losses attributable to the breach.
36
Table of Contents
As the servicer of record for our MSR assets, we may be required to advance principal and interest payments to security holders, and intermittent tax and insurance payments to local authorities and insurance companies on mortgage loans that are in forbearance, delinquency or default. We are responsible for funding these advances, potentially for an extended period of time, before receiving reimbursement from Fannie Mae and Freddie Mac. Servicing advances are priority cash flows in the event of a loan principal reduction or foreclosure and ultimate liquidation of the real estate-owned property, thus making their collection reasonably assured. We are also a subservicer, which means we service loans on behalf of third-party clients who own the underlying MSR. Since we do not own the right to service those loans, we do not recognize an MSR asset for those loans in our consolidated financial statements. As a subservicer, we may be obligated to make servicing advances; however, advances are generally limited, with recoveries typically following within 30 days. Additionally, our exposure to foreclosure-related costs and losses is generally limited in our subservicing relationships given those risks are retained by the owner of the MSR.
Our total serviced mortgage assets consist of mortgage loans underlying our MSR assets, off-balance sheet mortgage loans owned by third parties and subserviced by us, off-balance sheet mortgage loans owned by third parties for which we act as servicing administrator (subserviced by appropriately licensed third-party subservicers), originated or purchased mortgage loans held-for-sale at period-end, and other assets. The following table presents the number of loans and unpaid principal balance of the mortgage assets for which we manage the servicing as of December 31, 2025 and December 31, 2024:
| December 31, 2025 | December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Number of Loans | Unpaid Principal Balance | ||||||||
| Mortgage servicing rights | 675,215 | $ | 162,450,487 | 803,091 | $ | 200,317,008 | ||||||
| Subservicing | 178,356 | 40,492,124 | 57,961 | 11,219,408 | ||||||||
| Servicing administrator | 514 | 272,820 | 543 | 299,955 | ||||||||
| Mortgage loans held-for-sale | 38 | 13,336 | 13 | 2,297 | ||||||||
| Other assets | — | — | 1 | 50 | ||||||||
| Total serviced mortgage assets | 854,123 | $ | 203,228,767 | 861,609 | $ | 211,838,718 |
Summary of Results of Operations and Financial Condition
Our book value per common share for U.S. GAAP purposes was $11.13 at December 31, 2025, an increase from $11.04 per common share at September 30, 2025, and a decrease from $14.47 per common share at December 31, 2024. The rise in book value for the three months ended December 31, 2025 was primarily driven by servicing income and mark-to-market gains recognized on investment securities, partially offset by net mark-to-market losses on MSR and dividends declared. The decline in book value for the year ended December 31, 2025 was primarily driven by the litigation settlement expense of $375.0 million that was recorded in connection with the resolution of our litigation with PRCM Advisers LLC, net mark-to-market losses on MSR and dividends declared, partially offset by servicing income and net mark-to-market gains recognized on investment securities. For further details regarding the litigation settlement recognized, refer to Note 14 - Commitments and Contingencies to the consolidated financial statements, included in this Annual Report on Form 10-K. Our comprehensive income attributable to common stockholders was $50.4 million and comprehensive loss attributable to common stockholders was $186.7 million for the three and twelve months ended December 31, 2025, respectively, as compared to comprehensive loss attributable to common stockholders of $1.6 million and comprehensive income attributable to common stockholders of $107.6 million for the three and twelve months ended December 31, 2024, respectively.
37
Table of Contents
The following table presents the components of our comprehensive income (loss) for the three and twelve months ended December 31, 2025 and 2024:
| (in thousands, except per share amounts) | Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Data: | December 31, | December 31, | |||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (unaudited) | |||||||||||||||
| Net interest expense: | |||||||||||||||
| Interest income | $ | 89,919 | $ | 103,774 | $ | 411,998 | $ | 450,152 | |||||||
| Interest expense | 105,408 | 138,668 | 490,943 | 607,806 | |||||||||||
| Net interest expense | (15,489) | (34,894) | (78,945) | (157,654) | |||||||||||
| Net servicing income: | |||||||||||||||
| Servicing income | 145,062 | 167,568 | 626,723 | 681,648 | |||||||||||
| Servicing costs | 3,383 | 4,575 | 12,728 | 20,069 | |||||||||||
| Net servicing income | 141,679 | 162,993 | 613,995 | 661,579 | |||||||||||
| Other (loss) income: | |||||||||||||||
| Loss on investment securities | (14,432) | (8,009) | (96,178) | (40,038) | |||||||||||
| (Loss) gain on servicing asset | (65,213) | 82,520 | (242,232) | (62,674) | |||||||||||
| Gain (loss) on derivative instruments | 21,165 | 144,468 | (91,484) | 106,854 | |||||||||||
| Gain on mortgage loans held-for-sale | 1,557 | 558 | 4,705 | 1,482 | |||||||||||
| Other (loss) income | (714) | 850 | 5,199 | 1,199 | |||||||||||
| Total other (loss) income | (57,637) | 220,387 | (419,990) | 6,823 | |||||||||||
| Expenses: | |||||||||||||||
| Compensation and benefits | 25,961 | 21,800 | 95,326 | 89,753 | |||||||||||
| Other operating expenses | 25,299 | 19,085 | 90,162 | 76,241 | |||||||||||
| Litigation settlement expense | — | — | 375,000 | — | |||||||||||
| Total expenses | 51,260 | 40,885 | 560,488 | 165,994 | |||||||||||
| Income (loss) before income taxes | 17,293 | 307,601 | (445,428) | 344,754 | |||||||||||
| Provision for income taxes | 5,576 | 30,872 | 8,872 | 46,586 | |||||||||||
| Net income (loss) | 11,717 | 276,729 | (454,300) | 298,168 | |||||||||||
| Dividends on preferred stock | (13,042) | (11,784) | (52,791) | (47,136) | |||||||||||
| Gain on repurchase and retirement of preferred stock | — | — | — | 644 | |||||||||||
| Net (loss) income attributable to common stockholders | $ | (1,325) | $ | 264,945 | $ | (507,091) | $ | 251,676 | |||||||
| Basic (loss) earnings per weighted average common share | $ | (0.02) | $ | 2.54 | $ | (4.88) | $ | 2.41 | |||||||
| Diluted (loss) earnings per weighted average common share | $ | (0.02) | $ | 2.37 | $ | (4.88) | $ | 2.37 | |||||||
| Dividends declared per common share | $ | 0.34 | $ | 0.45 | $ | 1.52 | $ | 1.80 | |||||||
| Comprehensive income (loss): | |||||||||||||||
| Net income (loss) | $ | 11,717 | $ | 276,729 | $ | (454,300) | $ | 298,168 | |||||||
| Other comprehensive income (loss): | |||||||||||||||
| Unrealized gain (loss) on available-for-sale securities | 51,754 | (266,565) | 320,437 | (144,095) | |||||||||||
| Other comprehensive income (loss) | 51,754 | (266,565) | 320,437 | (144,095) | |||||||||||
| Comprehensive income (loss) | 63,471 | 10,164 | (133,863) | 154,073 | |||||||||||
| Dividends on preferred stock | (13,042) | (11,784) | (52,791) | (47,136) | |||||||||||
| Gain on repurchase and retirement of preferred stock | — | — | — | 644 | |||||||||||
| Comprehensive income (loss) attributable to common stockholders | $ | 50,429 | $ | (1,620) | $ | (186,654) | $ | 107,581 |
38
Table of Contents
Results of Operations
Interest Income
Interest income decreased to $89.9 million and $412.0 million for the three and twelve months ended December 31, 2025 from $103.8 million and $450.2 million for the same periods in 2024, primarily due to a decrease in Agency RMBS portfolio size, decreased usage of effectively borrowed U.S. Treasury securities under reverse repurchase agreement transactions, and lower overall rates earned on bank and margin account balances.
Interest Expense
Interest expense decreased to $105.4 million and $490.9 million for the three and twelve months ended December 31, 2025, respectively, from $138.7 million and $607.8 million for the same periods in 2024, primarily due to decreases in average borrowings outstanding on the lower Agency RMBS and MSR portfolios, as well as the lower overall interest rate environment.
Net Interest Income
The following tables present the components of interest income and average net asset yield earned by asset type, the components of interest expense and average cost of funds on borrowings incurred by collateral type, and net interest income and average net interest spread for the three and twelve months ended December 31, 2025 and 2024:
| Three Months Ended December 31, 2025 | Year Ended December 31, 2025 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | |||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||
| Available-for-sale securities | $ | 6,589,521 | $ | 81,964 | 5.0 | % | $ | 7,570,209 | $ | 374,987 | 5.0 | % | |||||||||
| Mortgage loans held-for-sale | 12,868 | 203 | 6.3 | % | 7,869 | 526 | 6.7 | % | |||||||||||||
| Reverse repurchase agreements | 160,607 | 1,639 | 4.1 | % | 216,176 | 9,307 | 4.3 | % | |||||||||||||
| Other | 6,113 | 27,178 | |||||||||||||||||||
| Total interest income/net asset yield | $ | 6,762,996 | $ | 89,919 | 5.3 | % | $ | 7,794,254 | $ | 411,998 | 5.3 | % | |||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 6,384,948 | $ | 68,104 | 4.3 | % | $ | 7,245,470 | $ | 326,250 | 4.5 | % | |||||||||
| Agency Derivatives (2) | 76,191 | 890 | 4.7 | % | 49,025 | 2,365 | 4.8 | % | |||||||||||||
| Mortgage servicing rights and advances (3) | 1,471,382 | 28,085 | 7.6 | % | 1,731,191 | 135,318 | 7.8 | % | |||||||||||||
| Mortgage loans held-for-sale | 12,976 | 214 | 6.6 | % | 7,747 | 523 | 6.8 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Senior notes | 110,991 | 2,884 | 10.4 | % | 70,066 | 7,264 | 10.4 | % | |||||||||||||
| Convertible senior notes | 261,663 | 4,532 | 6.9 | % | 261,046 | 17,949 | 6.9 | % | |||||||||||||
| Other | 699 | 1,274 | |||||||||||||||||||
| Total interest expense/cost of funds | $ | 8,318,151 | $ | 105,408 | 5.1 | % | $ | 9,364,545 | $ | 490,943 | 5.2 | % | |||||||||
| Net interest expense/spread | $ | (15,489) | 0.2 | % | $ | (78,945) | 0.1 | % |
39
Table of Contents
| Three Months Ended December 31, 2024 | Year Ended December 31, 2024 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | |||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||
| Available-for-sale securities | $ | 7,818,127 | $ | 92,644 | 4.7 | % | $ | 8,266,949 | $ | 393,527 | 4.8 | % | |||||||||
| Mortgage loans held-for-sale | 2,885 | 49 | 6.8 | % | 1,234 | 78 | 6.3 | % | |||||||||||||
| Reverse repurchase agreements | 356,668 | 4,308 | 4.8 | % | 351,714 | 18,447 | 5.2 | % | |||||||||||||
| Other | 6,773 | 38,100 | |||||||||||||||||||
| Total interest income/net asset yield | $ | 8,177,680 | $ | 103,774 | 5.1 | % | $ | 8,619,897 | $ | 450,152 | 5.2 | % | |||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 7,468,264 | $ | 95,892 | 5.1 | % | $ | 7,785,923 | $ | 425,321 | 5.5 | % | |||||||||
| Agency Derivatives (2) | 5,033 | 69 | 5.5 | % | 6,199 | 372 | 6.0 | % | |||||||||||||
| Mortgage servicing rights and advances (3) | 1,830,453 | 38,143 | 8.3 | % | 1,837,788 | 163,826 | 8.9 | % | |||||||||||||
| Mortgage loans held-for-sale | 2,646 | 55 | 8.3 | % | 786 | 66 | 8.4 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Convertible senior notes | 260,091 | 4,506 | 6.9 | % | 263,632 | 18,199 | 6.9 | % | |||||||||||||
| Other | 3 | 22 | |||||||||||||||||||
| Total interest expense/cost of funds | $ | 9,566,487 | $ | 138,668 | 5.8 | % | $ | 9,894,328 | $ | 607,806 | 6.1 | % | |||||||||
| Net interest income/spread | $ | (34,894) | (0.7) | % | $ | (157,654) | (0.9) | % |
____________________
(1)Average asset balance represents average amortized cost on AFS securities and average unpaid principal balance on mortgage loans held-for-sale and reverse repurchase agreements.
(2)Yields on Agency Derivatives not shown as the related interest income is included in (loss) gain on derivative instruments in the consolidated statements of comprehensive (loss) income.
(3)Yields on mortgage servicing rights and advances not shown as these assets do not earn interest.
The increase in yields on AFS securities for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was driven by net sales of lower coupon AFS securities, which was partially offset by slightly higher premium amortization. The decrease in cost of funds associated with the financing of AFS securities for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was due to the lower interest rate environment.
The decrease in yields on reverse repurchase agreements for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was due to the lower interest rate environment.
The decrease in cost of funds associated with the financing of MSR assets and related servicing advance obligations for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was primarily due to the lower interest rate environment. We have one revolving credit facility in place to finance our servicing advance obligations, which are included in other assets on our consolidated balance sheets.
Late in the second quarter of 2024, RoundPoint began operating its in-house, direct-to-consumer originations platform. Prior to the launch of originations, our mortgage loans held-for-sale consisted of a small number of loans purchased from the collateral underlying our MSR, which were not pledged for any form of financing.
In May 2025, we issued $115.0 million of unsecured senior notes due in 2030, which pay interest quarterly at rate of 9.375% per annum. The cost of funds associated with our senior notes also includes amortization of deferred debt issuance costs.
The cost of funds associated with our convertible senior notes for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was consistent.
40
Table of Contents
The following table presents the components of the yield earned on our AFS securities portfolio as a percentage of our average amortized cost of securities for the three and twelve months ended December 31, 2025 and 2024:
| Three Months Ended | Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | ||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||
| Gross yield/stated coupon | 5.3 | % | 5.0 | % | 5.2 | % | 5.0 | % | |||
| Net (premium amortization) discount accretion | (0.3) | % | (0.3) | % | (0.2) | % | (0.2) | % | |||
| Net yield | 5.0 | % | 4.7 | % | 5.0 | % | 4.8 | % |
Net Servicing Income
The following table presents the components of net servicing income for the three and twelve months ended December 31, 2025 and 2024:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||
| Servicing fee income | $ | 109,418 | $ | 127,928 | $ | 487,347 | $ | 528,206 | ||||||
| Ancillary and other fee income | 4,897 | 4,498 | 20,469 | 16,718 | ||||||||||
| Float income | 30,747 | 35,142 | 118,907 | 136,724 | ||||||||||
| Total servicing income | 145,062 | 167,568 | 626,723 | 681,648 | ||||||||||
| Total servicing costs | 3,383 | 4,575 | 12,728 | 20,069 | ||||||||||
| Net servicing income | $ | 141,679 | $ | 162,993 | $ | 613,995 | $ | 661,579 |
The decrease in total servicing income for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was primarily due to lower servicing fee income on a smaller MSR portfolio as a result of run-off and sales, as well as lower float income due to the lower interest rate environment, partially offset by higher ancillary and other fee income from RoundPoint’s subservicing of mortgage loans on behalf of third-party clients.
As previously discussed, RoundPoint handles substantially all servicing functions for the mortgage loans underlying our MSR. For the remaining portion of our serviced mortgage assets, we contract with appropriately licensed third-party subservicers to handle the servicing functions in the name of the subservicer. All third-party subservicing costs and other servicing expenses directly related to our MSR portfolio are included within the servicing costs line item on our consolidated statements of comprehensive (loss) income. All servicing-related general and administrative expenses incurred by RoundPoint are included within the compensation and benefits and other operating expenses line items on our consolidated statements of comprehensive (loss) income. The decrease in servicing costs during the three months ended December 31, 2025, as compared to the same period in 2024, was the result of lower non-recoverable advances and change in servicing reserves. The decrease in servicing costs during the year ended December 31, 2025, as compared to the same period in 2024, was the result of lower third-party deboarding and subservicing fees incurred.
Loss On Investment Securities
The following table presents the components of loss on investment securities for the three and twelve months ended December 31, 2025 and 2024:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||
| Proceeds from sales | $ | 295,059 | $ | 1,286,810 | $ | 9,643,404 | $ | 2,183,330 | ||||||
| Amortized cost of securities sold | (310,905) | (1,293,570) | (9,741,773) | (2,222,634) | ||||||||||
| Total realized losses on sales | (15,846) | (6,760) | (98,369) | (39,304) | ||||||||||
| Reversal of (provision for) credit losses | 8 | (284) | 121 | (259) | ||||||||||
| Other | 1,406 | (965) | 2,070 | (475) | ||||||||||
| Loss on investment securities | $ | (14,432) | $ | (8,009) | $ | (96,178) | $ | (40,038) |
41
Table of Contents
In the ordinary course of our business, we make investment decisions and allocate capital in accordance with our views on the changing risk/reward dynamics in the market and in our portfolio. We do not expect to sell assets on a frequent basis, but may sell assets to reallocate capital into new assets that we believe have higher risk-adjusted returns.
We use a discounted cash flow method to estimate and recognize an allowance for credit losses on AFS securities. Subsequent adverse or favorable changes in expected cash flows are recognized immediately in earnings as a provision for or reversal of provision for credit losses (within loss on investment securities).
The majority of the “other” component of loss on investment securities is related to changes in unrealized gains (losses) on certain AFS securities for which we have elected the fair value option. Fluctuations in this line item are primarily driven by the reclassification of unrealized gains and losses to realized gains and losses upon sale, as well as changes in fair value assumptions.
(Loss) Gain On Servicing Asset
The following table presents the components of (loss) gain on servicing asset for the three and twelve months ended December 31, 2025 and 2024:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||
| Changes in fair value due to changes in valuation inputs or assumptions used in the valuation model | $ | (8,878) | $ | 139,887 | $ | (4,191) | $ | 168,972 | ||||||
| Changes in fair value due to realization of cash flows (runoff) | (56,335) | (57,367) | (238,033) | (231,606) | ||||||||||
| Other | — | — | (8) | (40) | ||||||||||
| (Loss) gain on servicing asset | $ | (65,213) | $ | 82,520 | $ | (242,232) | $ | (62,674) |
The increase in loss (decrease in gain) on servicing asset for the three months ended December 31, 2025, as compared to the same period in 2024, was driven by an unfavorable change in valuation assumptions used in the fair valuation of MSR, primarily due to decreasing interest rates with rising prepayment speeds, partially offset by slightly lower portfolio run-off on a lower portfolio balance as a result of sales of MSR. The increase in loss on servicing asset for the year ended December 31, 2025, as compared to the same period in 2024, was driven by an unfavorable change in valuation assumptions used in the fair valuation of MSR and higher portfolio run-off as a result of the lower interest rate environment.
Gain (Loss) On Derivative Instruments
The following table summarizes the components of gain (loss) on derivative instruments recognized during the three and twelve months ended December 31, 2025 and 2024:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||
| Net interest spread on interest rate swaps | $ | 4,167 | $ | 12,158 | $ | 24,651 | $ | 58,527 | ||||||
| Realized and unrealized net (losses) gains on interest rate swaps | (11,086) | 187,454 | (179,006) | 89,313 | ||||||||||
| Realized and unrealized net gains on interest rate swaptions | — | — | — | 31 | ||||||||||
| Interest income, net of accretion, on inverse interest-only securities | 3,877 | 97 | 10,425 | 408 | ||||||||||
| Realized and unrealized net losses on inverse interest-only securities | (12,329) | (2,418) | (7,238) | (2,098) | ||||||||||
| Realized and unrealized net gains (losses) on TBAs | 30,402 | (141,978) | 118,447 | (144,416) | ||||||||||
| Realized and unrealized net gains (losses) on futures | 6,134 | 89,155 | (58,478) | 105,216 | ||||||||||
| Realized and unrealized net gains on options on futures | — | — | (285) | (127) | ||||||||||
| Gain (loss) on derivative instruments | $ | 21,165 | $ | 144,468 | $ | (91,484) | $ | 106,854 |
42
Table of Contents
Net interest spread recognized for the accrual and/or settlement of the net interest income associated with our interest rate swaps results from receiving either a floating interest rate (OIS or SOFR) or a fixed interest rate and paying either a fixed interest rate or a floating interest rate (OIS or SOFR) on positions held to economically hedge/mitigate portfolio interest rate exposure (or duration) risk. We may elect to terminate certain swaps and swaptions to align with our investment portfolio, agreements may mature or options may expire resulting in full settlement of our net interest spread asset/liability and the recognition of realized gains and losses, including early termination penalties. The change in fair value of interest rate swaps and swaptions during the three and twelve months ended December 31, 2025 and 2024 was a result of changes to floating interest rates (OIS or SOFR), the swap curve and corresponding counterparty borrowing rates. Swaps and swaptions are used for purposes of hedging our interest rate exposure, and therefore, their unrealized valuation gains and losses (excluding the reversal of unrealized gains and losses to realized gains and losses upon termination, maturation or option expiration) generally offset a portion of the unrealized losses and gains recognized on our Agency RMBS AFS portfolio, which are recorded either directly to stockholders’ equity through other comprehensive income (loss) or to loss on investment securities, in the case of certain AFS securities for which we have elected the fair value option.
For further details regarding our use of derivative instruments and related activity, refer to Note 9 - Derivative Instruments and Hedging Activities to the consolidated financial statements, included in this Annual Report on Form 10-K.
Gain On Mortgage Loans Held-For-Sale
The following table provides a summary of the total net realized and unrealized gains (losses) recognized on mortgage loans held-for-sale and the related derivative instruments used to manage exposure to market risks primarily associated with fluctuations in interest rate risks related to our origination pipeline during the three and twelve months ended December 31, 2025 and 2024:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||
| Mortgage loans held-for-sale | $ | 2,040 | $ | 768 | $ | 4,646 | $ | 1,185 | ||||||
| TBAs | (296) | — | (541) | — | ||||||||||
| Interest rate lock commitments | (187) | (341) | 743 | 137 | ||||||||||
| Forward mortgage loan sale commitments | — | 131 | (143) | 160 | ||||||||||
| Gain on mortgage loans held-for-sale | $ | 1,557 | $ | 558 | $ | 4,705 | $ | 1,482 |
Late in the second quarter of 2024, RoundPoint began operating its in-house, direct-to-consumer originations platform. Prior to the launch of originations, our mortgage loans held-for-sale consisted of a small number of loans purchased from the collateral underlying our MSR.
43
Table of Contents
Operating Expenses
The following table presents the components of operating expenses for the three and twelve months ended December 31, 2025 and 2024:
| Three Months Ended | Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | ||||||||||
| (dollars in thousands) | 2025 | 2024 | 2025 | 2024 | |||||||
| Compensation and benefits: | |||||||||||
| Non-cash equity compensation expenses | $ | 3,352 | $ | 1,610 | $ | 13,351 | $ | 10,946 | |||
| All other compensation and benefits | 22,609 | 20,190 | 81,975 | 78,807 | |||||||
| Total compensation and benefits | $ | 25,961 | $ | 21,800 | $ | 95,326 | $ | 89,753 | |||
| Other operating expenses: | |||||||||||
| Certain operating expenses (1) | $ | 4,209 | $ | 39 | $ | 11,135 | $ | 714 | |||
| All other operating expenses | 21,090 | 19,046 | 79,027 | 75,527 | |||||||
| Total other operating expenses | $ | 25,299 | $ | 19,085 | $ | 90,162 | $ | 76,241 | |||
| Annualized operating expense ratio | 11.4 | % | 7.7 | % | 9.5 | % | 7.6 | % | |||
| Annualized operating expense ratio, excluding non-cash equity compensation and certain operating expenses (1) | 9.7 | % | 7.4 | % | 8.3 | % | 7.0 | % |
____________________
(1)For the time period prior to the resolution of the Company’s litigation with PRCM Advisers in the third quarter of 2025, certain operating expenses predominantly consists of expenses incurred in connection with the litigation, as discussed within Note 14 to the consolidated financial statements, included under Part II, Item 8 of this Annual Report on Form 10-K. Beginning in the fourth quarter of 2025, certain operating expenses consists of transaction expenses incurred in connection with the proposed merger with UWM.
The increase in total operating expenses during the three months ended December 31, 2025, as compared to the same period in 2024, was driven by expenses incurred in connection with the proposed merger with UWM, as well as higher compensation and benefits and other operating expenses. The increase in total operating expenses during the year ended December 31, 2025, as compared to the same period in 2024 was driven by higher expenses incurred in connection with the resolution of the Company’s litigation with PRCM Advisers, expenses incurred in connection with the proposed merger with UWM, and higher compensation and benefits and other operating expenses. The increase in our annualized operating expense ratios was also driven by the lower average equity balances in the denominator as a result of the comprehensive loss incurred and dividends declared during the year ended December 31, 2025.
Litigation Settlement Expense
During the year ended December 31, 2025, we recognized litigation settlement expense of $375.0 million which was recorded in connection with the resolution of our litigation with PRCM Advisers. For further details regarding the litigation settlement recognized, refer to Note 14 - Commitments and Contingencies to the consolidated financial statements, included in this Annual Report on Form 10-K.
Income Taxes
During the three and twelve months ended December 31, 2025, we recognized a provision for income taxes of $5.6 million and $8.9 million, respectively, which was primarily due to net income from MSR servicing and mortgage loan origination activities, partially offset by net losses recognized on MSR and operating expenses incurred in our TRSs. During the three and twelve months ended December 31, 2024, we recognized a provision from income taxes of $30.9 million and $46.6 million, respectively. The provision recognized for the three months ended December 31, 2024 was primarily due to net income from MSR servicing and mortgage loan origination activities and net gains recognized on MSR, partially offset by operating expenses incurred in our TRSs. The provision recognized during the year ended December 31, 2024 was primarily due to net income from MSR servicing and mortgage loan origination activities, partially offset by operating expenses incurred in our TRSs.
44
Table of Contents
Other Comprehensive Income (Loss)
The following table provides a summary of the components of other comprehensive income (loss) during the three and twelve months ended December 31, 2025 and 2024:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||
| Unrealized gains (losses) on available-for-sale securities | $ | 37,011 | $ | (255,412) | $ | 234,130 | $ | (150,672) | ||||||
| Realized losses (gains) on sales of available-for-sale securities reclassified to loss on investment securities | 14,743 | (11,153) | 86,307 | 6,577 | ||||||||||
| Other comprehensive income (loss) | $ | 51,754 | $ | (266,565) | $ | 320,437 | $ | (144,095) |
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option and securities with an allowance for credit losses, are recorded directly to stockholders’ equity through other comprehensive income (loss). Additionally, we reclassify unrealized gains and losses on AFS securities in accumulated other comprehensive loss to net (loss) income upon the recognition of any realized gains and losses on sales as individual securities are sold. Fluctuations in other comprehensive income (loss) are driven by changes in fair value assumptions and the reclassification of unrealized gains and losses to realized gains and losses upon sale.
Financial Condition
The following table presents significant components of our balance sheet as of December 31, 2025 and December 31, 2024:
| (in thousands) | December 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|---|
| Balance Sheet Data: | |||||||
| Available-for-sale securities | $ | 6,514,471 | $ | 7,371,711 | |||
| Mortgage servicing rights | $ | 2,421,910 | $ | 2,994,271 | |||
| Total assets | $ | 10,859,217 | $ | 12,204,319 | |||
| Repurchase agreements | $ | 7,255,540 | $ | 7,805,057 | |||
| Revolving credit facilities | $ | 919,371 | $ | 1,020,171 | |||
| Senior notes | $ | 111,055 | $ | — | |||
| Convertible senior notes | $ | 261,810 | $ | 260,229 | |||
| Total stockholders’ equity | $ | 1,787,927 | $ | 2,122,509 |
Available-for-Sale Securities, at Fair Value
The majority of our AFS investment securities portfolio is comprised of fixed rate Agency mortgage-backed securities backed by single-family and multi-family mortgage loans. We also hold $3.3 million in tranches of mortgage-backed and asset-backed P&I and interest-only non-Agency securities. All of our P&I Agency RMBS AFS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of our Agency RMBS portfolio is comprised of whole pool certificates.
The tables below summarize certain characteristics of our Agency RMBS AFS at December 31, 2025 and December 31, 2024:
| December 31, 2025 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except purchase price) | Principal/ Current Face | Net (Discount) Premium | Amortized Cost | Allowance for Credit Losses | Unrealized Gain | Unrealized Loss | Carrying Value | Weighted Average Coupon Rate | Weighted Average Purchase Price | ||||||||||||||||||||||||
| P&I securities | $ | 6,399,789 | $ | 93,527 | $ | 6,493,316 | $ | — | $ | 44,091 | $ | (43,117) | $ | 6,494,290 | 5.30 | % | $ | 101.61 | |||||||||||||||
| Interest-only securities | 315,438 | 18,892 | 18,892 | (1,319) | 422 | (1,073) | 16,922 | 2.12 | % | $ | 9.40 | ||||||||||||||||||||||
| Total | $ | 6,715,227 | $ | 112,419 | $ | 6,512,208 | $ | (1,319) | $ | 44,513 | $ | (44,190) | $ | 6,511,212 |
45
Table of Contents
| December 31, 2024 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except purchase price) | Principal/ Current Face | Net (Discount) Premium | Amortized Cost | Allowance for Credit Losses | Unrealized Gain | Unrealized Loss | Carrying Value | Weighted Average Coupon Rate | Weighted Average Purchase Price | ||||||||||||||||||||||||
| P&I securities | $ | 7,600,374 | $ | 64,627 | $ | 7,665,001 | $ | — | $ | 2,789 | $ | (321,829) | $ | 7,345,961 | 4.93 | % | $ | 101.17 | |||||||||||||||
| Interest-only securities | 462,886 | 27,747 | 27,747 | (2,386) | 473 | (3,818) | 22,016 | 2.05 | % | $ | 24.04 | ||||||||||||||||||||||
| Total | $ | 8,063,260 | $ | 92,374 | $ | 7,692,748 | $ | (2,386) | $ | 3,262 | $ | (325,647) | $ | 7,367,977 |
Mortgage Servicing Rights, at Fair Value
One of our wholly owned subsidiaries, TH MSR Holdings, has approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent the right to control the servicing of residential mortgage loans. TH MSR Holdings acquires MSR from third-party originators through flow and bulk purchases, as well as through the recapture of MSR on loans in its MSR portfolio that refinance. Beginning in 2024, TH MSR Holdings also acquires MSR on loans originated by its subsidiary, RoundPoint, through purchases and recapture of MSR. As of December 31, 2025 and December 31, 2024, our MSR had a fair market value of $2.4 billion and $3.0 billion, respectively.
46
Table of Contents
As of December 31, 2025 and December 31, 2024, our MSR portfolio included MSR on 675,215 and 803,091 loans with an unpaid principal balance of approximately $162.5 billion and $200.3 billion, respectively. The following tables summarize certain characteristics of the loans underlying our MSR by gross weighted average coupon rate types and ranges at December 31, 2025 and December 31, 2024:
| December 31, 2025 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Weighted Average Gross Coupon Rate | Weighted Average Current Loan Size | Weighted Average Loan Age (months) | Weighted Average Original FICO | Weighted Average Original LTV | 60+ Day Delinquencies | 3-Month CPR | Net Servicing Fee (bps) | ||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||||
| ≤ 3.25% | 248,086 | $ | 73,206,447 | 2.8 | % | $ | 350 | 59 | 768 | 71.5 | % | 0.5 | % | 3.9 | % | 25.0 | ||||||||||||||
| 3.25 - 3.75% | 115,500 | 27,959,862 | 3.4 | % | 310 | 73 | 753 | 74.0 | % | 0.9 | % | 5.4 | % | 25.1 | ||||||||||||||||
| 3.75 - 4.25% | 77,384 | 14,414,797 | 3.9 | % | 247 | 101 | 752 | 75.2 | % | 1.2 | % | 5.8 | % | 25.3 | ||||||||||||||||
| 4.25 - 4.75% | 46,149 | 7,766,586 | 4.4 | % | 242 | 98 | 739 | 77.1 | % | 1.8 | % | 6.3 | % | 25.2 | ||||||||||||||||
| 4.75 - 5.25% | 32,883 | 7,472,391 | 5.0 | % | 347 | 62 | 748 | 79.0 | % | 1.9 | % | 6.6 | % | 25.2 | ||||||||||||||||
| 5.25% | 56,820 | 17,505,641 | 6.2 | % | 411 | 31 | 750 | 79.8 | % | 1.8 | % | 16.9 | % | 27.0 | ||||||||||||||||
| 576,822 | 148,325,724 | 3.6 | % | 334 | 65 | 759 | 74.0 | % | 0.9 | % | 6.3 | % | 25.3 | |||||||||||||||||
| 15-Year Fixed: | ||||||||||||||||||||||||||||||
| ≤ 2.25% | 17,461 | 3,747,145 | 2.0 | % | 257 | 56 | 776 | 60.0 | % | 0.2 | % | 4.3 | % | 25.0 | ||||||||||||||||
| 2.25 - 2.75% | 30,400 | 5,290,853 | 2.4 | % | 217 | 60 | 772 | 59.5 | % | 0.2 | % | 5.4 | % | 25.0 | ||||||||||||||||
| 2.75 - 3.25% | 24,800 | 2,536,704 | 2.9 | % | 154 | 84 | 765 | 61.7 | % | 0.3 | % | 7.3 | % | 25.2 | ||||||||||||||||
| 3.25 - 3.75% | 13,113 | 917,584 | 3.4 | % | 112 | 102 | 755 | 64.1 | % | 0.5 | % | 10.4 | % | 25.2 | ||||||||||||||||
| 3.75 - 4.25% | 5,927 | 367,989 | 3.9 | % | 109 | 98 | 739 | 65.7 | % | 0.8 | % | 9.7 | % | 25.4 | ||||||||||||||||
| 4.25% | 5,164 | 746,060 | 5.3 | % | 292 | 37 | 750 | 64.3 | % | 1.2 | % | 21.6 | % | 27.5 | ||||||||||||||||
| 96,865 | 13,606,335 | 2.7 | % | 211 | 66 | 769 | 60.8 | % | 0.3 | % | 6.9 | % | 25.2 | |||||||||||||||||
| Total ARMs | 1,528 | 518,428 | 5.2 | % | 452 | 44 | 766 | 71.9 | % | 0.4 | % | 30.9 | % | 25.2 | ||||||||||||||||
| Total | 675,215 | $ | 162,450,487 | 3.6 | % | $ | 324 | 65 | 760 | 72.9 | % | 0.9 | % | 6.4 | % | 25.3 |
| December 31, 2024 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Weighted Average Gross Coupon Rate | Weighted Average Current Loan Size | Weighted Average Loan Age (months) | Weighted Average Original FICO | Weighted Average Original LTV | 60+ Day Delinquencies | 3-Month CPR | Net Servicing Fee (bps) | ||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 3.25% | 290,943 | $ | 89,430,478 | 2.8 | % | $ | 364 | 47 | 768 | 71.0 | % | 0.5 | % | 3.7 | % | 25.1 | ||||||||||||||||||
| 3.25 - 3.75% | 139,660 | 35,290,037 | 3.4 | % | 321 | 59 | 753 | 74.1 | % | 1.0 | % | 4.8 | % | 25.2 | ||||||||||||||||||||
| 3.75 - 4.25% | 100,224 | 20,301,195 | 3.9 | % | 267 | 81 | 752 | 75.8 | % | 1.2 | % | 5.6 | % | 25.5 | ||||||||||||||||||||
| 4.25 - 4.75% | 56,071 | 10,101,522 | 4.4 | % | 259 | 80 | 739 | 77.3 | % | 2.0 | % | 5.9 | % | 25.3 | ||||||||||||||||||||
| 4.75 - 5.25% | 39,434 | 9,206,486 | 5.0 | % | 353 | 49 | 746 | 78.9 | % | 1.9 | % | 5.5 | % | 25.2 | ||||||||||||||||||||
| 5.25% | 53,606 | 16,587,910 | 6.0 | % | 409 | 26 | 750 | 80.1 | % | 2.0 | % | 9.0 | % | 26.8 | ||||||||||||||||||||
| 679,938 | 180,917,628 | 3.6 | % | 342 | 53 | 759 | 73.7 | % | 1.0 | % | 4.8 | % | 25.3 | |||||||||||||||||||||
| 15-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 2.25% | 22,006 | 5,269,938 | 2.0 | % | 284 | 44 | 777 | 59.1 | % | 0.2 | % | 3.7 | % | 25.0 | ||||||||||||||||||||
| 2.25 - 2.75% | 36,840 | 7,071,915 | 2.4 | % | 238 | 47 | 772 | 58.8 | % | 0.3 | % | 4.9 | % | 25.0 | ||||||||||||||||||||
| 2.75 - 3.25% | 31,403 | 3,793,169 | 2.9 | % | 176 | 71 | 765 | 61.4 | % | 0.3 | % | 7.4 | % | 25.3 | ||||||||||||||||||||
| 3.25 - 3.75% | 17,399 | 1,525,985 | 3.4 | % | 137 | 85 | 755 | 64.0 | % | 0.4 | % | 9.2 | % | 25.4 | ||||||||||||||||||||
| 3.75 - 4.25% | 8,149 | 619,730 | 3.9 | % | 131 | 80 | 741 | 65.3 | % | 0.7 | % | 8.2 | % | 25.3 | ||||||||||||||||||||
| 4.25% | 5,848 | 689,057 | 4.9 | % | 227 | 41 | 741 | 65.6 | % | 1.3 | % | 10.7 | % | 27.0 | ||||||||||||||||||||
| 121,645 | 18,969,794 | 2.6 | % | 226 | 55 | 769 | 60.3 | % | 0.3 | % | 5.8 | % | 25.2 | |||||||||||||||||||||
| Total ARMs | 1,508 | 429,587 | 4.4 | % | 374 | 55 | 762 | 71.9 | % | 1.4 | % | 14.6 | % | 25.4 | ||||||||||||||||||||
| Total | 803,091 | $ | 200,317,009 | 3.5 | % | $ | 331 | 53 | 760 | 72.4 | % | 0.9 | % | 4.9 | % | 25.3 |
47
Table of Contents
Financing
Our borrowings consist primarily of repurchase agreements, revolving credit facilities, warehouse lines of credit, senior notes and convertible senior notes. Repurchase agreements, revolving credit facilities and warehouse lines of credit are collateralized by our pledge of AFS securities, derivative instruments, MSR, mortgage loans held-for-sale, servicing advances and certain cash balances, while senior notes and convertible senior notes are considered unsecured corporate debt. Substantially all of our Agency RMBS are currently pledged as collateral for repurchase agreements. Additionally, a substantial portion of our MSR is currently pledged as collateral for repurchase agreements and revolving credit facilities, and a portion of our servicing advances have been pledged as collateral for revolving credit facilities. We have three repurchase facilities in place that are secured by VFNs issued in connection with our securitization of MSR, which are collateralized by portions of our MSR portfolio. Substantially all of our funded mortgage loans held-for-sale are currently pledged as collateral for repurchase agreements and warehouse lines of credit for a period of up to 90 days or until they are sold to the GSEs or other third-party investors in the secondary market, typically within 60 days of origination. Additionally, in May 2025, we issued senior notes due in 2030, which are unsecured and pay interest quarterly at a rate of 9.375% per annum. Finally, our convertible senior notes, which were repaid in full on their January 15, 2026 maturity date, were unsecured and paid interest semiannually at a rate of 6.25% per annum.
At December 31, 2025 and December 31, 2024, borrowings under repurchase agreements, revolving credit facilities, warehouse lines of credit, senior notes and convertible senior notes had the following characteristics:
| (dollars in thousands) | December 31, 2025 | December 31, 2024 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Borrowing Type | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Years to Maturity | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Years to Maturity | |||||||||||||
| Repurchase agreements | $ | 7,255,540 | 4.36 | % | 0.2 | $ | 7,805,057 | 5.15 | % | 0.3 | |||||||||
| Revolving credit facilities | 919,371 | 6.77 | % | 1.8 | 1,020,171 | 7.56 | % | 1.6 | |||||||||||
| Warehouse lines of credit | 9,406 | 6.00 | % | 0.2 | 2,032 | 6.64 | % | 0.2 | |||||||||||
| Senior notes | 111,055 | 9.38 | % | 4.6 | — | — | % | — | |||||||||||
| Convertible senior notes | 261,810 | 6.25 | % | 0.0 | 260,229 | 6.25 | % | 1.0 | |||||||||||
| Total | $ | 8,557,182 | 4.75 | % | 0.4 | $ | 9,087,489 | 5.45 | % | 0.4 |
| (dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral Type | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Haircut on Collateral Value | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Haircut on Collateral Value | ||||||||||||||
| Agency RMBS | $ | 6,544,776 | 4.13 | % | 3.6 | % | $ | 7,044,857 | 4.90 | % | 3.7 | % | ||||||||
| Non-Agency securities | — | — | % | — | % | 207 | 5.39 | % | 44.2 | % | ||||||||||
| Agency Derivatives | 56,670 | 4.46 | % | 18.5 | % | 4,993 | 5.31 | % | 17.6 | % | ||||||||||
| Mortgage servicing rights | 1,497,871 | 6.78 | % | 30.4 | % | 1,684,871 | 7.53 | % | 30.7 | % | ||||||||||
| Mortgage servicing advances | 71,500 | 6.57 | % | 13.1 | % | 90,300 | 7.23 | % | 12.8 | % | ||||||||||
| Mortgage loans held-for-sale | 13,500 | 5.97 | % | 0.4 | % | 2,032 | 6.64 | % | — | % | ||||||||||
| Other (1) | 372,865 | 7.18 | % | N/A | 260,229 | 6.25 | % | N/A | ||||||||||||
| Total | $ | 8,557,182 | 4.75 | % | 8.3 | % | $ | 9,087,489 | 5.45 | % | 8.7 | % |
____________________
(1)Includes unsecured borrowings under senior notes and convertible senior notes. The senior notes are due August 2030, paying interest quarterly at a rate of 9.375% per annum on the aggregate principal amount, which was $115.0 million on December 31, 2025. The convertible senior notes, which were repaid in full on their January 15, 2026 maturity date, paid interest semiannually at a rate of 6.25% per annum on the aggregate principal amount, which was $261.9 million on December 31, 2025.
48
Table of Contents
As of December 31, 2025, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under senior notes and convertible senior notes, was 4.8:1.0. Our Agency RMBS, given their liquidity and high credit quality, are eligible for higher levels of leverage, while MSR, with less liquidity and/or more exposure to prepayment risk, utilize lower levels of leverage. Generally, our debt-to-equity ratio is directly correlated to the composition of our portfolio; typically, the higher the percentage of Agency RMBS we hold, the higher our debt-to-equity ratio will be. However, in addition to portfolio mix, our debt-to-equity ratio is a function of many other factors, including the liquidity of our portfolio, the availability and price of our financing, the diversification of our counterparties and their available capacity to finance our assets, and anticipated regulatory developments. We may alter the percentage allocation of our portfolio among our target assets depending on the relative value of the assets that are available to purchase from time to time, including at times when we are deploying proceeds from offerings we conduct. We believe the current degree of leverage within our portfolio helps ensure that we have access to unused borrowing capacity, thus supporting our liquidity and the strength of our balance sheet.
The following table provides a summary of our borrowings under repurchase agreements (excluding those collateralized by U.S. Treasuries), revolving credit facilities, warehouse lines of credit, senior notes and convertible senior notes and our debt-to-equity ratios for the three months ended December 31, 2025, and the four immediately preceding quarters:
| (dollars in thousands) | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Three Months Ended | Quarterly Average | End of Period Balance | Maximum Balance of Any Month-End | End of Period Total Borrowings to Equity Ratio | End of Period Net Long (Short) TBA Cost Basis | End of Period Net Payable (Receivable) for Unsettled RMBS | End of Period Economic Debt-to-Equity Ratio (1) | |||||||||||||||||
| December 31, 2025 | $ | 8,318,151 | $ | 8,557,182 | $ | 8,557,182 | 4.8:1.0 | $ | 4,185,465 | $ | (177,891) | 7.0:1.0 | ||||||||||||
| September 30, 2025 | $ | 8,671,136 | $ | 8,430,709 | $ | 8,525,078 | 4.8:1.0 | $ | 4,391,419 | $ | (133,405) | 7.2:1.0 | ||||||||||||
| June 30, 2025 | $ | 10,477,013 | $ | 10,175,579 | $ | 10,737,324 | 5.4:1.0 | $ | 3,009,819 | $ | 108,474 | 7.0:1.0 | ||||||||||||
| March 31, 2025 | $ | 9,995,726 | $ | 10,942,563 | $ | 10,942,563 | 5.1:1.0 | $ | 3,001,672 | $ | (643,896) | 6.2:1.0 | ||||||||||||
| December 31, 2024 | $ | 9,566,487 | $ | 9,087,489 | $ | 10,293,529 | 4.3:1.0 | $ | 4,493,055 | $ | 269,370 | 6.5:1.0 |
____________________
(1)Defined as total borrowings under repurchase agreements (excluding those collateralized by U.S. Treasuries), revolving credit facilities, warehouse lines of credit, senior notes and convertible senior notes, plus implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, divided by total equity.
Equity
The following table provides details of our changes in stockholders’ equity from December 31, 2024 to December 31, 2025:
| (in millions, except per share amounts) | Book Value | Common Shares Outstanding | Common Book Value Per Share | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Common stockholders’ equity at December 31, 2024 | $ | 1,500.7 | 103.7 | $ | 14.47 | ||||
| Net loss | (454.3) | ||||||||
| Other comprehensive income | 320.4 | ||||||||
| Comprehensive loss | (133.9) | ||||||||
| Dividends on preferred stock | (52.8) | ||||||||
| Comprehensive loss attributable to common stockholders | (186.7) | ||||||||
| Dividends on common stock | (159.8) | ||||||||
| Other | 11.5 | 1.1 | |||||||
| Balance before capital transactions | 1,165.7 | 104.8 | |||||||
| Issuance of common stock, net of offering costs | 0.4 | — | |||||||
| Common stockholders’ equity at December 31, 2025 | $ | 1,166.1 | 104.8 | $ | 11.13 | ||||
| Total preferred stock liquidation preference | 621.8 | ||||||||
| Total stockholders’ equity at December 31, 2025 | $ | 1,787.9 |
49
Table of Contents
U.S. GAAP to Estimated Taxable Income
The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and TRSs for the years ended December 31, 2025 and 2024:
| Year Ended December 31, 2025 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | TRS | REIT | Consolidated | |||||||||
| GAAP net income (loss), pre-tax | $ | 55.3 | $ | (500.7) | $ | (445.4) | ||||||
| State taxes | 3.5 | — | 3.5 | |||||||||
| Adjusted GAAP net income (loss), pre-tax | 58.8 | (500.7) | (441.9) | |||||||||
| Permanent differences: | ||||||||||||
| State deferred tax benefit | (3.1) | — | (3.1) | |||||||||
| Other permanent differences | 0.1 | 23.5 | 23.6 | |||||||||
| Temporary differences: | ||||||||||||
| Net accretion of OID and market discount | (64.7) | 18.9 | (45.8) | |||||||||
| Net unrealized gains and losses | 102.4 | 183.6 | 286.0 | |||||||||
| Net realized gains and losses on sales of RMBS | — | 0.2 | 0.2 | |||||||||
| Net realized gains and losses on sales of MSR | (7.9) | (23.7) | (31.6) | |||||||||
| Credit loss impairment | — | (0.1) | (0.1) | |||||||||
| Litigation settlement expense | — | 293.1 | 293.1 | |||||||||
| Other temporary differences | (2.0) | (11.4) | (13.4) | |||||||||
| Capital loss carryforward utilization | — | (59.7) | (59.7) | |||||||||
| Estimated taxable income | 83.6 | (76.3) | 7.3 | |||||||||
| Dividend paid deduction | — | — | — | |||||||||
| Estimated taxable income post-dividend paid deduction | $ | 83.6 | $ | (76.3) | $ | 7.3 |
| Year Ended December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | TRS | REIT | Consolidated | |||||||||
| GAAP net income (loss), pre-tax | $ | 183.6 | $ | 161.2 | $ | 344.8 | ||||||
| State taxes | (10.1) | — | (10.1) | |||||||||
| Adjusted GAAP net income (loss), pre-tax | 173.5 | 161.2 | 334.7 | |||||||||
| Permanent differences: | ||||||||||||
| Dividends from TRSs | — | 96.9 | 96.9 | |||||||||
| State deferred tax expense | 6.8 | — | 6.8 | |||||||||
| Other permanent differences | — | 6.8 | 6.8 | |||||||||
| Temporary differences: | ||||||||||||
| Net accretion of OID and market discount | (68.2) | 40.4 | (27.8) | |||||||||
| Net unrealized gains and losses | (6.5) | (215.1) | (221.6) | |||||||||
| Net realized gains and losses on sales of RMBS | — | 3.1 | 3.1 | |||||||||
| Net realized gains and losses on sales of MSR | 11.5 | (4.9) | 6.6 | |||||||||
| Credit loss impairment | — | 0.3 | 0.3 | |||||||||
| Other temporary differences | (0.1) | (6.5) | (6.6) | |||||||||
| Capital loss carryforward deferral | — | 89.5 | 89.5 | |||||||||
| Net operating loss carryforward utilization | (71.8) | — | (71.8) | |||||||||
| Estimated taxable income | 45.2 | 171.7 | 216.9 | |||||||||
| Dividend paid deduction | — | (171.7) | (171.7) | |||||||||
| Estimated taxable income post-dividend paid deduction | $ | 45.2 | $ | — | $ | 45.2 |
50
Table of Contents
The permanent differences recorded in 2025 and 2024 included a difference in compensation expense related to the officer’s compensation limitation, dividends paid on unvested and outstanding equity incentive awards, as applicable, non-cash equity compensation expense for tax purposes, amortization of goodwill for tax purposes, and state taxes, net of federal benefit in the Company’s TRSs. Additionally, permanent differences recorded in 2024 included differences related to dividends paid from the Company’s TRSs to the REIT, as well as the dividends paid deduction for tax purposes. The temporary tax differences recorded in 2025 and 2024 were principally timing differences between U.S. GAAP and tax accounting related to unrealized gains and losses from derivative instruments, realized and unrealized gains and losses from MSR and RMBS, accretion and amortization from RMBS, litigation expenses, changes in reserves related to servicing advances and allowance for credit losses on certain RMBS, deferral of net capital losses and utilization of net operating losses.
Change in Accumulated Other Comprehensive Loss
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option, do not impact our GAAP net (loss) income or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive loss.” As a result of this fair value accounting through stockholders’ equity, we expect our net income to have less significant fluctuations and result in less U.S. GAAP to taxable income timing differences than if the portfolio were accounted for as trading instruments.
Dividends
For the year ended December 31, 2025, we declared cash dividends totaling $1.52 per common share. As a REIT, we are required to distribute at least 90% of our taxable income to stockholders, subject to certain distribution requirements. For the year ended December 31, 2025, the REIT generated a taxable loss and therefore, no distribution was required. Temporary differences between GAAP net income (loss) and taxable income can generate deterioration in book value on a permanent and temporary basis as taxable income is distributed that has not been earned for U.S. GAAP purposes.
Liquidity and Capital Resources
Our liquidity and capital resources are managed and forecasted on a daily basis. We believe this helps ensure that we have sufficient liquidity to absorb market events that could negatively impact collateral valuations and result in margin calls. We also believe that it gives us the flexibility to manage our portfolio to take advantage of market opportunities.
Our principal sources of cash consist of borrowings under repurchase agreements, revolving credit facilities, warehouse lines of credit, senior notes, payments of principal and interest we receive on our target assets, cash generated from our operating results, and proceeds from capital market transactions. We typically use cash to repay principal and interest on our borrowings, to purchase our target assets, to make dividend payments on our capital stock, and to fund our operations. To the extent that we raise additional equity capital through capital market transactions, we anticipate using cash proceeds from such transactions to purchase our target assets and for other general corporate purposes. Such general corporate purposes may include the refinancing or repayment of debt, the repurchase or redemption of common and preferred equity securities, and other capital expenditures. We believe that cash generated from our operating results, liquidity under our borrowing capacity and proceeds from capital market transactions will be sufficient to meet our cash requirements for at least the next twelve months.
As of December 31, 2025, we held $842.3 million in cash and cash equivalents available to support our operations; $9.0 billion of AFS securities, MSR, mortgage loans held-for-sale and derivative assets held at fair value; and $8.6 billion of outstanding debt in the form of repurchase agreements and borrowings under revolving credit facilities, warehouse lines of credit, senior notes and convertible senior notes. The debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under senior notes and convertible senior notes, was 4.8:1.0 for the three months ended December 31, 2025, consistent with the prior quarter. The debt-to-equity ratio for the year ended December 31, 2025 increased from 4.3:1.0 to 4.8:1.0, predominantly driven by a decrease in total stockholders’ equity as a result of the comprehensive loss incurred and dividends declared during the year ended December 31, 2025. During the three and twelve months ended December 31, 2025, our economic debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under senior notes and convertible senior notes, implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, decreased from 7.2:1.0 to 7.0:1.0 and increased from 6.5:1.0 to 7.0:1.0, respectively.
51
Table of Contents
As of December 31, 2025, we held approximately $6.5 million of unpledged Agency RMBS and $3.3 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on unpledged securities of approximately $8.0 million. As of December 31, 2025, we held approximately $4.3 million of unpledged MSR and $7.0 million of unpledged servicing advances. Overall, on December 31, 2025, we had $102.1 million unused committed and $950.0 million unused uncommitted borrowing capacity on MSR financing facilities, and $78.5 million in unused committed borrowing capacity on servicing advance financing facilities. As of December 31, 2025, we held approximately $0.3 million of unpledged mortgage loans and had $25.6 million unused committed borrowing capacity on our warehouse lines of credit and $45.9 million unused uncommitted borrowing capacity on our loan repurchase agreement. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes. On a daily basis, we monitor and forecast our available, or excess, liquidity. Additionally, we frequently perform shock analyses against various market events to monitor the adequacy of our excess liquidity.
During the year ended December 31, 2025, we did not experience any material issues accessing our funding sources. We expect ongoing sources of financing to be primarily repurchase agreements, revolving credit facilities, warehouse lines of credit, senior notes and similar financing arrangements. We plan to finance our assets with a moderate amount of leverage, the level of which may vary based upon the particular characteristics of our portfolio and market conditions.
As of December 31, 2025, we had master repurchase agreements in place with 34 counterparties (lenders), the majority of which are U.S. domiciled financial institutions, and we continue to evaluate additional counterparties to manage and optimize counterparty risk. Under our repurchase agreements, we are required to pledge additional assets as collateral to our lenders when the estimated fair value of the existing pledged collateral under such agreements declines and such lenders, through a margin call, demand additional collateral. Lenders generally make margin calls because of a perceived decline in the value of our assets collateralizing the repurchase agreements. This may occur following the monthly principal reduction of assets due to scheduled amortization and prepayments on the underlying mortgages, or may be caused by changes in market interest rates, a perceived decline in the market value of the investments and other market factors. To cover a margin call, we may pledge additional assets or cash. At maturity, any cash on deposit as collateral is generally applied against the repurchase agreement balance, thereby reducing the amount borrowed. Should the value of our assets suddenly decrease, significant margin calls on our repurchase agreements could result, causing an adverse change in our liquidity position.
In addition to our master repurchase agreements that fund our Agency and non-Agency securities, we have three repurchase facilities and two revolving credit facilities that provide short- and long-term financing for our MSR portfolio. We also have one revolving credit facility that provides long-term financing for our servicing advances, and one master repurchase agreement and one warehouse line of credit that provide short-term financing for our mortgage loans held-for-sale. A summary of our MSR, servicing advance and mortgage loan financing facilities is provided in the table below:
| (in thousands) | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2025 | ||||||||||||||||||
| Expiration Date (1) | Amount Outstanding | Unused Committed Capacity (2) | Unused Uncommitted Capacity | Total Capacity | Eligible Collateral | |||||||||||||
| March 31, 2027 | $ | 567,731 | $ | 82,269 | $ | 250,000 | $ | 900,000 | Mortgage servicing rights | |||||||||
| March 8, 2029 | $ | 280,140 | $ | 19,860 | $ | 200,000 | $ | 500,000 | Mortgage servicing rights (3) | |||||||||
| May 22, 2026 | $ | 375,000 | $ | — | $ | 175,000 | $ | 550,000 | Mortgage servicing rights (4) | |||||||||
| October 26, 2026 | $ | 160,000 | $ | — | $ | 140,000 | $ | 300,000 | Mortgage servicing rights (4) | |||||||||
| July 30, 2026 | $ | 115,000 | $ | — | $ | 185,000 | $ | 300,000 | Mortgage servicing rights (4) | |||||||||
| June 14, 2026 | $ | 71,500 | $ | 78,500 | $ | — | $ | 150,000 | Mortgage servicing advances | |||||||||
| August 18, 2026 | $ | 9,406 | $ | 25,594 | $ | 15,000 | $ | 50,000 | Mortgage loans held-for-sale | |||||||||
| June 25, 2026 | $ | 4,095 | $ | — | $ | 45,905 | $ | 50,000 | Mortgage loans held-for-sale |
____________________
(1)The facilities are set to mature on the stated expiration date, unless extended pursuant to their terms.
(2)Represents unused capacity amounts to which commitment fees are charged.
(3)The revolving period of this facility ceases on March 8, 2028, at which time the facility starts a 12-month amortization period.
(4)These repurchase facilities are secured by the related VFNs issued by TH MSR Issuer Trust and collateralized by portions of our MSR portfolio.
52
Table of Contents
We are subject to a variety of financial covenants under our lending agreements. The following represent the most restrictive financial covenants across our lending agreements as of December 31, 2025:
•Total indebtedness to tangible net worth must be less than 8.0:1.0. As of December 31, 2025, our total indebtedness to tangible net worth, as defined, was 5.0:1.0.
•Liquidity, as defined, and unrestricted cash must be greater than $156.1 million and $75.0 million, respectively. As of December 31, 2025, our liquidity, as defined, was $881.6 million and our unrestricted cash balance was $842.3 million.
•Net worth, as defined, must be greater than $1.5 billion. As of December 31, 2025, our net worth, as defined, was $1.8 billion.
We are also subject to additional financial covenants in connection with various other agreements we enter into in the normal course of our business. We intend to continue to operate in a manner which complies with all of our financial covenants.
The following table summarizes assets at carrying values that were pledged or restricted as collateral for the future payment obligations of repurchase agreements, revolving credit facilities and warehouse lines of credit at December 31, 2025 and December 31, 2024:
| (in thousands) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Available-for-sale securities, at fair value | $ | 6,505,374 | $ | 7,097,561 | ||
| Mortgage servicing rights, at fair value | 2,417,593 | 2,989,106 | ||||
| Mortgage loans held-for-sale, at fair value | 13,350 | 2,059 | ||||
| Restricted cash | 108,723 | 218,715 | ||||
| Due from counterparties | 206,514 | 25,231 | ||||
| Derivative assets, at fair value | 67,227 | 5,031 | ||||
| Other assets | 100,133 | 118,686 | ||||
| Total | $ | 9,418,914 | $ | 10,456,389 |
Although we generally intend to hold our target assets as long-term investments, we may sell certain of our assets in order to manage our interest rate risk and liquidity needs, to meet other operating objectives and to adapt to market conditions. Our Agency RMBS are generally actively traded and thus, in most circumstances, readily liquid. However, certain of our assets, including MSR and mortgage loans held-for-sale, are subject to longer trade timelines, and, as a result, market conditions could significantly and adversely affect the liquidity of our assets. Any illiquidity of our assets may make it difficult for us to sell such assets if the need or desire arises. Our ability to quickly sell certain assets, such as MSR and mortgage loans, may be limited by delays encountered while obtaining certain Agency approvals required for such dispositions and may be further limited by delays due to the time period needed for negotiating transaction documents, conducting diligence, and complying with Agency requirements regarding the transfer of such assets before settlement may occur. Consequently, even if we identify a buyer for our MSR and mortgage loans, there is no assurance that we would be able to quickly sell such assets if the need or desire arises.
In addition, if we are required to liquidate all or a portion of our portfolio quickly, we may realize significantly less than the value at which we previously recorded our assets. Assets that are illiquid are more difficult to finance, and to the extent that we use leverage to finance assets that become illiquid, we may lose that leverage or have it reduced. Assets tend to become less liquid during times of financial stress, which is often the time that liquidity is most needed. As a result, our ability to sell assets or vary our portfolio in response to changes in economic and other conditions may be limited by liquidity constraints, which could adversely affect our results of operations and financial condition.
We cannot predict the timing and impact of future sales of our assets, if any. Because many of our assets are financed with repurchase agreements, revolving credit facilities and warehouse lines of credit, a significant portion of the proceeds from sales of our assets (if any), prepayments and scheduled amortization are used to repay balances under these financing sources.
53
Table of Contents
The following table provides the maturities of our repurchase agreements, revolving credit facilities, warehouse lines of credit, senior notes and convertible senior notes as of December 31, 2025 and December 31, 2024:
| (in thousands) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Within 30 days | $ | 2,512,817 | $ | 2,377,824 | ||
| 30 to 59 days | 1,745,355 | 2,316,237 | ||||
| 60 to 89 days | 1,702,483 | 1,307,145 | ||||
| 90 to 119 days | 916,101 | 759,177 | ||||
| 120 to 364 days | 721,500 | 366,706 | ||||
| One to three years | 567,731 | 1,960,400 | ||||
| Three to five years | 391,195 | — | ||||
| Total | $ | 8,557,182 | $ | 9,087,489 |
For the year ended December 31, 2025, our restricted and unrestricted cash balance increased approximately $244.3 million to $1.1 billion at December 31, 2025. The cash movements can be summarized by the following:
•Cash flows from operating activities. For the year ended December 31, 2025, operating activities increased our cash balances by approximately $88.9 million, primarily driven by our financial results for the year.
•Cash flows from investing activities. For the year ended December 31, 2025, investing activities increased our cash balances by approximately $911.6 million, primarily driven by sales of and principal payments on Agency RMBS, sales of MSR and net proceeds from reverse repurchase agreements, partially offset by purchases of Agency RMBS, MSR and net payments on derivative instruments.
•Cash flows from financing activities. For the year ended December 31, 2025, financing activities decreased our cash balance by approximately $756.2 million, primarily driven by net paydowns on our repurchase agreement and revolving credit facility financing, as well as the payment of dividends, partially offset by the issuance of senior notes.
Recently Issued Accounting Standards
Refer to Note 2 - Basis of Presentation and Significant Accounting Policies of the notes to the consolidated financial statements included in Part II, Item 8 of this Form 10-K.
Inflation
Our assets and liabilities are financial in nature. As a result, changes in interest rates and other factors impact our performance far more than does inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Our financial statements are prepared in accordance with U.S. GAAP and dividends are based upon net ordinary income and capital gains as calculated for tax purposes; in each case, our results of operations and reported assets, liabilities and equity are measured with reference to historical cost or fair value without considering inflation.
Other Matters
We intend to conduct our business so as to maintain our exempt status under, and not to become regulated as, an investment company for purposes of the 1940 Act. If we failed to maintain our exempt status under the 1940 Act and became regulated as an investment company, our ability to, among other things, use leverage would be substantially reduced and, as a result, we would be unable to conduct our business as described in Item 1, “Business - Other Business - Regulation” of this Annual Report on Form 10-K. Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the 1940 Act in order to maintain our exempt status. As of December 31, 2025, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Code for the year ended December 31, 2025. We also calculate that our revenue qualified for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2025. Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2025, we believe that we qualified as a REIT under the Code.
54
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: 0001465740-25-000083.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023. Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
General
We are a Maryland corporation that invests in, finances and manages MSR and Agency RMBS, and, through our operational platform, RoundPoint Mortgage Servicing LLC, or RoundPoint, we are one of the largest servicers of conventional loans in the country. We are structured as an internally-managed REIT and our common stock is listed on the NYSE under the symbol “TWO.” We seek to leverage our core competencies of understanding and managing interest rate and prepayment risk to invest in our portfolio of MSR and Agency RMBS. Our objective is to deliver more stable performance, relative to RMBS portfolios without MSR, across changing market environments, and we are acutely focused on creating sustainable stockholder value over the long term.
One of our wholly owned subsidiaries, TH MSR Holdings LLC (formerly Matrix Financial Services Corporation) holds the requisite approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent a contractual right to control the servicing of a mortgage loan, the obligation to service the loan in accordance with applicable laws and requirements and the right to collect a fee for the performance of servicing activities, such as collecting principal and interest from a borrower and distributing those payments to the owner of the loan. TH MSR Holdings acquires MSR from third-party originators through flow and bulk purchases, as well as through the recapture of MSR on loans in its MSR portfolio that refinance. Beginning in 2024, TH MSR Holdings also acquires MSR on loans originated by its subsidiary, RoundPoint, through purchases and recapture of MSR. TH MSR Holdings does not directly service mortgage loans; instead, it engages its wholly owned subsidiary, RoundPoint, to handle substantially all servicing functions for the mortgage loans underlying our MSR. Our MSR business leverages our core competencies in prepayment and interest rate risk analytics, and the MSR assets may provide offsetting risks to our Agency RMBS, hedging both interest rate and mortgage spread risk.
28
Table of Contents
RoundPoint has approvals from Fannie Mae and Freddie Mac to service residential mortgage loans, and services mortgage loans underlying TH MSR Holdings’ MSR as well as MSR owned by third parties. Late in the second quarter of 2024, RoundPoint began operating its in-house, direct-to-consumer originations platform, which was established primarily to benefit our MSR portfolio through the retention or recapture of existing borrowers by providing them with competitive refinance and purchase mortgage options. The originations platform also originates loans for new borrowers that do not currently have a mortgage loan serviced by RoundPoint and brokers second lien loans to our borrowers. For our own MSR portfolio, adding new or recaptured MSR through our origination platform is intended to hedge faster than expected MSR prepayment speeds in a refinance environment, and requires less capital relative to acquiring MSR through flow and bulk purchases from third-party originators. In addition, origination activities are generally counter-cyclical to MSR; MSR fair value tends to move opposite to origination volume. For example, the value of MSR typically increases in periods marked by low origination activity and vice versa. Thus, origination activities provide supplementary sources of profitability to our stockholders while also hedging our MSR.
Our Agency RMBS portfolio is comprised primarily of fixed rate mortgage-backed securities backed by single-family and multi-family mortgage loans. All of our principal and interest Agency RMBS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of our Agency RMBS portfolio is comprised of whole pool certificates.
We seek to deploy moderate leverage as part of our investment strategy. We generally finance our Agency RMBS through short- and long-term borrowings structured as repurchase agreements. We also finance our MSR through revolving credit facilities, repurchase agreements and convertible senior notes. Additionally, we finance our origination of mortgage loans through warehouse facilities.
We have elected to be treated as a REIT for U.S. federal income tax purposes. To qualify as a REIT we are required to meet certain investment and operating tests and annual distribution requirements. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders, do not participate in prohibited transactions and maintain our intended qualification as a REIT. However, certain activities that we may perform may cause us to earn income which will not be qualifying income for REIT purposes. We have designated certain of our subsidiaries as taxable REIT subsidiaries, or TRSs, as defined in the Internal Revenue Code, to engage in such activities. We also operate our business in a manner that will permit us to maintain our exemption from registration under the Investment Company Act of 1940, as amended, or the 1940 Act. Certain of our subsidiaries have obtained the requisite licenses and approvals to own and manage MSR and to originate and directly service residential mortgage loans.
Factors Affecting our Operating Results
Our net interest income includes income from our securities portfolio, including the amortization of purchase premiums and accretion of purchase discounts, and mortgage loans held-for-sale. Net interest income, as well as our servicing income, net of servicing costs, will fluctuate primarily as a result of changes in market interest rates, our financing costs and prepayment speeds on our assets. Interest rates, financing costs and prepayment rates 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.
Fair Value Measurement
A significant portion of our assets and liabilities are reported at fair value and, therefore, our consolidated balance sheets and statements of comprehensive income (loss) are significantly affected by fluctuations in market prices. At December 31, 2024, approximately 85.0% of our total assets, or $10.4 billion, consisted of financial instruments recorded at fair value. See Note 12 - Fair Value to the consolidated financial statements, included in this Annual Report on Form 10-K, for descriptions of valuation methodologies used to measure material assets and liabilities at fair value and details of the valuation models, key inputs to those models and significant assumptions utilized. Although we execute various hedging strategies to mitigate our exposure to changes in fair value, we cannot fully eliminate our exposure to volatility caused by fluctuations in market prices.
Any temporary change in the fair value of our AFS securities, excluding certain AFS securities for which we have elected the fair value option, is recorded as a component of accumulated other comprehensive loss and does not impact our reported income (loss) for U.S. GAAP purposes, or GAAP net income (loss). However, changes in the provision for credit losses on AFS securities are recognized immediately in GAAP net income (loss). Our GAAP net income (loss) is also affected by fluctuations in market prices on the remainder of our financial assets and liabilities recorded at fair value, including interest rate swap and swaption agreements and certain other derivative instruments (i.e., Agency to-be-announced securities, or TBAs, options on TBAs, futures, options on futures, inverse interest-only securities, interest rate lock commitments and forward loan sale commitments), which are accounted for as derivative trading instruments under U.S. GAAP, fair value option elected AFS securities, MSR and mortgage loans held-for-sale.
We have numerous internal controls in place to help ensure the appropriateness of fair value measurements. Significant fair value measures are subject to detailed analytics and management review and approval.
29
Table of Contents
Our entire Agency RMBS investment portfolio reported at fair value is priced by third-party brokers and/or by independent pricing vendors. We generally receive three or more broker and vendor quotes on pass-through Agency P&I RMBS, and generally receive multiple broker or vendor quotes on all other securities, including interest-only and inverse interest-only Agency RMBS. For Agency RMBS, the third-party pricing vendors and brokers use pricing models that commonly incorporate such factors as coupons, primary and secondary mortgage rates, rate reset periods, issuer, prepayment speeds, credit enhancements and expected life of the security.
We evaluate the prices we receive from both third-party brokers and pricing vendors by comparing those prices to actual purchase and sale transactions, our internally modeled prices calculated based on market observable rates and credit spreads, and to each other both in current and prior periods. We review and may challenge valuations from third-party brokers and pricing vendors to ensure that such quotes and valuations are indicative of fair value as a result of this analysis. We then estimate the fair value of each security based upon the median of the final broker quotes received, subject to internally-established hierarchy and override procedures.
We utilize “bid side” pricing for our Agency RMBS and, as a result, certain assets, especially the most recent purchases, may realize a markdown due to the “bid-offer” spread. To the extent that this occurs on available-for-sale securities not accounted for under the fair value option, any economic effect of this would be reflected in accumulated other comprehensive loss.
We estimate the fair value of our MSR using a discounted cash flow model, which incorporates both observable and unobservable market data, including principal balance, note rate, geographical location, loan-to-value (LTV) ratios, FICO and other loan characteristics, along with servicing fee, ancillary income, earnings rates on escrow balances and recapture rates. Significant unobservable inputs include prepayment speeds; option adjusted spread, or OAS, which represents the incremental spread added to the risk-free rate to reflect the effects of any embedded options and other risk inherent in MSR; and cost to service. We obtain third-party valuations, industry surveys and other available market data quarterly to assess the reasonableness of the the significant unobservable inputs used in the cash flow model, as well as fair value calculated by the cash flow model, subject to internally-established hierarchy and override procedures.
Considerable judgment is used in forming conclusions and estimating inputs to our Level 3 fair value measurements. Level 3 inputs such as interest rate movements, prepayments speeds, credit losses and discount rates are inherently difficult to estimate. Changes to these inputs can have a significant effect on fair value measurements. Accordingly, there is no assurance that our estimates of fair value are indicative of the amounts that would be realized on the ultimate sale or exchange of these assets. At December 31, 2024, 24.6% of our total assets were classified as Level 3 fair value assets.
Critical Accounting Estimates
The preparation of financial statements in accordance with U.S. GAAP requires us to make certain judgments and assumptions, based on information available at the time of our preparation of the financial statements, in determining accounting estimates used in preparation of the statements. Accounting estimates are considered critical if the estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made and if different estimates reasonably could have been used in the reporting period or changes in the accounting estimate are reasonably likely to occur from period to period that would have a material impact on our financial condition, results of operations or cash flows. Our significant accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Our most critical accounting policies involve our fair valuation of AFS securities, MSR and derivative instruments.
The methods used by us to estimate fair value for AFS securities, MSR and derivative instruments may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while we believe that our valuation methods are appropriate and consistent with other market participants, the use of different methodologies, or assumptions, to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. We use prices obtained from third-party pricing vendors or broker quotes deemed indicative of market activity and current as of the measurement date, which in periods of market dislocation, may have reduced transparency. For more information on our fair value measurements, see Note 12 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Additionally, the key economic assumptions and sensitivity of the fair value of MSR to immediate adverse changes in these assumptions are presented in Note 6 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
30
Table of Contents
Market Conditions and Outlook
Interest rates remained volatile throughout 2024 as fixed-income market participants considered the impact on Federal Reserve’s policy (the Fed) of often conflicting economic signals on employment and inflation. By the third quarter, inflation data showed enough progress towards the Fed’s two percent target that the Fed cut rates by 50 basis points in September. The Treasury yield curve steepened as the Fed cut rates while robust supply of longer-term Treasuries kept longer end rates high. Mortgage spread volatility declined as the Fed began to cut rates, though nominal current coupon spreads remained wider than longer-term averages. MSR valuations were well supported throughout the year, with balanced supply and demand and favorable prepayment rates.
During the fourth quarter of 2024, interest rates increased across the Treasury curve as both job and inflation data firmed up, driving a shift from the third quarter of 2024 to a hawkish stance from the Fed. The Fed delivered two 25 basis point interest rate cuts during the fourth quarter of 2024, bringing the total to 100 basis points for the year, while the market’s expectations for more cuts in 2025 went from 4.5 to start the fourth quarter of 2024 to 1.5 cuts by quarter end, making it one of the most volatile episodes in recent Fed policy cycles. The bond market also had to contend with the outcome of the U.S. Presidential election, which fueled a rise in short-dated interest rate volatility in October, spiking to the 95th percentile of history in the post-COVID era. As the results of November’s U.S. Congressional and Presidential elections made it clear that the Republican Party would be in control of both the executive and legislative branches of government, expansionary fiscal policy and the potential economic impact from tariffs led to a bearish steepening of the Treasury rate curve. Over the fourth quarter of 2024, the 10-year Treasury yield increased by 79 basis points to finish at 4.57% while the 2-year increased by 60 basis points to 4.24%, steepening the Treasury yield curve by 19 basis points. The S&P 500 was higher by about 2.1%.
Mortgage performance was volatile from month-to-month, as spreads widened significantly in October as rates and volatility increased only to recover in November following the Presidential election. Mortgages gave back some of their gains in December in light of the continued strengthening economic data and a more hawkish Fed posture toward year end. Ultimately, our preferred implied volatility gauge, 2-year options on 10-year rates, increased from 94 to 101 basis points on an annualized basis, right in the middle of its range for 2024. The nominal spread on current coupon MBS finished 11 basis points wider at 117 basis points to the Treasury curve, while the option-adjusted spread finished 6 basis points wider at 23. Nominal spreads remained attractive to longer-term averages, while option-adjusted spreads are tighter on a historical basis. Given that the Treasury rate curve bear steepened and implied volatility ticked up, on a hedged basis lower coupon mortgages generally underperformed while higher coupon mortgages outperformed. Higher coupon specified pools were the best performer, outperforming TBAs by at least a quarter point.
Primary mortgage rates increased in the fourth quarter of 2024, tracking the increase in yields on the longer end of the Treasury curve. The Freddie Mac 30-year rate increased by 78 basis points to 6.85%. Overall prepayment rates for 30-year Agency RMBS increased by 0.4% percentage points quarter-over-quarter to 6.9% CPR, as higher coupon speeds reflected the mini-refinance wave triggered by the fall in rates in the third quarter of 2024. Borrowers with a refinance incentive responded to the lowest mortgage rates in September with a propensity similar to borrower behavior back in 2019. Our MSR portfolio, with a low gross mortgage rate of 3.46%, came in at 4.9% CPR in the fourth quarter of 2024, down 0.4% percentage points compared to the third quarter of 2024, as slower seasonal factors began to take effect.
The housing market has shown some signs of improvement with home sales running at about 10% more volume on a year-on-year basis and inventory has begun to climb, though homes available for sale and turnover in the housing market remain at historically low levels. Home prices finished the year with a small gain and we expect another small but steady increase in 2025.
The MSR market remained stable and well supported, with bulk deals consistently receiving double digit competitive bids. Some large scale bids/acquisitions in the fourth quarter lifted 2024 transfers to $622 billion UPB, approximately the same amount as 2023, though the number of bulk bid opportunities dropped by 25% year-over-year.
RMBS funding markets remained stable and available throughout the fourth quarter of 2024. Spreads for repurchase agreements widened with financing for RMBS between SOFR plus 25 to 35 basis points. The increased spreads were the result of several factors including potential year-end funding pressures and uncertainty around Fed actions at their November and December meetings. In retrospect, year-end was uneventful in the funding markets and early indications for 2025 are that spreads are normalizing into a tighter historical context.
31
Table of Contents
Looking forward, given the fluidity of expectations on how the Fed will be managing rates, market participants are expected to remain keenly focused on incoming data on inflation and employment. New policy proposals and implementation by the incoming U.S. administration could add to market volatility. Nonetheless, driven by the rise in mortgage rates in the fourth quarter of 2024 plus weaker winter turnover seasonal factors, we anticipate prepayment rates will slow down in the near term. We expect our low mortgage rate MSR holdings, which remain hundreds of basis points below prevailing rates, to prepay below 4% CPR in the first quarter of 2025. Our portfolio is comprised primarily of lower interest rate mortgages, with less than 1% of the portfolio having incentive to refinance at current rates. We expect there to remain ample opportunities to add MSR at attractive spreads even as MSR transfer volume continues to normalize to pre-COVID levels. Nominal current coupon spreads remain wide compared to long-term history, and when either paired with MSR or hedged with rates, generate attractive levered returns. Though there are good reasons to believe that elevated interest rate volatility will persist for the short- to medium-term, the level of mortgage spread volatility has materially declined from early parts of this interest rate cycle, improving the risk adjusted return profile.
The following table provides the carrying value of our investment portfolio by asset type:
| (dollars in thousands) | December 31, 2024 | December 31, 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Agency RMBS | $ | 7,376,965 | 71.1 | % | $ | 8,335,245 | 73.2 | % | |||||
| Mortgage servicing rights | 2,994,271 | 28.9 | % | 3,052,016 | 26.8 | % | |||||||
| Other | 3,734 | — | % | 4,150 | — | % | |||||||
| Total | $ | 10,374,970 | $ | 11,391,411 |
Prepayment speeds and volatility due to interest rates
Our portfolio is subject to market risks, primarily interest rate risk and prepayment risk. We pair our MSR and interest-only Agency RMBS portfolio with a portion of our Agency pool portfolio to offset risk. During periods of decreasing interest rates with rising prepayment speeds, the market value of our Agency pools generally increases and the market value of our interest-only securities and MSR generally decreases. The inverse relationship occurs when interest rates rise and prepayments fall. Prepayment rates for the MSR portfolio declined to 4.9% over the fourth quarter of 2024, which is consistent with the universe of mortgage loans with similar coupon rates. Housing turnover rates tend to be slower in the fall and winter months due to school schedules, holidays and colder weather. In addition to changes in interest rates, changes in home price performance, key employment metrics and government programs, among other macroeconomic factors, can affect prepayment speeds. We believe our active portfolio management approach, including our asset selection process, positions us to respond to a variety of market scenarios. Although we are unable to predict future interest rate movements, our strategy of pairing MSR with Agency RMBS, with a focus on managing various associated risks, including interest rate, prepayment, credit, mortgage spread and financing risk, is intended to generate stable performance, relative to RMBS portfolios without MSR, with a low level of sensitivity to changes in the yield curve, prepayments and interest rate cycles.
The following table provides the three-month average CPR experienced by our Agency RMBS and MSR during the three months ended December 31, 2024, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | |||||||||||
| Agency RMBS | 7.5 | % | 7.2 | % | 7.3 | % | 4.8 | % | 5.2 | % | |||||
| Mortgage servicing rights | 4.9 | % | 5.3 | % | 5.3 | % | 3.9 | % | 3.8 | % |
Our Agency RMBS are primarily collateralized by pools of fixed-rate mortgage loans. Our Agency portfolio also includes securities with implicit prepayment protection, including lower loan balances (securities collateralized by loans of less than $300,000 in initial principal balance), higher LTVs (securities collateralized by loans with LTVs greater than or equal to 80%), certain geographic concentrations, loans secured by investor-owned properties and lower FICO scores. Our overall allocation of Agency RMBS and holdings of pools with specific characteristics are viewed in the context of our aggregate portfolio strategy, including MSR and related derivative hedging instruments. Additionally, the selection of securities with certain attributes is driven by the perceived relative value of the securities, which factors in the opportunities in the marketplace, the cost of financing and the cost of hedging interest rate, prepayment, credit and other portfolio risks. Accordingly, our Agency RMBS capital allocation reflects management’s flexible approach to investing in the marketplace.
32
Table of Contents
The following tables provide the carrying value of our Agency RMBS portfolio by underlying mortgage loan rate type:
| December 31, 2024 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||
| ≤ 2.5% | $ | — | $ | — | — | % | — | % | — | % | $ | — | $ | — | — | |||||||||||||
| 3.0% | 220,041 | 188,239 | 4.9 | % | 85.7 | % | 3.7 | % | 195,717 | — | 38 | |||||||||||||||||
| 3.5% | 109,474 | 97,261 | 3.1 | % | 84.3 | % | 4.1 | % | 97,831 | — | 51 | |||||||||||||||||
| 4.0% | 585,683 | 537,910 | 9.4 | % | 100.0 | % | 4.6 | % | 577,462 | — | 55 | |||||||||||||||||
| 4.5% | 2,076,840 | 1,972,162 | 7.5 | % | 100.0 | % | 5.1 | % | 2,123,706 | — | 52 | |||||||||||||||||
| 5.0% | 1,759,213 | 1,713,538 | 6.9 | % | 100.0 | % | 5.8 | % | 1,791,565 | — | 33 | |||||||||||||||||
| 5.5% | 1,411,225 | 1,401,684 | 6.7 | % | 99.8 | % | 6.4 | % | 1,422,048 | — | 25 | |||||||||||||||||
| 6.0% | 499,542 | 505,297 | 13.0 | % | 91.5 | % | 6.9 | % | 509,491 | — | 25 | |||||||||||||||||
| ≥ 6.5% | 377,197 | 388,924 | 9.7 | % | 100.0 | % | 7.5 | % | 389,382 | — | 12 | |||||||||||||||||
| 7,039,215 | 6,805,015 | 7.7 | % | 98.7 | % | 5.7 | % | 7,107,202 | — | 37 | ||||||||||||||||||
| Other P&I | 561,159 | 540,946 | 0.1 | % | — | % | 5.4 | % | 557,799 | — | 15 | |||||||||||||||||
| Interest-only | 462,886 | 22,016 | 10.1 | % | — | % | 5.4 | % | 27,747 | (2,386) | 172 | |||||||||||||||||
| Agency Derivatives | 135,310 | 8,988 | 9.9 | % | — | % | 6.6 | % | 14,731 | — | 235 | |||||||||||||||||
| Total Agency RMBS | $ | 8,198,570 | $ | 7,376,965 | 91.1 | % | $ | 7,707,479 | $ | (2,386) |
| December 31, 2023 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||
| ≤ 2.5% | $ | 420,720 | $ | 359,801 | 3.6 | % | — | % | 3.3 | % | $ | 359,188 | $ | — | 30 | |||||||||||||
| 3.0% | 237,874 | 211,852 | 2.6 | % | 85.4 | % | 3.7 | % | 210,850 | — | 26 | |||||||||||||||||
| 3.5% | 125,647 | 115,675 | 2.0 | % | 84.9 | % | 4.3 | % | 113,092 | — | 22 | |||||||||||||||||
| 4.0% | 503,451 | 479,715 | 5.2 | % | 100.0 | % | 4.6 | % | 508,294 | — | 49 | |||||||||||||||||
| 4.5% | 2,331,021 | 2,281,535 | 5.2 | % | 100.0 | % | 5.1 | % | 2,384,460 | — | 40 | |||||||||||||||||
| 5.0% | 2,084,422 | 2,078,510 | 3.6 | % | 100.0 | % | 5.8 | % | 2,125,950 | — | 21 | |||||||||||||||||
| 5.5% | 1,358,288 | 1,370,920 | 5.4 | % | 99.8 | % | 6.4 | % | 1,371,534 | — | 18 | |||||||||||||||||
| 6.0% | 779,560 | 795,963 | 6.1 | % | 99.8 | % | 6.9 | % | 799,184 | — | 17 | |||||||||||||||||
| ≥ 6.5% | 8,448 | 8,853 | 7.4 | % | 97.8 | % | 7.8 | % | 9,084 | — | 249 | |||||||||||||||||
| 7,849,431 | 7,702,824 | 4.7 | % | 94.7 | % | 5.5 | % | 7,881,636 | — | 28 | ||||||||||||||||||
| Other P&I | 572,302 | 569,077 | 0.8 | % | — | % | 5.3 | % | 564,336 | — | 9 | |||||||||||||||||
| Interest-only | 840,723 | 51,098 | 5.3 | % | — | % | 4.3 | % | 58,567 | (3,619) | 100 | |||||||||||||||||
| Agency Derivatives | 163,735 | 12,246 | 8.0 | % | — | % | 6.7 | % | 17,814 | — | 225 | |||||||||||||||||
| Total Agency RMBS | $ | 9,426,191 | $ | 8,335,245 | 87.5 | % | $ | 8,522,353 | $ | (3,619) |
____________________
(1)Weighted average actual one-month CPR released at the beginning of the following month based on RMBS held as of the preceding month-end.
33
Table of Contents
Our MSR portfolio offers attractive spreads and has many risk reducing characteristics when paired with our Agency RMBS portfolio. The following table summarizes activity related to the UPB of loans underlying our MSR portfolio for the three months ended December 31, 2024, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | ||||||||||||||
| UPB at beginning of period | $ | 202,052,184 | $ | 209,389,409 | $ | 213,596,880 | $ | 215,647,172 | $ | 218,662,270 | |||||||||
| Purchases of mortgage servicing rights | 2,439,058 | 3,287,735 | 327,750 | 3,116,814 | 829,133 | ||||||||||||||
| Origination and recapture of mortgage servicing rights | 43,132 | 17,359 | — | — | — | ||||||||||||||
| Sales of mortgage servicing rights | 2,828 | (6,247,585) | — | (1,430,294) | (61,612) | ||||||||||||||
| Scheduled payments | (1,647,137) | (1,640,591) | (1,639,278) | (1,645,501) | (1,639,884) | ||||||||||||||
| Prepaid | (2,545,452) | (2,779,533) | (2,872,850) | (2,110,763) | (2,127,341) | ||||||||||||||
| Other changes | (27,604) | 25,390 | (23,093) | 19,452 | (15,394) | ||||||||||||||
| UPB at end of period | $ | 200,317,009 | $ | 202,052,184 | $ | 209,389,409 | $ | 213,596,880 | $ | 215,647,172 |
Counterparty exposure and leverage ratio
We monitor counterparty exposure amongst our broker, banking and lending counterparties on a daily basis. We believe our broker and banking counterparties are well-capitalized organizations, and we attempt to manage our cash balances across these organizations to reduce our exposure to any single counterparty.
As of December 31, 2024, we had entered into repurchase agreements with 36 counterparties, 19 of which had outstanding balances. In addition, we held short- and long-term borrowings under revolving credit facilities, warehouse facilities and unsecured convertible senior notes. As of December 31, 2024, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under convertible senior notes, was 4.3:1.0.
As of December 31, 2024, we held $504.6 million in cash and cash equivalents, approximately $5.4 million of unpledged Agency RMBS and $3.4 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on our unpledged securities of approximately $6.5 million. As of December 31, 2024, we held approximately $5.2 million of unpledged MSR and $22.9 million of unpledged servicing advances. Overall, on December 31, 2024, we had $70.1 million unused committed and $795.0 million unused uncommitted borrowing capacity on MSR financing facilities, and $59.7 million in unused committed borrowing capacity on servicing advance financing facilities. As of December 31, 2024, all of our mortgage loans were pledged for financing and we had $30.9 million unused committed borrowing capacity on our warehouse facilities. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes.
We also monitor exposure to our MSR counterparties. We may be required to make representations and warranties to investors in the loans underlying the MSR we own; however, some of our MSR were purchased on a bifurcated basis, meaning the representation and warranty obligations remain with the seller. If the representations and warranties we make prove to be inaccurate, we may be obligated to repurchase certain mortgage loans, which may impact the profitability of our portfolio. Although we obtain similar representations and warranties from the counterparty from which we acquired the relevant asset, if those representations and warranties do not directly mirror those we make to the investor, or if we are unable to enforce the representations and warranties against the counterparty for a variety of reasons, including the financial condition or insolvency of the counterparty, we may not be able to seek indemnification from our counterparties for any losses attributable to the breach.
34
Table of Contents
Summary of Results of Operations and Financial Condition
Our book value per common share for U.S. GAAP purposes was $14.47 at December 31, 2024, a decrease from $14.93 per common share at September 30, 2024, and a decrease from $15.21 per common share at December 31, 2023. The decline in book value for both the three and twelve months ended December 31, 2024 was primarily driven by unrealized losses recognized on AFS securities and dividends declared, partially offset by net servicing income earned. Our comprehensive loss attributable to common stockholders was $1.6 million and comprehensive income attributable to common stockholders was $107.6 million for the three and twelve months ended December 31, 2024, respectively, as compared to comprehensive income attributable to common stockholders of $38.9 million and comprehensive loss attributable to common stockholders of $49.7 million for the three and twelve months ended December 31, 2023, respectively.
35
Table of Contents
The following table presents the components of our comprehensive income (loss) for the three and twelve months ended December 31, 2024 and 2023:
| (in thousands, except share data) | Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Data: | December 31, | December 31, | |||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| (unaudited) | |||||||||||||||
| Net interest income (expense): | |||||||||||||||
| Interest income | $ | 103,774 | $ | 122,401 | $ | 450,152 | $ | 480,364 | |||||||
| Interest expense | 138,668 | 168,080 | 607,806 | 643,225 | |||||||||||
| Net interest expense | (34,894) | (45,679) | (157,654) | (162,861) | |||||||||||
| Net servicing income: | |||||||||||||||
| Servicing income | 167,568 | 178,609 | 681,648 | 685,777 | |||||||||||
| Servicing costs | 4,575 | 12,029 | 20,069 | 95,488 | |||||||||||
| Net servicing income | 162,993 | 166,580 | 661,579 | 590,289 | |||||||||||
| Other income (loss): | |||||||||||||||
| Loss on investment securities | (8,009) | (82,469) | (40,038) | (69,970) | |||||||||||
| Gain (loss) on servicing asset | 82,520 | (172,589) | (62,674) | (111,620) | |||||||||||
| Gain (loss) on interest rate swap and swaption agreements | 199,612 | (139,234) | 147,871 | (52,946) | |||||||||||
| Loss on other derivative instruments | (55,144) | (143,812) | (41,017) | (166,210) | |||||||||||
| Gain on mortgage loans held-for-sale | 558 | — | 1,482 | — | |||||||||||
| Other income | 850 | — | 1,199 | 5,103 | |||||||||||
| Total other income (loss) | 220,387 | (538,104) | 6,823 | (395,643) | |||||||||||
| Expenses: | |||||||||||||||
| Compensation and benefits | 21,800 | 21,297 | 89,753 | 52,865 | |||||||||||
| Other operating expenses | 19,085 | 23,959 | 76,241 | 62,313 | |||||||||||
| Total expenses | 40,885 | 45,256 | 165,994 | 115,178 | |||||||||||
| Income (loss) before income taxes | 307,601 | (462,459) | 344,754 | (83,393) | |||||||||||
| Provision for (benefit from) income taxes | 30,872 | (29,259) | 46,586 | 22,978 | |||||||||||
| Net income (loss) | 276,729 | (433,200) | 298,168 | (106,371) | |||||||||||
| Dividends on preferred stock | (11,784) | (12,012) | (47,136) | (48,607) | |||||||||||
| Gain on repurchase and retirement of preferred stock | — | 519 | 644 | 2,973 | |||||||||||
| Net income (loss) attributable to common stockholders | $ | 264,945 | $ | (444,693) | $ | 251,676 | $ | (152,005) | |||||||
| Basic earnings (loss) per weighted average common share | $ | 2.54 | $ | (4.56) | $ | 2.41 | $ | (1.60) | |||||||
| Diluted earnings (loss) per weighted average common share | $ | 2.37 | $ | (4.56) | $ | 2.37 | $ | (1.60) | |||||||
| Dividends declared per common share | $ | 0.45 | $ | 0.45 | $ | 1.80 | $ | 1.95 | |||||||
| Comprehensive income (loss): | |||||||||||||||
| Net income (loss) | $ | 276,729 | $ | (433,200) | $ | 298,168 | $ | (106,371) | |||||||
| Other comprehensive (loss) income: | |||||||||||||||
| Unrealized (loss) gain on available-for-sale securities | (266,565) | 483,579 | (144,095) | 102,282 | |||||||||||
| Other comprehensive (loss) income | (266,565) | 483,579 | (144,095) | 102,282 | |||||||||||
| Comprehensive income (loss) | 10,164 | 50,379 | 154,073 | (4,089) | |||||||||||
| Dividends on preferred stock | (11,784) | (12,012) | (47,136) | (48,607) | |||||||||||
| Gain on repurchase and retirement of preferred stock | — | 519 | 644 | 2,973 | |||||||||||
| Comprehensive (loss) income attributable to common stockholders | $ | (1,620) | $ | 38,886 | $ | 107,581 | $ | (49,723) |
36
Table of Contents
| (in thousands) | December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|---|
| Balance Sheet Data: | |||||||
| Available-for-sale securities | $ | 7,371,711 | $ | 8,327,149 | |||
| Mortgage servicing rights | $ | 2,994,271 | $ | 3,052,016 | |||
| Total assets | $ | 12,204,319 | $ | 13,138,800 | |||
| Repurchase agreements | $ | 7,805,057 | $ | 8,020,207 | |||
| Revolving credit facilities | $ | 1,020,171 | $ | 1,329,171 | |||
| Term notes payable | $ | — | $ | 295,271 | |||
| Convertible senior notes | $ | 260,229 | $ | 268,582 | |||
| Total stockholders’ equity | $ | 2,122,509 | $ | 2,203,390 |
Results of Operations
Interest Income
Interest income decreased from $122.4 million and $480.4 million for the three and twelve months ended December 31, 2023, respectively, to $103.8 million and $450.2 million for the same periods in 2024 due to a decrease in Agency RMBS portfolio size and lower average cash balances held throughout the periods.
Interest Expense
Interest expense decreased from $168.1 million and $643.2 million for the three and twelve months ended December 31, 2023 to $138.7 million and $607.8 million for the same periods in 2024 due to lower borrowing balances on both AFS securities and MSR, partially offset by increases in interest rates throughout the first half of 2024.
Net Interest Income
The following tables present the components of interest income and average net asset yield earned by asset type, the components of interest expense and average cost of funds on borrowings incurred by collateral type, and net interest income and average net interest spread for the three and twelve months ended December 31, 2024 and 2023:
| Three Months Ended December 31, 2024 | Year Ended December 31, 2024 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | |||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||
| Available-for-sale securities | $ | 7,818,127 | $ | 92,644 | 4.7 | % | $ | 8,266,949 | $ | 393,527 | 4.8 | % | |||||||||
| Mortgage loans held-for-sale | 2,885 | 49 | 6.8 | % | 1,234 | 78 | 6.3 | % | |||||||||||||
| Reverse repurchase agreements | 356,668 | 4,308 | 4.8 | % | 351,714 | 18,447 | 5.2 | % | |||||||||||||
| Other | 6,773 | 38,100 | |||||||||||||||||||
| Total interest income/net asset yield | $ | 8,177,680 | $ | 103,774 | 5.1 | % | $ | 8,619,897 | $ | 450,152 | 5.2 | % | |||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 7,468,264 | $ | 95,892 | 5.1 | % | $ | 7,785,923 | $ | 425,321 | 5.5 | % | |||||||||
| Agency Derivatives (2) | 5,033 | 69 | 5.5 | % | 6,199 | 372 | 6.0 | % | |||||||||||||
| Mortgage servicing rights and advances (3) | 1,830,453 | 38,143 | 8.3 | % | 1,837,788 | 163,826 | 8.9 | % | |||||||||||||
| Mortgage loans held-for-sale | 2,646 | 55 | 8.3 | % | 786 | 66 | 8.4 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Convertible senior notes | 260,091 | 4,506 | 6.9 | % | 263,632 | 18,199 | 6.9 | % | |||||||||||||
| Other | 3 | 22 | |||||||||||||||||||
| Total interest expense/cost of funds | $ | 9,566,487 | $ | 138,668 | 5.8 | % | $ | 9,894,328 | $ | 607,806 | 6.1 | % | |||||||||
| Net interest expense/spread | $ | (34,894) | (0.7) | % | $ | (157,654) | (0.9) | % |
37
Table of Contents
| Three Months Ended December 31, 2023 | Year Ended December 31, 2023 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | |||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||
| Available-for-sale securities | $ | 8,822,467 | $ | 103,250 | 4.7 | % | $ | 8,926,898 | $ | 412,310 | 4.6 | % | |||||||||
| Mortgage loans held-for-sale | 332 | 2 | 2.4 | % | 312 | 9 | 2.9 | % | |||||||||||||
| Reverse repurchase agreements | 282,522 | 3,839 | 5.4 | % | 419,188 | 19,889 | 4.7 | % | |||||||||||||
| Other | 15,310 | 48,156 | |||||||||||||||||||
| Total interest income/net asset yield | $ | 9,105,321 | $ | 122,401 | 5.4 | % | $ | 9,346,398 | $ | 480,364 | 5.1 | % | |||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 8,157,185 | $ | 117,021 | 5.7 | % | $ | 8,407,394 | $ | 442,880 | 5.3 | % | |||||||||
| Agency Derivatives (2) | 8,694 | 135 | 6.2 | % | 11,283 | 642 | 5.7 | % | |||||||||||||
| Mortgage servicing rights and advances (3) | 2,014,734 | 46,267 | 9.2 | % | 1,979,403 | 174,253 | 8.8 | % | |||||||||||||
| U.S. Treasuries (4) | — | — | — | % | 144,045 | 6,629 | 4.6 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Convertible senior notes | 268,447 | 4,651 | 6.9 | % | 272,993 | 18,815 | 6.9 | % | |||||||||||||
| Other | 6 | 6 | |||||||||||||||||||
| Total interest expense/cost of funds | $ | 10,449,060 | $ | 168,080 | 6.4 | % | $ | 10,815,118 | $ | 643,225 | 5.9 | % | |||||||||
| Net interest income/spread | $ | (45,679) | (1.0) | % | $ | (162,861) | (0.8) | % |
____________________
(1)Average asset balance represents average amortized cost on AFS securities and average unpaid principal balance on mortgage loans held-for-sale and reverse repurchase agreements.
(2)Yields on Agency Derivatives not shown as interest income is included in (loss) gain on other derivative instruments in the consolidated statements of comprehensive income (loss).
(3)Yields on mortgage servicing rights and advances not shown as these assets do not earn interest.
(4)U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
The increase in yields on AFS securities for the three and twelve months ended December 31, 2024, as compared to the same periods in 2023 was driven by net purchases of higher coupon AFS securities with lower unamortized premiums. The decrease in cost of funds associated with the financing of AFS securities for the three months ended December 31, 2024, as compared to the same period in 2023, was due to declining interest rates. The increase in cost of funds associated with the financing of AFS securities for the year ended December 31, 2024, as compared to the same period in 2023, was due to rising interest rates throughout the first half of 2024.
The decrease in yields on reverse repurchase agreements for the three months ended December 31, 2024, as compared to the same period in 2023, was due to declining interest rates. The increase in yields on reverse repurchase agreements for the year ended December 31, 2024, as compared to the same period in 2023, was the result of rising interest rates throughout the first half of 2024. However, for the year ended December 31, 2023, these yields were offset by the cost of financing the associated repurchase agreements collateralized by U.S. Treasury securities. We did not hold any repurchase agreements collateralized by U.S. Treasury securities during the three and twelve months ended December 31, 2024 or the three months ended December 31, 2023.
The decrease in cost of funds associated with the financing of MSR assets and related servicing advance obligations for the three months ended December 31, 2024, as compared to the same period in 2023, was primarily due to declining interest rates, as well as a greater portion of our MSR financing from repurchase agreements versus revolving credit facilities. Our repurchase agreements, on average, carry lower floating rate spreads than our revolving credit facilities. The increase in cost of funds associated with the financing of MSR assets and related servicing advance obligations for the year ended December 31, 2024, as compared to the same period in 2023, was the result of rising interest rates throughout the first half of 2024. We have one revolving credit facility in place to finance our servicing advance obligations, which are included in other assets on our consolidated balance sheets.
Late in the second quarter of 2024, RoundPoint began operating its in-house, direct-to-consumer originations platform. Prior to the launch of originations, our mortgage loans held-for-sale consisted of a small number of loans purchased from the collateral underlying our MSR, which were not pledged for any form of financing.
The cost of funds associated with our convertible senior notes for the three and twelve months ended December 31, 2024, as compared to the same periods in 2023, was consistent.
38
Table of Contents
The following table presents the components of the yield earned on our AFS securities portfolio as a percentage of our average amortized cost of securities for the three and twelve months ended December 31, 2024 and 2023:
| Three Months Ended | Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | ||||||||||
| (in thousands) | 2024 | 2023 | 2024 | 2023 | |||||||
| Gross yield/stated coupon | 5.0 | % | 4.8 | % | 5.0 | % | 4.9 | % | |||
| Net (premium amortization) discount accretion | (0.3) | % | (0.1) | % | (0.2) | % | (0.3) | % | |||
| Net yield | 4.7 | % | 4.7 | % | 4.8 | % | 4.6 | % |
Net Servicing Income
The following table presents the components of net servicing income for the three and twelve months ended December 31, 2024 and 2023:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||
| Servicing fee income | $ | 127,928 | $ | 139,798 | $ | 528,206 | $ | 555,221 | ||||||
| Ancillary and other fee income | 4,498 | 2,913 | 16,718 | 5,149 | ||||||||||
| Float income | 35,142 | 35,898 | 136,724 | 125,407 | ||||||||||
| Total servicing income | 167,568 | 178,609 | 681,648 | 685,777 | ||||||||||
| Total servicing costs | 4,575 | 12,029 | 20,069 | 95,488 | ||||||||||
| Net servicing income | $ | 162,993 | $ | 166,580 | $ | 661,579 | $ | 590,289 |
The decrease in total servicing income for the three months ended December 31, 2024, as compared to the same period in 2023, was primarily due to lower servicing fee income on a smaller MSR portfolio as a result of sales and runoff, partially offset by higher ancillary and other fee income as a result of the acquisition of RoundPoint. The decrease in total servicing income for the year ended December 31, 2024, as compared to the same period in 2023, was primarily due lower servicing fee income on a smaller MSR portfolio as a result of sales and runoff, partially offset by higher float income as a result of the higher interest rate environment and higher ancillary and other fee income as a result of the acquisition of RoundPoint.
Prior to the acquisition of RoundPoint, we did not directly service mortgage loans; instead, we contracted with appropriately licensed subservicers to handle substantially all servicing functions in the name of the subservicer for the mortgage loans underlying our MSR. These third-party subservicing costs and other servicing expenses directly related to our MSR portfolio are included within the servicing costs line item on our consolidated statements of comprehensive income (loss). Post-acquisition, all servicing-related expenses incurred by RoundPoint as an operating company are included within the other operating expenses line item on our consolidated statements of comprehensive income (loss). The decrease in servicing costs during the three and twelve months ended December 31, 2024, as compared to the same periods in 2023, was the result of lower third-party subservicing fees due to the acquisition of RoundPoint.
Loss On Investment Securities
The following table presents the components of loss on investment securities for the three and twelve months ended December 31, 2024 and 2023:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||
| Proceeds from sales | $ | 1,286,810 | $ | 978,936 | $ | 2,183,330 | $ | 2,673,827 | ||||||
| Amortized cost of securities sold | (1,293,570) | (1,061,837) | (2,222,634) | (2,792,703) | ||||||||||
| Total realized losses on sales | (6,760) | (82,901) | (39,304) | (118,876) | ||||||||||
| (Provision for) reversal of provision for credit losses | (284) | 328 | (259) | 545 | ||||||||||
| Other | (965) | 104 | (475) | 48,361 | ||||||||||
| Loss on investment securities | $ | (8,009) | $ | (82,469) | $ | (40,038) | $ | (69,970) |
39
Table of Contents
In the ordinary course of our business, we make investment decisions and allocate capital in accordance with our views on the changing risk/reward dynamics in the market and in our portfolio. We do not expect to sell assets on a frequent basis, but may sell assets to reallocate capital into new assets that we believe have higher risk-adjusted returns.
We use a discounted cash flow method to estimate and recognize an allowance for credit losses on AFS securities. Subsequent adverse or favorable changes in expected cash flows are recognized immediately in earnings as a provision for or reversal of provision for credit losses (within loss on investment securities).
The majority of the “other” component of loss on investment securities is related to changes in unrealized gains (losses) on certain AFS securities for which we have elected the fair value option. Fluctuations in this line item are primarily driven by the reclassification of unrealized gains and losses to realized gains and losses upon sale, as well as changes in fair value assumptions.
Gain (Loss) On Servicing Asset
The following table presents the components of gain (loss) on servicing asset for the three and twelve months ended December 31, 2024 and 2023:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||
| Changes in fair value due to changes in valuation inputs or assumptions used in the valuation model | $ | 139,393 | $ | (115,944) | $ | 140,168 | $ | 97,859 | ||||||
| Changes in fair value due to realization of cash flows (runoff) | (57,367) | (55,486) | (231,606) | (227,663) | ||||||||||
| Gains (losses) on sales (1) | 494 | (1,159) | 28,764 | 18,184 | ||||||||||
| Gain (loss) on servicing asset | $ | 82,520 | $ | (172,589) | $ | (62,674) | $ | (111,620) |
____________________
(1)During the year ended December 31, 2023, excess MSR was transferred to Agency-sponsored trusts in exchange for stripped mortgage backed securities, or SMBS. In each transaction, a portion of the SMBS was acquired by third parties, and we acquired the remaining balance of those SMBS, which were briefly included within Agency AFS securities until their sale in the same year.
The increase in gain (decrease in loss) on servicing asset for the three and twelve months ended December 31, 2024, as compared to the same periods in 2023, was driven by favorable change in valuation inputs and assumptions used in the fair valuation of MSR and higher realized gains on sales of MSR, partially offset by slightly higher portfolio run-off.
Gain (Loss) On Interest Rate Swap And Swaption Agreements
The following table summarizes the net interest spread and gains and losses associated with our interest rate swap and swaption positions recognized during the three and twelve months ended December 31, 2024 and 2023:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||
| Net interest spread | $ | 12,158 | $ | 7,444 | $ | 58,527 | $ | 21,358 | ||||||
| Early termination, agreement maturation and option expiration gains (losses) | 66,033 | (12,438) | (3,999) | (36,194) | ||||||||||
| Change in unrealized gain (loss) on interest rate swap and swaption agreements, at fair value | 121,421 | (134,240) | 93,343 | (38,110) | ||||||||||
| Gain (loss) on interest rate swap and swaption agreements | $ | 199,612 | $ | (139,234) | $ | 147,871 | $ | (52,946) |
40
Table of Contents
Net interest spread recognized for the accrual and/or settlement of the net interest expense associated with our interest rate swaps results from receiving either a floating interest rate (OIS or SOFR) or a fixed interest rate and paying either a fixed interest rate or a floating interest rate (OIS or SOFR) on positions held to economically hedge/mitigate portfolio interest rate exposure (or duration) risk. We may elect to terminate certain swaps and swaptions to align with our investment portfolio, agreements may mature or options may expire resulting in full settlement of our net interest spread asset/liability and the recognition of realized gains and losses, including early termination penalties. The change in fair value of interest rate swaps and swaptions during the three and twelve months ended December 31, 2024 and 2023 was a result of changes to floating interest rates (OIS or SOFR), the swap curve and corresponding counterparty borrowing rates. Swaps and swaptions are used for purposes of hedging our interest rate exposure, and therefore, their unrealized valuation gains and losses (excluding the reversal of unrealized gains and losses to realized gains and losses upon termination, maturation or option expiration) generally offset a portion of the unrealized losses and gains recognized on our Agency RMBS AFS portfolio, which are recorded either directly to stockholders’ equity through other comprehensive (loss) income or to loss on investment securities, in the case of certain AFS securities for which we have elected the fair value option.
Loss On Other Derivative Instruments
The following table provides a summary of the total net gains (losses) recognized on other derivative instruments we hold for purposes of both hedging and non-hedging activities, principally TBAs, futures, options on futures, and inverse interest-only securities during the three and twelve months ended December 31, 2024 and 2023:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, | December 31, | ||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||
| TBAs | $ | (141,978) | $ | 28,967 | $ | (144,416) | $ | (155,942) | ||||||
| Futures | 89,155 | (175,506) | 105,216 | (8,973) | ||||||||||
| Options on futures | — | — | (127) | (779) | ||||||||||
| Inverse interest-only securities | (2,321) | 2,727 | (1,690) | (516) | ||||||||||
| Loss on other derivative instruments | $ | (55,144) | $ | (143,812) | $ | (41,017) | $ | (166,210) |
For further details regarding our use of derivative instruments and related activity, refer to Note 9 - Derivative Instruments and Hedging Activities to the consolidated financial statements, included in this Annual Report on Form 10-K.
Gain On Mortgage Loans Held-For-Sale
The following table provides a summary of the total net realized and unrealized gains (losses) recognized on mortgage loans held-for-sale and the related derivative instruments used to manage exposure to market risks primarily associated with fluctuations in interest rate risks related to our origination pipeline during the three and twelve months ended December 31, 2024 and 2023:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, | December 31, | ||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||
| Mortgage loans held-for-sale | $ | 768 | $ | — | $ | 1,185 | $ | — | ||||||
| Interest rate lock commitments | (341) | — | 137 | — | ||||||||||
| Forward mortgage loan sale commitments | 131 | — | 160 | — | ||||||||||
| Gain on mortgage loans held-for-sale | $ | 558 | $ | — | $ | 1,482 | $ | — |
Late in the second quarter of 2024, RoundPoint began operating its in-house, direct-to-consumer originations platform. Prior to the launch of originations, our mortgage loans held-for-sale consisted of a small number of loans purchased from the collateral underlying our MSR.
41
Table of Contents
Expenses
The following table presents the components of expenses for the three and twelve months ended December 31, 2024 and 2023:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (dollars in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||
| Compensation and benefits: | ||||||||||||||
| Non-cash equity compensation expenses | $ | 1,610 | $ | 1,613 | $ | 10,946 | $ | 10,976 | ||||||
| All other compensation and benefits | 20,190 | 19,684 | 78,807 | 41,889 | ||||||||||
| Total compensation and benefits | $ | 21,800 | $ | 21,297 | $ | 89,753 | $ | 52,865 | ||||||
| Other operating expenses: | ||||||||||||||
| Certain operating expenses (1) | $ | 39 | $ | 3,408 | $ | 714 | $ | 26,356 | ||||||
| All other operating expenses | 19,046 | 20,551 | 75,527 | 35,957 | ||||||||||
| Total other operating expenses | $ | 19,085 | $ | 23,959 | $ | 76,241 | $ | 62,313 | ||||||
| Annualized operating expense ratio | 7.7 | % | 8.6 | % | 7.6 | % | 5.2 | % | ||||||
| Annualized operating expense ratio, excluding non-cash equity compensation and certain operating expenses (1) | 7.4 | % | 7.6 | % | 7.0 | % | 3.5 | % |
____________________
(1)Certain operating expenses predominantly consists of expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers, as discussed within Note 18 to the consolidated financial statements, included under Item 1 of this Annual Report on Form 10-K. It also includes certain transaction expenses incurred in connection with the Company’s acquisition of RoundPoint.
The decrease in total operating expenses during the three months ended December 31, 2024, as compared to the same period in 2023, was driven by lower expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers as well as operational efficiencies implemented throughout 2024, partially offset by slightly higher compensation and benefits expenses. The increase in total operating expenses during the year ended December 31, 2024, as compared to the same period in 2023, was driven by the addition of RoundPoint’s compensation, benefits, operating and loan level expenses, partially offset by lower expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers. Prior to the acquisition of RoundPoint, we did not directly service mortgage loans; instead, we contracted with appropriately licensed subservicers to handle substantially all servicing functions in the name of the subservicer for the mortgage loans underlying our MSR. These third-party subservicing costs and other servicing expenses directly related to our MSR portfolio are included within the servicing costs line item on our consolidated statements of comprehensive income (loss). Post-acquisition, all servicing-related expenses incurred by RoundPoint are included within the other operating expenses line item on our consolidated statements of comprehensive income (loss).
Income Taxes
During the three and twelve months ended December 31, 2024, we recognized a provision for income taxes of $30.9 million and $46.6 million, respectively. The provision recognized for the three months ended December 31, 2024 was primarily due to net income from MSR servicing and mortgage loan origination activities and net gains recognized on MSR, partially offset by operating expenses incurred in our TRSs. The provision recognized for the year ended December 31, 2024 was primarily due to net income from MSR servicing and mortgage loan origination activities, partially offset by operating expenses incurred in our TRSs. During the three and twelve months ended December 31, 2023, we recognized a benefit from income taxes of $29.3 million and a provision for income taxes of $23.0 million, respectively. The benefit recognized for the three months ended December 31, 2023 was primarily due to net losses recognized on MSR and operating expenses, partially offset by net income from MSR servicing activities in our TRSs. The provision recognized during the year ended December 31, 2023 was primarily due to net income from MSR servicing activities, partially offset by net losses recognized on MSR and operating expenses in our TRSs.
42
Table of Contents
Other Comprehensive (Loss) Income
The following table provides a summary of the components of other comprehensive (loss) income during the three and twelve months ended December 31, 2024 and 2023:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, | December 31, | ||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||
| Unrealized (losses) gains on available-for-sale securities | $ | (255,412) | $ | 405,935 | $ | (150,672) | $ | (38,584) | ||||||
| Realized (gains) losses on sales of available-for-sale securities reclassified to loss on investment securities | (11,153) | 77,644 | 6,577 | 140,866 | ||||||||||
| Other comprehensive (loss) income | $ | (266,565) | $ | 483,579 | $ | (144,095) | $ | 102,282 |
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option and securities with an allowance for credit losses, are recorded directly to stockholders’ equity through other comprehensive (loss) income. Additionally, we reclassify unrealized gains and losses on AFS securities in accumulated other comprehensive loss to net income (loss) upon the recognition of any realized gains and losses on sales as individual securities are sold. Fluctuations in other comprehensive (loss) income are driven by changes in fair value assumptions and the reclassification of unrealized gains and losses to realized gains and losses upon sale.
Financial Condition
Available-for-Sale Securities, at Fair Value
The majority of our AFS investment securities portfolio is comprised of fixed rate Agency mortgage-backed securities backed by single-family and multi-family mortgage loans. We also hold $3.7 million in tranches of mortgage-backed and asset-backed P&I and interest-only non-Agency securities. All of our P&I Agency RMBS AFS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of our Agency RMBS portfolio is comprised of whole pool certificates.
The tables below summarize certain characteristics of our Agency RMBS AFS at December 31, 2024 and December 31, 2023:
| December 31, 2024 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except purchase price) | Principal/ Current Face | Net (Discount) Premium | Amortized Cost | Allowance for Credit Losses | Unrealized Gain | Unrealized Loss | Carrying Value | Weighted Average Coupon Rate | Weighted Average Purchase Price | ||||||||||||||||||||||||
| P&I securities | $ | 7,600,374 | $ | 64,627 | $ | 7,665,001 | $ | — | $ | 2,789 | $ | (321,829) | $ | 7,345,961 | 4.93 | % | $ | 101.17 | |||||||||||||||
| Interest-only securities | 462,886 | 27,747 | 27,747 | (2,386) | 473 | (3,818) | 22,016 | 2.05 | % | $ | 24.04 | ||||||||||||||||||||||
| Total | $ | 8,063,260 | $ | 92,374 | $ | 7,692,748 | $ | (2,386) | $ | 3,262 | $ | (325,647) | $ | 7,367,977 |
| December 31, 2023 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except purchase price) | Principal/ Current Face | Net (Discount) Premium | Amortized Cost | Allowance for Credit Losses | Unrealized Gain | Unrealized Loss | Carrying Value | Weighted Average Coupon Rate | Weighted Average Purchase Price | ||||||||||||||||||||||||
| P&I securities | $ | 8,421,733 | $ | 24,239 | $ | 8,445,972 | $ | — | $ | 22,677 | $ | (196,748) | $ | 8,271,901 | 4.65 | % | $ | 100.65 | |||||||||||||||
| Interest-only securities | 840,723 | 58,567 | 58,567 | (3,619) | 907 | (4,757) | 51,098 | 2.08 | % | $ | 17.25 | ||||||||||||||||||||||
| Total | $ | 9,262,456 | $ | 82,806 | $ | 8,504,539 | $ | (3,619) | $ | 23,584 | $ | (201,505) | $ | 8,322,999 |
43
Table of Contents
Mortgage Servicing Rights, at Fair Value
One of our wholly owned subsidiaries, TH MSR Holdings, has approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent the right to control the servicing of residential mortgage loans. TH MSR Holdings acquires MSR from third-party originators through flow and bulk purchases, as well as through the recapture of MSR on loans in its MSR portfolio that refinance. Beginning in 2024, TH MSR Holdings also acquires MSR on loans originated by its subsidiary, RoundPoint, through purchases and recapture of MSR. As of December 31, 2024 and December 31, 2023, our MSR had a fair market value of $3.0 billion and $3.1 billion, respectively.
As of December 31, 2024 and December 31, 2023, our MSR portfolio included MSR on 803,091 and 848,264 loans with an unpaid principal balance of approximately $200.3 billion and $215.6 billion, respectively. The following tables summarize certain characteristics of the loans underlying our MSR by gross weighted average coupon rate types and ranges at December 31, 2024 and December 31, 2023:
| December 31, 2024 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Weighted Average Gross Coupon Rate | Weighted Average Current Loan Size | Weighted Average Loan Age (months) | Weighted Average Original FICO | Weighted Average Original LTV | 60+ Day Delinquencies | 3-Month CPR | Net Servicing Fee (bps) | ||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||||
| ≤ 3.25% | 290,943 | $ | 89,430,478 | 2.8 | % | $ | 364 | 47 | 768 | 71.0 | % | 0.5 | % | 3.7 | % | 25.1 | ||||||||||||||
| 3.25 - 3.75% | 139,660 | 35,290,037 | 3.4 | % | 321 | 59 | 753 | 74.1 | % | 1.0 | % | 4.8 | % | 25.2 | ||||||||||||||||
| 3.75 - 4.25% | 100,224 | 20,301,195 | 3.9 | % | 267 | 81 | 752 | 75.8 | % | 1.2 | % | 5.6 | % | 25.5 | ||||||||||||||||
| 4.25 - 4.75% | 56,071 | 10,101,522 | 4.4 | % | 259 | 80 | 739 | 77.3 | % | 2.0 | % | 5.9 | % | 25.3 | ||||||||||||||||
| 4.75 - 5.25% | 39,434 | 9,206,486 | 5.0 | % | 353 | 49 | 746 | 78.9 | % | 1.9 | % | 5.5 | % | 25.2 | ||||||||||||||||
| 5.25% | 53,606 | 16,587,910 | 6.0 | % | 409 | 26 | 750 | 80.1 | % | 2.0 | % | 9.0 | % | 26.8 | ||||||||||||||||
| 679,938 | 180,917,628 | 3.6 | % | 342 | 53 | 759 | 73.7 | % | 1.0 | % | 4.8 | % | 25.3 | |||||||||||||||||
| 15-Year Fixed: | ||||||||||||||||||||||||||||||
| ≤ 2.25% | 22,006 | 5,269,938 | 2.0 | % | 284 | 44 | 777 | 59.1 | % | 0.2 | % | 3.7 | % | 25.0 | ||||||||||||||||
| 2.25 - 2.75% | 36,840 | 7,071,915 | 2.4 | % | 238 | 47 | 772 | 58.8 | % | 0.3 | % | 4.9 | % | 25.0 | ||||||||||||||||
| 2.75 - 3.25% | 31,403 | 3,793,169 | 2.9 | % | 176 | 71 | 765 | 61.4 | % | 0.3 | % | 7.4 | % | 25.3 | ||||||||||||||||
| 3.25 - 3.75% | 17,399 | 1,525,985 | 3.4 | % | 137 | 85 | 755 | 64.0 | % | 0.4 | % | 9.2 | % | 25.4 | ||||||||||||||||
| 3.75 - 4.25% | 8,149 | 619,730 | 3.9 | % | 131 | 80 | 741 | 65.3 | % | 0.7 | % | 8.2 | % | 25.3 | ||||||||||||||||
| 4.25% | 5,848 | 689,057 | 4.9 | % | 227 | 41 | 741 | 65.6 | % | 1.3 | % | 10.7 | % | 27.0 | ||||||||||||||||
| 121,645 | 18,969,794 | 2.6 | % | 226 | 55 | 769 | 60.3 | % | 0.3 | % | 5.8 | % | 25.2 | |||||||||||||||||
| Total ARMs | 1,508 | 429,587 | 4.4 | % | 374 | 55 | 762 | 71.9 | % | 1.4 | % | 14.6 | % | 25.4 | ||||||||||||||||
| Total | 803,091 | $ | 200,317,009 | 3.5 | % | $ | 331 | 53 | 760 | 72.4 | % | 0.9 | % | 4.9 | % | 25.3 |
44
Table of Contents
| December 31, 2023 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Weighted Average Gross Coupon Rate | Weighted Average Current Loan Size | Weighted Average Loan Age (months) | Weighted Average Original FICO | Weighted Average Original LTV | 60+ Day Delinquencies | 3-Month CPR | Net Servicing Fee (bps) | ||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 3.25% | 300,020 | $ | 94,894,696 | 2.8 | % | $ | 374 | 35 | 768 | 70.9 | % | 0.4 | % | 2.9 | % | 25.1 | ||||||||||||||||||
| 3.25 - 3.75% | 146,125 | 37,950,849 | 3.4 | % | 329 | 48 | 753 | 74.1 | % | 0.8 | % | 3.9 | % | 25.2 | ||||||||||||||||||||
| 3.75 - 4.25% | 106,188 | 22,115,548 | 3.9 | % | 274 | 70 | 751 | 75.7 | % | 1.1 | % | 4.8 | % | 25.5 | ||||||||||||||||||||
| 4.25 - 4.75% | 59,731 | 10,989,253 | 4.4 | % | 262 | 69 | 739 | 77.3 | % | 2.0 | % | 5.4 | % | 25.3 | ||||||||||||||||||||
| 4.75 - 5.25% | 41,155 | 9,621,267 | 4.9 | % | 355 | 38 | 746 | 78.7 | % | 1.6 | % | 4.4 | % | 25.2 | ||||||||||||||||||||
| 5.25% | 62,101 | 17,412,054 | 6.0 | % | 382 | 19 | 745 | 80.2 | % | 1.3 | % | 5.0 | % | 26.4 | ||||||||||||||||||||
| 715,320 | 192,983,667 | 3.5 | % | 347 | 42 | 758 | 73.7 | % | 0.8 | % | 3.7 | % | 25.3 | |||||||||||||||||||||
| 15-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 2.25% | 22,725 | 5,921,063 | 2.0 | % | 307 | 32 | 777 | 59.1 | % | 0.2 | % | 2.9 | % | 25.0 | ||||||||||||||||||||
| 2.25 - 2.75% | 38,338 | 8,012,105 | 2.4 | % | 258 | 36 | 772 | 58.8 | % | 0.2 | % | 3.6 | % | 25.0 | ||||||||||||||||||||
| 2.75 - 3.25% | 34,192 | 4,585,258 | 2.9 | % | 190 | 62 | 766 | 61.8 | % | 0.3 | % | 5.7 | % | 25.3 | ||||||||||||||||||||
| 3.25 - 3.75% | 19,514 | 1,915,441 | 3.4 | % | 149 | 75 | 756 | 64.0 | % | 0.6 | % | 7.0 | % | 25.4 | ||||||||||||||||||||
| 3.75 - 4.25% | 9,125 | 761,588 | 3.9 | % | 139 | 71 | 741 | 65.2 | % | 1.0 | % | 8.1 | % | 25.3 | ||||||||||||||||||||
| 4.25% | 6,546 | 793,853 | 5.0 | % | 227 | 32 | 742 | 65.3 | % | 0.9 | % | 8.5 | % | 27.9 | ||||||||||||||||||||
| 130,440 | 21,989,308 | 2.6 | % | 242 | 45 | 769 | 60.3 | % | 0.3 | % | 4.5 | % | 25.2 | |||||||||||||||||||||
| Total ARMs | 2,504 | 674,197 | 4.5 | % | 358 | 56 | 761 | 70.6 | % | 0.9 | % | 12.8 | % | 25.4 | ||||||||||||||||||||
| Total | 848,264 | $ | 215,647,172 | 3.5 | % | $ | 336 | 42 | 759 | 72.3 | % | 0.7 | % | 3.8 | % | 25.3 |
Financing
Our borrowings consist primarily of repurchase agreements, revolving credit facilities, warehouse facilities and convertible senior notes. Repurchase agreements and revolving credit facilities are collateralized by our pledge of AFS securities, derivative instruments, MSR, servicing advances and certain cash balances. Substantially all of our Agency RMBS are currently pledged as collateral for repurchase agreements. Additionally, a substantial portion of our MSR is currently pledged as collateral for repurchase agreements and revolving credit facilities, and a portion of our servicing advances have been pledged as collateral for revolving credit facilities. Warehouse facilities are collateralized by our pledge of mortgage loans for a period of up to 90 days or until they are sold to the GSEs or other third-party investors in the secondary market, typically within 60 days of origination. Substantially all of our funded mortgage loans held-for-sale are currently pledged as collateral for warehouse facilities. We have three repurchase facilities in place that are secured by VFNs issued in connection with our securitization of MSR, which are collateralized by portions of our MSR portfolio. Finally, our convertible senior notes due January 2026 are unsecured and pay interest semiannually at a rate of 6.25% per annum.
45
Table of Contents
At December 31, 2024 and December 31, 2023, borrowings under repurchase agreements, revolving credit facilities, warehouse facilities, term notes payable and convertible senior notes had the following characteristics:
| (dollars in thousands) | December 31, 2024 | December 31, 2023 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Borrowing Type | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Years to Maturity | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Years to Maturity | |||||||||||||
| Repurchase agreements | $ | 7,805,057 | 5.15 | % | 0.3 | $ | 8,020,207 | 5.74 | % | 0.2 | |||||||||
| Revolving credit facilities | 1,020,171 | 7.56 | % | 1.6 | 1,329,171 | 8.66 | % | 1.1 | |||||||||||
| Warehouse facilities | 2,032 | 6.64 | % | 0.2 | — | — | % | — | |||||||||||
| Term notes payable | — | — | % | — | 295,271 | 8.27 | % | 0.5 | |||||||||||
| Convertible senior notes (1) | 260,229 | 6.25 | % | 1.0 | 268,582 | 6.25 | % | 2.0 | |||||||||||
| Total | $ | 9,087,489 | 5.45 | % | 0.4 | $ | 9,913,231 | 6.22 | % | 0.3 |
| (dollars in thousands) | December 31, 2024 | December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral Type | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Haircut on Collateral Value | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Haircut on Collateral Value | ||||||||||||||
| Agency RMBS | $ | 7,044,857 | 4.90 | % | 3.7 | % | $ | 7,739,356 | 5.64 | % | 3.8 | % | ||||||||
| Non-Agency securities | 207 | 5.39 | % | 44.2 | % | 233 | 6.36 | % | 44.2 | % | ||||||||||
| Agency Derivatives | 4,993 | 5.31 | % | 17.6 | % | 8,046 | 6.14 | % | 18.5 | % | ||||||||||
| Mortgage servicing rights | 1,684,871 | 7.53 | % | 30.7 | % | 1,862,714 | 8.59 | % | 32.4 | % | ||||||||||
| Mortgage servicing advances | 90,300 | 7.23 | % | 12.8 | % | 34,300 | 8.68 | % | 12.4 | % | ||||||||||
| Mortgage loans held-for-sale | 2,032 | 6.64 | % | — | % | — | — | % | — | % | ||||||||||
| Other (1) | 260,229 | 6.25 | % | N/A | 268,582 | 6.25 | % | N/A | ||||||||||||
| Total | $ | 9,087,489 | 5.45 | % | 8.7 | % | $ | 9,913,231 | 6.22 | % | 9.1 | % |
____________________
(1)Includes unsecured convertible senior notes due 2026 paying interest semiannually at a rate of 6.25% per annum on the aggregate principal amount, which was $261.9 million on December 31, 2024.
As of December 31, 2024, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under convertible senior notes, was 4.3:1.0. Our Agency RMBS, given their liquidity and high credit quality, are eligible for higher levels of leverage, while MSR, with less liquidity and/or more exposure to prepayment risk, utilize lower levels of leverage. Generally, our debt-to-equity ratio is directly correlated to the composition of our portfolio; typically, the higher the percentage of Agency RMBS we hold, the higher our debt-to-equity ratio will be. However, in addition to portfolio mix, our debt-to-equity ratio is a function of many other factors, including the liquidity of our portfolio, the availability and price of our financing, the diversification of our counterparties and their available capacity to finance our assets, and anticipated regulatory developments. We may alter the percentage allocation of our portfolio among our target assets depending on the relative value of the assets that are available to purchase from time to time, including at times when we are deploying proceeds from offerings we conduct. We believe the current degree of leverage within our portfolio helps ensure that we have access to unused borrowing capacity, thus supporting our liquidity and the strength of our balance sheet.
46
Table of Contents
The following table provides a summary of our borrowings under repurchase agreements (excluding those collateralized by U.S. Treasuries), revolving credit facilities, warehouse facilities, term notes payable and convertible senior notes and our debt-to-equity ratios for the three months ended December 31, 2024, and the four immediately preceding quarters:
| (dollars in thousands) | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Three Months Ended | Quarterly Average | End of Period Balance | Maximum Balance of Any Month-End | End of Period Total Borrowings to Equity Ratio | End of Period Net Long (Short) TBA Cost Basis | End of Period Net Payable (Receivable) for Unsettled RMBS | End of Period Economic Debt-to-Equity Ratio (1) | |||||||||||||||||
| December 31, 2024 | $ | 9,566,487 | $ | 9,087,489 | $ | 10,293,529 | 4.3:1.0 | $ | 4,493,055 | $ | 269,370 | 6.5:1.0 | ||||||||||||
| September 30, 2024 | $ | 10,028,325 | $ | 10,025,403 | $ | 10,061,801 | 4.6:1.0 | $ | 5,060,417 | $ | 85,366 | 7.0:1.0 | ||||||||||||
| June 30, 2024 | $ | 9,893,287 | $ | 9,973,593 | $ | 9,973,593 | 4.5:1.0 | $ | 4,950,762 | $ | — | 6.8:1.0 | ||||||||||||
| March 31, 2024 | $ | 10,153,275 | $ | 10,283,782 | $ | 10,352,896 | 4.6:1.0 | $ | 3,421,932 | $ | (213,264) | 6.0:1.0 | ||||||||||||
| December 31, 2023 | $ | 10,449,060 | $ | 9,913,231 | $ | 10,984,022 | 4.5:1.0 | $ | 3,170,548 | $ | 196,644 | 6.0:1.0 |
____________________
(1)Defined as total borrowings under repurchase agreements (excluding those collateralized by U.S. Treasuries), revolving credit facilities, warehouse facilities, term notes payable and convertible senior notes, plus implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, divided by total equity.
Equity
The following table provides details of our changes in stockholders’ equity from December 31, 2023 to December 31, 2024.
| (in millions, except per share amounts) | Book Value | Common Shares Outstanding | Common Book Value Per Share | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Common stockholders’ equity at December 31, 2023 | $ | 1,569.5 | 103.2 | $ | 15.21 | ||||
| Net income | 298.1 | ||||||||
| Other comprehensive loss | (143.9) | ||||||||
| Comprehensive income | 154.2 | ||||||||
| Dividends on preferred stock | (47.2) | ||||||||
| Gain on repurchase and retirement of preferred stock | 0.6 | ||||||||
| Comprehensive income attributable to common stockholders | 107.6 | ||||||||
| Dividends on common stock | (187.9) | ||||||||
| Other | 10.9 | 0.5 | |||||||
| Balance before capital transactions | 1,500.1 | 103.7 | |||||||
| Repurchase and retirement of preferred stock | 0.4 | ||||||||
| Issuance of common stock, net of offering costs | 0.2 | — | |||||||
| Common stockholders’ equity at December 31, 2024 | $ | 1,500.7 | 103.7 | $ | 14.47 | ||||
| Total preferred stock liquidation preference | 621.8 | ||||||||
| Total stockholders’ equity at December 31, 2024 | $ | 2,122.5 |
47
Table of Contents
U.S. GAAP to Estimated Taxable Income
The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and TRSs for the years ended December 31, 2024 and 2023:
| Year Ended December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | TRS | REIT | Consolidated | |||||||||
| GAAP net income (loss), pre-tax | $ | 183.6 | $ | 161.2 | $ | 344.8 | ||||||
| State taxes | (10.1) | — | (10.1) | |||||||||
| Adjusted GAAP net income (loss), pre-tax | 173.5 | 161.2 | 334.7 | |||||||||
| Permanent differences | ||||||||||||
| Dividends from TRSs | — | 96.9 | 96.9 | |||||||||
| State deferred tax expense | 6.8 | — | 6.8 | |||||||||
| Other permanent differences | — | 6.8 | 6.8 | |||||||||
| Temporary differences | ||||||||||||
| Net accretion of OID and market discount | (68.2) | 40.4 | (27.8) | |||||||||
| Net unrealized gains and losses | (6.5) | (215.1) | (221.6) | |||||||||
| Net realized gains and losses on sales of RMBS | — | 3.1 | 3.1 | |||||||||
| Net realized gains and losses on sales of MSR | 11.5 | (4.9) | 6.6 | |||||||||
| Credit loss impairment | — | 0.3 | 0.3 | |||||||||
| Other temporary differences | (0.1) | (6.5) | (6.6) | |||||||||
| Capital loss carryforward deferral | — | 89.5 | 89.5 | |||||||||
| Net operating loss carryforward utilization | (71.8) | — | (71.8) | |||||||||
| Estimated taxable income | 45.2 | 171.7 | 216.9 | |||||||||
| Dividend paid deduction | — | (171.7) | (171.7) | |||||||||
| Estimated taxable income post-dividend paid deduction | $ | 45.2 | $ | — | $ | 45.2 |
| Year Ended December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | TRS | REIT | Consolidated | |||||||||
| GAAP net income (loss), pre-tax | $ | 99.0 | $ | (182.4) | $ | (83.4) | ||||||
| State taxes | (2.5) | (0.4) | (2.9) | |||||||||
| Adjusted GAAP net income (loss), pre-tax | 96.5 | (182.8) | (86.3) | |||||||||
| Permanent differences | ||||||||||||
| Dividends from TRSs | — | 65.0 | 65.0 | |||||||||
| State deferred tax benefit | (2.1) | — | (2.1) | |||||||||
| Other permanent differences | (0.8) | 4.0 | 3.2 | |||||||||
| Temporary differences | ||||||||||||
| Net accretion of OID and market discount | (67.7) | 33.5 | (34.2) | |||||||||
| Net unrealized gains and losses | 53.2 | 48.6 | 101.8 | |||||||||
| Net realized gains and losses on sales of RMBS | — | (1.1) | (1.1) | |||||||||
| Net realized gains and losses on sales of MSR | 0.2 | (27.3) | (27.1) | |||||||||
| Credit loss impairment | — | (0.5) | (0.5) | |||||||||
| Other temporary differences | 4.0 | 26.3 | 30.3 | |||||||||
| Capital loss carryforward deferral | — | 331.2 | 331.2 | |||||||||
| Net operating loss carryforward utilization | (66.6) | (51.5) | (118.1) | |||||||||
| Estimated taxable income | 16.7 | 245.4 | 262.1 | |||||||||
| Dividend paid deduction | — | (245.4) | (245.4) | |||||||||
| Estimated taxable post-dividend paid deduction | $ | 16.7 | $ | — | $ | 16.7 |
48
Table of Contents
The permanent differences recorded in 2024 and 2023 were primarily due to dividends paid from the Company’s TRSs to the REIT as well as differences related to officer’s compensation deduction limitations, compensation expense related to restricted stock dividends and vesting, the dividends paid deduction for tax, amortization of goodwill for tax, and state taxes, net of federal benefit in the Company’s TRSs. The temporary tax differences recorded in 2024 and 2023 were principally timing differences between U.S. GAAP and tax accounting related to unrealized gains and losses from derivative instruments, realized and unrealized gains and losses from MSR and RMBS, accretion and amortization from RMBS, litigation expenses, changes in reserves related to servicing advances and allowance for credit losses on certain RMBS, deferral of net capital losses and utilization of net operating losses.
Change in Accumulated Other Comprehensive Loss
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option, do not impact our GAAP net (loss) income or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive loss.” As a result of this fair value accounting through stockholders’ equity, we expect our net income to have less significant fluctuations and result in less U.S. GAAP to taxable income timing differences than if the portfolio were accounted for as trading instruments.
Dividends
For the year ended December 31, 2024, we declared cash dividends totaling $1.80 per common share. As a REIT, we are required to distribute at least 90% of our taxable income to stockholders, subject to certain distribution requirements. For the year ended December 31, 2024, our board of directors elected to distribute all of our REIT taxable income for the year. Temporary differences between GAAP net income (loss) and taxable income can generate deterioration in book value on a permanent and temporary basis as taxable income is distributed that has not been earned for U.S. GAAP purposes.
Liquidity and Capital Resources
Our liquidity and capital resources are managed and forecasted on a daily basis. We believe this helps ensure that we have sufficient liquidity to absorb market events that could negatively impact collateral valuations and result in margin calls. We also believe that it gives us the flexibility to manage our portfolio to take advantage of market opportunities.
Our principal sources of cash consist of borrowings under repurchase agreements, revolving credit facilities, warehouse facilities, payments of principal and interest we receive on our target assets, cash generated from our operating results, and proceeds from capital market transactions. We typically use cash to repay principal and interest on our borrowings, to purchase our target assets, to make dividend payments on our capital stock, and to fund our operations. To the extent that we raise additional equity capital through capital market transactions, we anticipate using cash proceeds from such transactions to purchase our target assets and for other general corporate purposes. Such general corporate purposes may include the refinancing or repayment of debt, the repurchase or redemption of common and preferred equity securities, and other capital expenditures.
As of December 31, 2024, we held $504.6 million in cash and cash equivalents available to support our operations; $10.4 billion of AFS securities, MSR, mortgage loans held-for-sale and derivative assets held at fair value; and $9.1 billion of outstanding debt in the form of repurchase agreements, borrowings under revolving credit facilities and warehouse facilities and convertible senior notes. During the three months ended December 31, 2024, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under convertible senior notes, decreased from 4.6:1.0 to 4.3:1.0, which was predominantly driven by decrease in financing on Agency RMBS as a result of sales, partially offset by an increase in MSR financing. During the year ended December 31, 2024, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under convertible senior notes, also decreased from 4.5:1.0 to 4.3:1.0, which was driven by the maturity of outstanding term notes payable in June 2024, as well as decreases in both Agency RMBS and MSR financing as a result of sales and portfolio runoff, respectively. During the three and twelve months ended December 31, 2024, our economic debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under convertible senior notes, implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, decreased from 7.0:1.0 to 6.5:1.0 and increased from 6.0:1.0 to 6.5:1.0, respectively.
49
Table of Contents
As of December 31, 2024, we held approximately $5.4 million of unpledged Agency RMBS and $3.4 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on unpledged securities of approximately $6.5 million. As of December 31, 2024, we held approximately $5.2 million of unpledged MSR and $22.9 million of unpledged servicing advances. Overall, on December 31, 2024, we had $70.1 million unused committed and $795.0 million unused uncommitted borrowing capacity on MSR financing facilities, and $59.7 million in unused committed borrowing capacity on servicing advance financing facilities. As of December 31, 2024, all of our mortgage loans were pledged for financing and we had $30.9 million unused committed borrowing capacity on our warehouse facilities. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes. On a daily basis, we monitor and forecast our available, or excess, liquidity. Additionally, we frequently perform shock analyses against various market events to monitor the adequacy of our excess liquidity.
During the year ended December 31, 2024, we did not experience any material issues accessing our funding sources. We expect ongoing sources of financing to be primarily repurchase agreements, revolving credit facilities, warehouse facilities, convertible notes and similar financing arrangements. We plan to finance our assets with a moderate amount of leverage, the level of which may vary based upon the particular characteristics of our portfolio and market conditions.
As of December 31, 2024, we had master repurchase agreements in place with 36 counterparties (lenders), the majority of which are U.S. domiciled financial institutions, and we continue to evaluate additional counterparties to manage and optimize counterparty risk. Under our repurchase agreements, we are required to pledge additional assets as collateral to our lenders when the estimated fair value of the existing pledged collateral under such agreements declines and such lenders, through a margin call, demand additional collateral. Lenders generally make margin calls because of a perceived decline in the value of our assets collateralizing the repurchase agreements. This may occur following the monthly principal reduction of assets due to scheduled amortization and prepayments on the underlying mortgages, or may be caused by changes in market interest rates, a perceived decline in the market value of the investments and other market factors. To cover a margin call, we may pledge additional assets or cash. At maturity, any cash on deposit as collateral is generally applied against the repurchase agreement balance, thereby reducing the amount borrowed. Should the value of our assets suddenly decrease, significant margin calls on our repurchase agreements could result, causing an adverse change in our liquidity position.
In addition to our master repurchase agreements that fund our Agency and non-Agency securities, we have three repurchase facilities and two revolving credit facilities that provide short- and long-term financing for our MSR portfolio. We also have one revolving credit facility that provides long-term financing for our servicing advances and one warehouse facility that provides short-term financing for our mortgage loans held-for-sale. A summary of our MSR, servicing advance and warehouse facilities is provided in the table below:
| (dollars in thousands) | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | ||||||||||||||||||
| Expiration Date (1) | Amount Outstanding | Unused Committed Capacity (2) | Unused Uncommitted Capacity | Total Capacity | Eligible Collateral | |||||||||||||
| March 31, 2026 | $ | 597,731 | $ | 52,269 | $ | 250,000 | $ | 900,000 | Mortgage servicing rights | |||||||||
| March 8, 2027 | $ | 332,140 | $ | 17,860 | $ | 150,000 | $ | 500,000 | Mortgage servicing rights (3) | |||||||||
| May 22, 2026 | $ | 530,000 | $ | — | $ | 20,000 | $ | 550,000 | Mortgage servicing rights (4) | |||||||||
| October 26, 2026 | $ | 150,000 | $ | — | $ | 150,000 | $ | 300,000 | Mortgage servicing rights (4) | |||||||||
| November 21, 2025 | $ | 75,000 | $ | — | $ | 225,000 | $ | 300,000 | Mortgage servicing rights (4) | |||||||||
| June 14, 2026 | $ | 90,300 | $ | 59,700 | $ | — | $ | 150,000 | Mortgage servicing advances | |||||||||
| August 19, 2025 | $ | 2,032 | $ | 32,968 | $ | — | $ | 35,000 | Mortgage loans held-for-sale |
____________________
(1)The facilities are set to mature on the stated expiration date, unless extended pursuant to their terms.
(2)Represents unused capacity amounts to which commitment fees are charged.
(3)The revolving period of this facility ceases on March 8, 2026, at which time the facility starts a 12-month amortization period.
(4)These repurchase facilities are secured by the related VFNs issued by TH MSR Issuer Trust and collateralized by portions of our MSR portfolio.
50
Table of Contents
We are subject to a variety of financial covenants under our lending agreements. The following represent the most restrictive financial covenants across our lending agreements as of December 31, 2024:
•Total indebtedness to tangible net worth must be less than 8.0:1.0. As of December 31, 2024, our total indebtedness to tangible net worth, as defined, was 4.7:1.0.
•Cash liquidity must be greater than $200.0 million. As of December 31, 2024, our liquidity, as defined, was $504.6 million.
•Net worth must be greater than the higher of $1.5 billion or 50% of the highest net worth during the 24 calendar months prior. As of December 31, 2024, 50% of the highest net worth during the 24 calendar months prior, as defined, was $1.2 billion and our net worth, as defined, was $2.1 billion.
We are also subject to additional financial covenants in connection with various other agreements we enter into in the normal course of our business. We intend to continue to operate in a manner which complies with all of our financial covenants.
The following table summarizes assets at carrying values that were pledged or restricted as collateral for the future payment obligations of repurchase agreements, revolving credit facilities, warehouse facilities, term notes payable and derivative instruments at December 31, 2024 and December 31, 2023:
| (in thousands) | December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| Available-for-sale securities, at fair value | $ | 7,097,561 | $ | 8,126,028 | ||
| Mortgage servicing rights, at fair value | 2,989,106 | 3,047,890 | ||||
| Mortgage loans held-for-sale, at fair value | 2,059 | — | ||||
| Restricted cash | 218,715 | 12,575 | ||||
| Due from counterparties | 25,231 | 36,420 | ||||
| Derivative assets, at fair value | 5,031 | 11,877 | ||||
| Other assets | 118,686 | 79,749 | ||||
| Total | $ | 10,456,389 | $ | 11,314,539 |
Although we generally intend to hold our target assets as long-term investments, we may sell certain of our assets in order to manage our interest rate risk and liquidity needs, to meet other operating objectives and to adapt to market conditions. Our Agency RMBS are generally actively traded and thus, in most circumstances, readily liquid. However, certain of our assets, including MSR and mortgage loans held-for-sale, are subject to longer trade timelines, and, as a result, market conditions could significantly and adversely affect the liquidity of our assets. Any illiquidity of our assets may make it difficult for us to sell such assets if the need or desire arises. Our ability to quickly sell certain assets, such as MSR and mortgage loans, may be limited by delays encountered while obtaining certain Agency approvals required for such dispositions and may be further limited by delays due to the time period needed for negotiating transaction documents, conducting diligence, and complying with Agency requirements regarding the transfer of such assets before settlement may occur. Consequently, even if we identify a buyer for our MSR and mortgage loans, there is no assurance that we would be able to quickly sell such assets if the need or desire arises.
In addition, if we are required to liquidate all or a portion of our portfolio quickly, we may realize significantly less than the value at which we previously recorded our assets. Assets that are illiquid are more difficult to finance, and to the extent that we use leverage to finance assets that become illiquid, we may lose that leverage or have it reduced. Assets tend to become less liquid during times of financial stress, which is often the time that liquidity is most needed. As a result, our ability to sell assets or vary our portfolio in response to changes in economic and other conditions may be limited by liquidity constraints, which could adversely affect our results of operations and financial condition.
We cannot predict the timing and impact of future sales of our assets, if any. Because many of our assets are financed with repurchase agreements, revolving credit facilities and warehouse facilities, a significant portion of the proceeds from sales of our assets (if any), prepayments and scheduled amortization are used to repay balances under these financing sources.
51
Table of Contents
The following table provides the maturities of our repurchase agreements, revolving credit facilities, warehouse facilities, term notes payable and convertible senior notes as of December 31, 2024 and December 31, 2023:
| (in thousands) | December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| Within 30 days | $ | 2,377,824 | $ | 2,833,162 | ||
| 30 to 59 days | 2,316,237 | 1,918,818 | ||||
| 60 to 89 days | 1,307,145 | 2,059,438 | ||||
| 90 to 119 days | 759,177 | 994,789 | ||||
| 120 to 364 days | 366,706 | 833,571 | ||||
| One to three years | 1,960,400 | 1,273,453 | ||||
| Total | $ | 9,087,489 | $ | 9,913,231 |
For the year ended December 31, 2024, our restricted and unrestricted cash balance increased approximately $22.8 million to $817.6 million at December 31, 2024. The cash movements can be summarized by the following:
•Cash flows from operating activities. For the year ended December 31, 2024, operating activities increased our cash balances by approximately $201.0 million, primarily driven by our financial results for the year.
•Cash flows from investing activities. For the year ended December 31, 2024, investing activities increased our cash balances by approximately $895.3 million, primarily driven by principal payments received on AFS securities as well as net sales of both AFS securities and derivative instruments, partially offset by net payments for reverse repurchase agreements, the final payment for the acquisition of RoundPoint made in January 2024 and net purchases of MSR.
•Cash flows from financing activities. For the year ended December 31, 2024, financing activities decreased our cash balance by approximately $1.1 billion, driven by net paydowns on our revolving credit facilities, the maturity and repayment of our term notes payable in June 2024, a decrease in AFS securities repurchase agreement financing, the payment of dividends and repurchases of portions of our convertible senior notes and preferred shares outstanding, partially offset by an increase in MSR repurchase agreement financing.
Recently Issued Accounting Standards
Refer to Note 2 - Basis of Presentation and Significant Accounting Policies of the notes to the consolidated financial statements included in Item 8 of this Form 10-K.
Inflation
Our assets and liabilities are financial in nature. As a result, changes in interest rates and other factors impact our performance far more than does inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Our financial statements are prepared in accordance with U.S. GAAP and dividends are based upon net ordinary income and capital gains as calculated for tax purposes; in each case, our results of operations and reported assets, liabilities and equity are measured with reference to historical cost or fair value without considering inflation.
Other Matters
We intend to conduct our business so as to maintain our exempt status under, and not to become regulated as, an investment company for purposes of the 1940 Act. If we failed to maintain our exempt status under the 1940 Act and became regulated as an investment company, our ability to, among other things, use leverage would be substantially reduced and, as a result, we would be unable to conduct our business as described in Item 1, “Business - Other Business - Regulation” of this Annual Report on Form 10-K. Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the 1940 Act in order to maintain our exempt status. As of December 31, 2024, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Internal Revenue Code for the year ended December 31, 2024. We also calculate that our revenue qualified for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2024. Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2024, we believe that we qualified as a REIT under the Internal Revenue Code.
52
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0001465740-24-000076.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022. Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
Table of Contents
General
We are a Maryland corporation that invests in, finances and manages MSR, Agency RMBS, and, through our operational platform, RoundPoint, is one of the largest servicers of conventional loans in the country. We are structured as an internally-managed REIT and our common stock is listed on the NYSE under the symbol “TWO”.
We seek to leverage our core competencies of understanding and managing interest rate and prepayment risk to invest in our portfolio of MSR and Agency RMBS. Our objective is to deliver stable performance across changing market environments, and we are acutely focused on creating sustainable stockholder value over the long term.
Effective September 30, 2023, one of our wholly owned subsidiaries, Matrix, acquired RoundPoint from Freedom Mortgage Corporation after the completion of customary closing conditions and receiving the required regulatory and GSE approvals. Upon closing, all servicing and origination licenses and operational capabilities remained with RoundPoint, and RoundPoint became a wholly owned subsidiary of Matrix. Management believes this acquisition will add value for stakeholders of Two Harbors through cost savings achieved by bringing the servicing of our MSR portfolio in-house, greater control over our MSR portfolio and the associated cash flows, and the ability to participate more fully in the mortgage finance space as opportunities arise.
Our Agency RMBS portfolio is comprised primarily of fixed rate mortgage-backed securities backed by single-family and multi-family mortgage loans. All of our principal and interest Agency RMBS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of these securities consist of whole pools in which we own all of the investment interests in the securities.
Matrix holds the requisite approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent a contractual right to control the servicing of a mortgage loan, the obligation to service the loan in accordance with applicable laws and requirements and the right to collect a fee for the performance of servicing activities, such as collecting principal and interest from a borrower and distributing those payments to the owner of the loan. We acquire MSR from high-quality originators through flow and bulk purchases. On October 1, 2023, we began directly servicing the majority of the mortgage loans underlying our MSR through our newly acquired subsidiary, RoundPoint. We also contract with appropriately licensed third-party subservicers to handle servicing functions in the name of the subservicer for a portion of the loans underlying our MSR, although we expect our use of third-party subservicers will decline to minimal levels in 2024 as we continue to transfer the servicing of our MSR portfolio to RoundPoint. As the servicer of record on our MSR portfolio, we remain accountable to the GSEs for all servicing matters and, accordingly, provide substantial oversight of each of our subservicers. We believe MSR are a natural fit for our portfolio over the long term. Our MSR business leverages our core competencies in prepayment and interest rate risk analytics and the MSR assets may provide offsetting risks to our Agency RMBS, hedging both interest rate and mortgage spread risk.
We seek to deploy moderate leverage as part of our investment strategy. We generally finance our Agency RMBS through short- and long-term borrowings structured as repurchase agreements. We also finance our MSR through revolving credit facilities, repurchase agreements, term notes payable and convertible senior notes.
We have elected to be treated as a REIT for U.S. federal income tax purposes. To qualify as a REIT we are required to meet certain investment and operating tests and annual distribution requirements. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders, do not participate in prohibited transactions and maintain our intended qualification as a REIT. However, certain activities that we may perform may cause us to earn income which will not be qualifying income for REIT purposes. We have designated certain of our subsidiaries as taxable REIT subsidiaries, or TRSs, as defined in the Code, to engage in such activities. We also operate our business in a manner that will permit us to maintain our exemption from registration under the Investment Company Act of 1940, as amended, or the 1940 Act. Certain of our subsidiaries have obtained the requisite licenses and approvals to own and manage MSR and to originate and directly service residential mortgage loans.
28
Table of Contents
LIBOR transition
The London Interbank Offered Rate, or LIBOR, has been used extensively in the U.S. and globally as a “benchmark” or “reference rate” for various commercial and financial contracts, including corporate and municipal bonds and loans, floating rate mortgages, asset-backed securities, consumer loans, and interest rate swaps and other derivatives. On March 5, 2021, Intercontinental Exchange Inc. announced that ICE Benchmark Administration Limited, the administrator of LIBOR, intended to stop publication of the majority of USD-LIBOR tenors on June 30, 2023. In the U.S., the Alternative Reference Rates Committee, or ARRC, has identified the Secured Overnight Financing Rate, or SOFR, and, in some cases, the forward-looking term rate based on SOFR published by CME Group Benchmark Administration Limited, or Term SOFR, plus, in each case, a recommended spread adjustment, as its preferred alternative rates for U.S. dollar-based LIBOR. SOFR is a measure of the cost of borrowing cash overnight, collateralized by U.S. Treasury securities, and is based on directly observable U.S. Treasury-backed repurchase transactions. Numerous industry wide and company-specific transitions as it relates to derivatives and cash markets exposed to LIBOR were completed in connection with its phase-out on June 30, 2023. Our material contracts that are or were indexed to USD-LIBOR have been amended to transition to an alternative benchmark, where necessary. Any other unmodified agreements that incorporate LIBOR as the referenced rate either (i) already had provisions in place that provide for an alternative to LIBOR upon its phase-out or that are governed by the Adjustable Interest Rate (LIBOR) Act, or the LIBOR Act, (ii) matured or (iii) were terminated prior to June 30, 2023.
Factors Affecting our Operating Results
Our net interest income includes income from our securities portfolio, including the amortization of purchase premiums and accretion of purchase discounts. Net interest income, as well as our servicing income, net of servicing costs, will fluctuate primarily as a result of changes in market interest rates, our financing costs and prepayment speeds on our assets. Interest rates, financing costs and prepayment rates 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.
Fair Value Measurement
A significant portion of our assets and liabilities are reported at fair value and, therefore, our consolidated balance sheets and statements of comprehensive loss are significantly affected by fluctuations in market prices. At December 31, 2023, approximately 87.3% of our total assets, or $11.5 billion, consisted of financial instruments recorded at fair value. See Note 11 - Fair Value to the consolidated financial statements, included in this Annual Report on Form 10-K, for descriptions of valuation methodologies used to measure material assets and liabilities at fair value and details of the valuation models, key inputs to those models and significant assumptions utilized. Although we execute various hedging strategies to mitigate our exposure to changes in fair value, we cannot fully eliminate our exposure to volatility caused by fluctuations in market prices.
Any temporary change in the fair value of our AFS securities, excluding certain AFS securities for which we have elected the fair value option, is recorded as a component of accumulated other comprehensive loss and does not impact our reported income (loss) for U.S. GAAP purposes, or GAAP net income (loss). However, changes in the provision for credit losses on AFS securities are recognized immediately in GAAP net income (loss). Our GAAP net income (loss) is also affected by fluctuations in market prices on the remainder of our financial assets and liabilities recorded at fair value, including interest rate swap, cap and swaption agreements and certain other derivative instruments (i.e., Agency to-be-announced securities, or TBAs, options on TBAs, futures, options on futures, and inverse interest-only securities), which are accounted for as derivative trading instruments under U.S. GAAP, fair value option elected AFS securities and MSR.
We have numerous internal controls in place to help ensure the appropriateness of fair value measurements. Significant fair value measures are subject to detailed analytics and management review and approval. Our entire investment portfolio reported at fair value is priced by third-party brokers and/or by independent pricing vendors. We generally receive three or more broker and vendor quotes on pass-through Agency P&I RMBS, and generally receive multiple broker or vendor quotes on all other securities, including interest-only Agency RMBS, and inverse interest-only Agency RMBS and other Agency securities. We also receive multiple vendor quotes for the MSR in our investment portfolio. For Agency securities, the third-party pricing vendors and brokers use pricing models that commonly incorporate such factors as coupons, primary and secondary mortgage rates, rate reset periods, issuer, prepayment speeds, credit enhancements and expected life of the security. For MSR, vendors use pricing models that generally incorporate observable inputs such as principal balance, note rate, geographical location, loan-to-value (LTV) ratios, FICO, appraised value and other loan characteristics, along with observed market yields and trading levels. Pricing vendors will customarily incorporate servicing fee, ancillary income, and earnings rate on escrow as observable inputs. Unobservable or model-driven inputs include forecast per loan annual cost to service, forecast cumulative defaults, default curve, forecast loss severity and forecast voluntary prepayment.
29
Table of Contents
We evaluate the prices we receive from both third-party brokers and pricing vendors by comparing those prices to actual purchase and sale transactions, our internally modeled prices calculated based on market observable rates and credit spreads, and to each other both in current and prior periods. We review and may challenge valuations from third-party brokers and pricing vendors to ensure that such quotes and valuations are indicative of fair value as a result of this analysis. We then estimate the fair value of each security based upon the median of the final broker quotes received, and we estimate the fair value of MSR based upon the average of prices received from third-party vendors, subject to internally-established hierarchy and override procedures.
We utilize “bid side” pricing for our Agency securities and, as a result, certain assets, especially the most recent purchases, may realize a markdown due to the “bid-offer” spread. To the extent that this occurs on available-for-sale securities not accounted for under the fair value option, any economic effect of this would be reflected in accumulated other comprehensive loss.
Considerable judgment is used in forming conclusions and estimating inputs to our Level 3 fair value measurements. Level 3 inputs such as interest rate movements, prepayments speeds, credit losses and discount rates are inherently difficult to estimate. Changes to these inputs can have a significant effect on fair value measurements. Accordingly, there is no assurance that our estimates of fair value are indicative of the amounts that would be realized on the ultimate sale or exchange of these assets. At December 31, 2023, 23.3% of our total assets were classified as Level 3 fair value assets.
Critical Accounting Estimates
The preparation of financial statements in accordance with U.S. GAAP requires us to make certain judgments and assumptions, based on information available at the time of our preparation of the financial statements, in determining accounting estimates used in preparation of the statements. Accounting estimates are considered critical if the estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made and if different estimates reasonably could have been used in the reporting period or changes in the accounting estimate are reasonably likely to occur from period to period that would have a material impact on our financial condition, results of operations or cash flows. Our significant accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Our most critical accounting policies involve our fair valuation of AFS securities, MSR and derivative instruments.
The methods used by us to estimate fair value for AFS securities, MSR and derivative instruments may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while we believe that our valuation methods are appropriate and consistent with other market participants, the use of different methodologies, or assumptions, to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. We use prices obtained from third-party pricing vendors or broker quotes deemed indicative of market activity and current as of the measurement date, which in periods of market dislocation, may have reduced transparency. For more information on our fair value measurements, see Note 11 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Additionally, the key economic assumptions and sensitivity of the fair value of MSR to immediate adverse changes in these assumptions are presented in Note 6 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
Market Conditions and Outlook
The fourth quarter of 2023 was marked by continued volatility in rates and spreads. Fueled by a stronger-than-expected September employment report, coupled with the outbreak of war in the Middle East, interest rates moved steadily higher in early October. At its peak, the 10-year treasury yield briefly touched 5%, approximately 40 basis points higher than it was at the beginning of the quarter. An abrupt turn of sentiment followed in early November after Chairman Powell’s optimistic assessment of the efforts of the Federal Reserve, or the Fed, to bring down inflation and engineer a soft landing. Interest rates quickly reversed course and declined 36 basis points over the next three trading sessions. Supportive economic data in November, as well as dovish Fed commentary, drove the market to price in as many as six interest rate cuts in 2024. The entire yield curve responded, as the 10-year treasury rate finished the quarter at a yield of 3.88%, 69 basis points lower than it started at the beginning of the quarter, and the 2-year treasury rate declined 79 basis points to 4.25%, resulting in a net 10 basis points steepening of the yield curve. From peak to trough, the 5-year and 10-year treasury yields moved 120 basis points in the quarter.
30
Table of Contents
Following the rise in interest rates in October, mortgage spreads underperformed, widening by about 20 basis points. Rates reversed course in November, and spreads tightened back by about 35 basis points. This tightening trend continued in December with the Fed strongly signaling that the period of rate hikes was over. Ultimately, current coupon mortgage spreads on a nominal basis finished the quarter at 118 basis points, tighter by 33 basis points. This was at the tighter end of the 2023 range of 100 to 167 basis points. Though the current coupon spread is still much wider than the longer-term “non-QE” average of 80 basis points, it reflects an environment of high realized rate volatility and tepid demand from depository institutions. Being at the tighter end of the range is likely the result of the market’s expectation for more than five Fed rate cuts in 2024, a steeper forward curve and lower forward implied volatility.
As yields for Treasuries declined, 30-year mortgage rates fell by 70 basis points, to 6.42%, during the quarter. Even with this decline, prepayments are almost entirely dependent on housing turnover as only 4% of the mortgage universe was rate refinanceable at year end. As anticipated, reported prepayment rates broadly declined by 16% in the fourth quarter. This decline reflected a seasonal slowdown and an effective mortgage rates of over 7%, the highest in 20 years. Despite 30-year mortgage rates falling by 70 basis points over the quarter, 96% of mortgages remained outside the refinance window.
As is typical, the pace of MSR sales slowed in the fourth quarter with $53 billion offered in the bulk market. This brought the total MSR offered for the year to just under $500 billion. 2023 finished as the second most active year in the MSR market, falling just behind 2022’s total of $525 billion. Lower supply in the fourth quarter did little to affect the traded spreads of MSR, which have been stable over the past several quarters, further supported by a benign prepayment environment. Bids remain well supported, as evidenced by sellers typically receiving a high single digit number of bids.
RMBS funding markets remained stable and liquid throughout the quarter with ample balance sheet available even over quarter ends. Spreads on repurchase agreements widened slightly into the fourth quarter and year end with financing for RMBS between SOFR plus 23 to 25 basis points.
Looking forward, our MSR portfolio, with a weighted average mortgage rate of only 3.45%, still has less than 1% of its balances with 50 basis points or more of rate incentive to refinance. If mortgage rates remain at year-end levels for the first quarter of 2024, we expect prepayment rates for our MSR to increase only by about 5 to 10%. Even with this increase, prepayment speeds are at historically low levels and continue to provide a tailwind for this component of our strategy. As mentioned previously, nominal spreads for RMBS also remain at historically attractive levels, though at the tighter end of recent ranges. If the Fed is indeed done hiking rates, with the next policy action being a rate cut in 2024, we would expect a narrower range for spreads this year, though volatility can remain high until the path forward becomes more clear. Given the levered returns available in the market for our combined strategies, we remain optimistic about the return potential of our portfolio of investments.
The following table provides the carrying value of our investment portfolio by asset type:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Agency RMBS | $ | 8,335,245 | 73.2 | % | $ | 7,668,752 | 71.1 | % | |||||
| Mortgage servicing rights | 3,052,016 | 26.8 | % | 2,984,937 | 27.7 | % | |||||||
| Other | 4,150 | — | % | 125,158 | 1.2 | % | |||||||
| Total | $ | 11,391,411 | $ | 10,778,847 |
Prepayment speeds and volatility due to interest rates
Our portfolio is subject to market risks, primarily interest rate risk and prepayment risk. We seek to offset a portion of our Agency pool market value exposure through our MSR and interest-only Agency RMBS portfolios. During periods of decreasing interest rates with rising prepayment speeds, the market value of our Agency pools generally increases and the market value of our interest-only securities and MSR generally decreases. The inverse relationship occurs when interest rates rise and prepayments fall. Average prepayment speeds for our portfolio decreased from the prior quarter due to mortgage rates and weaker seasonal factors. In addition to changes in interest rates, changes in home price performance, key employment metrics and government programs, among other macroeconomic factors, can affect prepayment speeds. We believe our active portfolio management approach, including our asset selection process, positions us to respond to a variety of market scenarios. Although we are unable to predict future interest rate movements, our strategy of pairing Agency RMBS with MSR, with a focus on managing various associated risks, including interest rate, prepayment, credit, mortgage spread and financing risk, is intended to generate stable performance with a low level of sensitivity to changes in the yield curve, prepayments and interest rate cycles.
31
Table of Contents
The following table provides the three-month average CPR experienced by our Agency RMBS and MSR during the three months ended December 31, 2023, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | |||||||||||
| Agency RMBS | 5.2 | % | 6.5 | % | 6.5 | % | 5.3 | % | 5.9 | % | |||||
| Mortgage servicing rights | 3.8 | % | 4.9 | % | 5.5 | % | 4.1 | % | 4.6 | % |
Our Agency RMBS are primarily collateralized by pools of fixed-rate mortgage loans. Our Agency portfolio also includes securities with implicit prepayment protection, including lower loan balances (securities collateralized by loans of less than $300,000 in initial principal balance), higher LTVs (securities collateralized by loans with LTVs greater than or equal to 80%), certain geographic concentrations, loans secured by investor-owned properties and lower FICO scores. Our overall allocation of Agency RMBS and holdings of pools with specific characteristics are viewed in the context of our aggregate portfolio strategy, including MSR and related derivative hedging instruments. Additionally, the selection of securities with certain attributes is driven by the perceived relative value of the securities, which factors in the opportunities in the marketplace, the cost of financing and the cost of hedging interest rate, prepayment, credit and other portfolio risks. Accordingly, our Agency RMBS capital allocation reflects management’s flexible approach to investing in the marketplace.
The following tables provide the carrying value of our Agency RMBS portfolio by underlying mortgage loan rate type:
| December 31, 2023 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||
| ≤ 2.5% | $ | 420,720 | $ | 359,801 | 3.6 | % | — | % | 3.3 | % | $ | 359,188 | $ | — | 30 | |||||||||||||
| 3.0% | 237,874 | 211,852 | 2.6 | % | 85.4 | % | 3.7 | % | 210,850 | — | 26 | |||||||||||||||||
| 3.5% | 125,647 | 115,675 | 2.0 | % | 84.9 | % | 4.3 | % | 113,092 | — | 22 | |||||||||||||||||
| 4.0% | 503,451 | 479,715 | 5.2 | % | 100.0 | % | 4.6 | % | 508,294 | — | 49 | |||||||||||||||||
| 4.5% | 2,331,021 | 2,281,535 | 5.2 | % | 100.0 | % | 5.1 | % | 2,384,460 | — | 40 | |||||||||||||||||
| 5.0% | 2,084,422 | 2,078,510 | 3.6 | % | 100.0 | % | 5.8 | % | 2,125,950 | — | 21 | |||||||||||||||||
| 5.5% | 1,358,288 | 1,370,920 | 5.4 | % | 99.8 | % | 6.4 | % | 1,371,534 | — | 18 | |||||||||||||||||
| 6.0% | 779,560 | 795,963 | 6.1 | % | 99.8 | % | 6.9 | % | 799,184 | — | 17 | |||||||||||||||||
| ≥ 6.5% | 8,448 | 8,853 | 7.4 | % | 97.8 | % | 7.8 | % | 9,084 | — | 249 | |||||||||||||||||
| 7,849,431 | 7,702,824 | 4.7 | % | 94.7 | % | 5.5 | % | 7,881,636 | — | 28 | ||||||||||||||||||
| Other P&I | 572,302 | 569,077 | 0.8 | % | — | % | 5.3 | % | 564,336 | — | 9 | |||||||||||||||||
| Interest-only | 840,723 | 51,098 | 5.3 | % | — | % | 4.3 | % | 58,567 | (3,619) | 100 | |||||||||||||||||
| Agency Derivatives | 163,735 | 12,246 | 8.0 | % | — | % | 6.7 | % | 17,814 | — | 225 | |||||||||||||||||
| Total Agency RMBS | $ | 9,426,191 | $ | 8,335,245 | 87.5 | % | $ | 8,522,353 | $ | (3,619) |
32
Table of Contents
| December 31, 2022 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||
| ≤ 2.5% | $ | — | $ | — | — | % | — | % | — | % | $ | — | $ | — | — | |||||||||||||
| 3.0% | — | — | — | % | — | % | — | % | — | — | — | |||||||||||||||||
| 3.5% | — | — | — | % | — | % | — | % | — | — | — | |||||||||||||||||
| 4.0% | 1,459,733 | 1,382,120 | 3.9 | % | 100.0 | % | 4.6 | % | 1,474,169 | — | 20 | |||||||||||||||||
| 4.5% | 3,087,310 | 3,006,356 | 5.9 | % | 100.0 | % | 5.2 | % | 3,152,567 | — | 25 | |||||||||||||||||
| 5.0% | 2,439,709 | 2,430,470 | 6.5 | % | 100.0 | % | 5.7 | % | 2,506,339 | — | 10 | |||||||||||||||||
| 5.5% | 206,504 | 209,351 | 2.0 | % | 98.4 | % | 6.2 | % | 211,992 | — | 41 | |||||||||||||||||
| 6.0% | 194,834 | 199,467 | 5.3 | % | 99.2 | % | 6.7 | % | 200,776 | — | 18 | |||||||||||||||||
| ≥ 6.5% | 10,561 | 11,138 | 13.1 | % | 97.7 | % | 7.8 | % | 11,431 | — | 243 | |||||||||||||||||
| 7,398,651 | 7,238,902 | 5.6 | % | 99.9 | % | 5.3 | % | 7,557,274 | — | 19 | ||||||||||||||||||
| Other P&I | 382,626 | 378,558 | 1.3 | % | 88.5 | % | 5.4 | % | 379,837 | — | 30 | |||||||||||||||||
| Interest-only | 963,865 | 36,116 | 8.1 | % | — | % | 4.9 | % | 45,882 | (6,785) | 143 | |||||||||||||||||
| Agency Derivatives | 196,457 | 15,176 | 8.4 | % | — | % | 6.7 | % | 20,696 | — | 216 | |||||||||||||||||
| Total Agency RMBS | $ | 8,941,599 | $ | 7,668,752 | 98.7 | % | $ | 8,003,689 | $ | (6,785) |
____________________
(1)Weighted average actual one-month CPR released at the beginning of the following month based on RMBS held as of the preceding month-end.
Our MSR portfolio offers attractive spreads and has many risk reducing characteristics when paired with our Agency RMBS portfolio. The following table summarizes activity related to the unpaid principal balance, or UPB, of loans underlying our MSR portfolio for the three months ended December 31, 2023, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | ||||||||||||||
| UPB at beginning of period | $ | 218,662,270 | $ | 222,622,177 | $ | 212,444,503 | $ | 204,876,693 | $ | 206,613,560 | |||||||||
| Purchases of mortgage servicing rights | 829,133 | 472,154 | 14,773,601 | 11,381,496 | 2,677,674 | ||||||||||||||
| Sales of mortgage servicing rights | (61,612) | — | — | (142,598) | — | ||||||||||||||
| Scheduled payments | (1,639,884) | (1,639,871) | (1,594,693) | (1,527,309) | (1,538,046) | ||||||||||||||
| Prepaid | (2,127,341) | (2,786,904) | (2,993,493) | (2,119,541) | (2,439,936) | ||||||||||||||
| Other changes | (15,394) | (5,286) | (7,741) | (24,238) | (436,559) | ||||||||||||||
| UPB at end of period | $ | 215,647,172 | $ | 218,662,270 | $ | 222,622,177 | $ | 212,444,503 | $ | 204,876,693 |
Counterparty exposure and leverage ratio
We monitor counterparty exposure amongst our broker, banking and lending counterparties on a daily basis. We believe our broker and banking counterparties are well-capitalized organizations, and we attempt to manage our cash balances across these organizations to reduce our exposure to any single counterparty.
As of December 31, 2023, we had entered into repurchase agreements with 37 counterparties, 19 of which had outstanding balances. In addition, we held short- and long-term borrowings under revolving credit facilities, term notes payable and unsecured convertible senior notes. As of December 31, 2023, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and servicing advances, which includes unsecured borrowings under convertible senior notes, was 4.5:1.0.
33
Table of Contents
As of December 31, 2023, we held $729.7 million in cash and cash equivalents, approximately $1.1 million of unpledged Agency securities and $3.8 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on our unpledged securities of approximately $3.2 million. As of December 31, 2023, we held approximately $4.1 million of unpledged MSR and $63.5 million of unpledged servicing advances. Overall, on December 31, 2023, we had $167.9 million unused committed and $423.3 million unused uncommitted borrowing capacity on MSR financing facilities, and $165.7 million in unused committed borrowing capacity on servicing advance financing facilities. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes.
We also monitor exposure to our MSR counterparties. We may be required to make representations and warranties to investors in the loans underlying the MSR we own; however, some of our MSR were purchased on a bifurcated basis, meaning the representation and warranty obligations remain with the seller. If the representations and warranties we make prove to be inaccurate, we may be obligated to repurchase certain mortgage loans, which may impact the profitability of our portfolio. Although we obtain similar representations and warranties from the counterparty from which we acquired the relevant asset, if those representations and warranties do not directly mirror those we make to the investor, or if we are unable to enforce the representations and warranties against the counterparty for a variety of reasons, including the financial condition or insolvency of the counterparty, we may not be able to seek indemnification from our counterparties for any losses attributable to the breach.
Summary of Results of Operations and Financial Condition
All per share amounts, common shares outstanding and common equity-based awards for all periods presented have been adjusted on a retroactive basis to reflect the one-for-four reverse stock split effected on November 1, 2022.
Our book value per common share for U.S. GAAP purposes was $15.21 at December 31, 2023, a decrease from $15.36 per common share at September 30, 2023, and a decrease from $17.72 per common share at December 31, 2022. The decline in book value for both the three and twelve months ended December 31, 2023 was primarily driven by net widening of mortgage spreads and dividends declared, offset by net unrealized gains recognized on AFS securities.
Our GAAP net loss attributable to common stockholders was $444.7 million and $152.0 million ($(4.56) and $(1.60) per diluted weighted average share) for the three and twelve months ended December 31, 2023, respectively, as compared to GAAP net loss attributable to common stockholders of $262.4 million and GAAP net income attributable to common stockholders of $186.8 million ($(3.04) and $2.13 per diluted weighted average share) for the three and twelve months ended December 31, 2022, respectively.
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option and securities with an allowance for credit losses, do not impact our GAAP net (loss) income or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive loss.” For the three and twelve months ended December 31, 2023, net unrealized gains on AFS securities recognized as other comprehensive income were $405.9 million and net unrealized losses on AFS securities recognized as other comprehensive loss were $38.6 million, respectively. Additionally, we reclassify unrealized gains and losses on AFS securities in accumulated other comprehensive loss to net (loss) income upon the recognition of any realized gains and losses on sales as individual securities are sold. For the three and twelve months ended December 31, 2023, we reclassified $77.6 million and $140.9 million, respectively, in unrealized losses on sold AFS securities from accumulated other comprehensive loss to (loss) gain on investment securities on the consolidated statements of comprehensive loss.
34
Table of Contents
The following table presents the components of our comprehensive income (loss) for the three and twelve months ended December 31, 2023 and 2022:
| (in thousands, except share data) | Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Data: | December 31, | December 31, | |||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||
| (unaudited) | |||||||||||||||
| Net interest income (expense): | |||||||||||||||
| Interest income | $ | 122,401 | $ | 99,303 | $ | 480,364 | $ | 295,540 | |||||||
| Interest expense | 168,080 | 115,627 | 643,225 | 258,395 | |||||||||||
| Net interest (expense) income | (45,679) | (16,324) | (162,861) | 37,145 | |||||||||||
| Net servicing income: | |||||||||||||||
| Servicing income | 178,609 | 160,926 | 685,777 | 603,911 | |||||||||||
| Servicing costs | 12,029 | 25,272 | 95,488 | 94,119 | |||||||||||
| Net servicing income | 166,580 | 135,654 | 590,289 | 509,792 | |||||||||||
| Other income (loss): | |||||||||||||||
| Loss on investment securities | (82,469) | (347,450) | (69,970) | (603,937) | |||||||||||
| (Loss) gain on servicing asset | (172,589) | (64,085) | (111,620) | 425,376 | |||||||||||
| (Loss) gain on interest rate swap and swaption agreements | (139,234) | — | (52,946) | 29,499 | |||||||||||
| (Loss) gain on other derivative instruments | (143,812) | 53,301 | (166,210) | 9,310 | |||||||||||
| Other income (loss) | — | 112 | 5,103 | (5) | |||||||||||
| Total other loss | (538,104) | (358,122) | (395,643) | (139,757) | |||||||||||
| Expenses: | |||||||||||||||
| Compensation and benefits | 21,297 | 7,411 | 52,865 | 40,723 | |||||||||||
| Other operating expenses | 23,959 | 15,540 | 62,313 | 42,005 | |||||||||||
| Total expenses | 45,256 | 22,951 | 115,178 | 82,728 | |||||||||||
| (Loss) income before income taxes | (462,459) | (261,743) | (83,393) | 324,452 | |||||||||||
| (Benefit from) provision for income taxes | (29,259) | 8,480 | 22,978 | 104,213 | |||||||||||
| Net (loss) income | (433,200) | (270,223) | (106,371) | 220,239 | |||||||||||
| Dividends on preferred stock | (12,012) | (12,365) | (48,607) | (53,607) | |||||||||||
| Gain on repurchase and retirement of preferred stock | 519 | 20,149 | 2,973 | 20,149 | |||||||||||
| Net (loss) income attributable to common stockholders | $ | (444,693) | $ | (262,439) | $ | (152,005) | $ | 186,781 | |||||||
| Basic (loss) earnings per weighted average common share | $ | (4.56) | $ | (3.04) | $ | (1.60) | $ | 2.15 | |||||||
| Diluted (loss) earnings per weighted average common share | $ | (4.56) | $ | (3.04) | $ | (1.60) | $ | 2.13 | |||||||
| Dividends declared per common share | $ | 0.45 | $ | 0.60 | $ | 1.95 | $ | 2.64 | |||||||
| Weighted average number of shares of common stock: | |||||||||||||||
| Basic | 97,489,039 | 86,391,405 | 95,672,143 | 86,179,418 | |||||||||||
| Diluted | 97,489,039 | 86,391,405 | 95,672,143 | 96,076,175 | |||||||||||
| Comprehensive income (loss): | |||||||||||||||
| Net (loss) income | $ | (433,200) | $ | (270,223) | $ | (106,371) | $ | 220,239 | |||||||
| Other comprehensive income (loss): | |||||||||||||||
| Unrealized gain (loss) on available-for-sale securities | 483,579 | 422,672 | 102,282 | (465,057) | |||||||||||
| Other comprehensive income (loss) | 483,579 | 422,672 | 102,282 | (465,057) | |||||||||||
| Comprehensive income (loss) | 50,379 | 152,449 | (4,089) | (244,818) | |||||||||||
| Dividends on preferred stock | (12,012) | (12,365) | (48,607) | (53,607) | |||||||||||
| Gain on repurchase and retirement of preferred stock | 519 | 20,149 | 2,973 | 20,149 | |||||||||||
| Comprehensive income (loss) attributable to common stockholders | $ | 38,886 | $ | 160,233 | $ | (49,723) | $ | (278,276) |
35
Table of Contents
| (in thousands) | December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|---|
| Balance Sheet Data: | |||||||
| Available-for-sale securities | $ | 8,327,149 | $ | 7,778,734 | |||
| Mortgage servicing rights | $ | 3,052,016 | $ | 2,984,937 | |||
| Total assets | $ | 13,138,800 | $ | 13,466,160 | |||
| Repurchase agreements | $ | 8,020,207 | $ | 8,603,011 | |||
| Revolving credit facilities | $ | 1,329,171 | $ | 1,118,831 | |||
| Term notes payable | $ | 295,271 | $ | 398,011 | |||
| Convertible senior notes | $ | 268,582 | $ | 282,496 | |||
| Total stockholders’ equity | $ | 2,203,390 | $ | 2,183,525 |
Results of Operations
The following analysis focuses on financial results during the three and twelve months ended December 31, 2023 and 2022.
Interest Income
Interest income increased from $99.3 million and $295.5 million for the three and twelve months ended December 31, 2022, respectively, to $122.4 million and $480.4 million for the same periods in 2023 due to an increase in Agency RMBS portfolio size, lower amortization recognized on Agency RMBS due to lower unamortized premium, and higher interest on cash balances as a result of the higher interest rate environment.
Interest Expense
Interest expense increased from $115.6 million and $258.4 million for the three and twelve months ended December 31, 2022, respectively, to $168.1 million and $643.2 million for the same periods in 2023. The increase in interest expense for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was primarily due to increases in interest rates and higher borrowing balances on both AFS securities and MSR, offset by lower borrowing balances on convertible senior notes.
Net Interest Income
The following tables present the components of interest income and average net asset yield earned by asset type, the components of interest expense and average cost of funds on borrowings incurred by collateral type, and net interest income and average net interest spread for the three and twelve months ended December 31, 2023 and 2022:
| Three Months Ended December 31, 2023 | Year Ended December 31, 2023 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | |||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||
| Available-for-sale securities | $ | 8,822,467 | $ | 103,250 | 4.7 | % | $ | 8,926,898 | $ | 412,310 | 4.6 | % | |||||||||
| Reverse repurchase agreements | 282,522 | 3,839 | 5.4 | % | 419,188 | 19,889 | 4.7 | % | |||||||||||||
| Other | 15,312 | 48,165 | |||||||||||||||||||
| Total interest income/net asset yield | $ | 9,104,989 | $ | 122,401 | 5.4 | % | $ | 9,346,086 | $ | 480,364 | 5.1 | % | |||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 8,157,185 | $ | 117,021 | 5.7 | % | $ | 8,407,394 | $ | 442,880 | 5.3 | % | |||||||||
| Agency Derivatives (2) | 8,694 | 135 | 6.2 | % | 11,283 | 642 | 5.7 | % | |||||||||||||
| Mortgage servicing rights and advances (3) | 2,014,734 | 46,267 | 9.2 | % | 1,979,403 | 174,253 | 8.8 | % | |||||||||||||
| U.S. Treasuries (4) | — | — | — | % | 144,045 | 6,629 | 4.6 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Convertible senior notes | 268,447 | 4,651 | 6.9 | % | 272,993 | 18,815 | 6.9 | % | |||||||||||||
| Other | 6 | 6 | |||||||||||||||||||
| Total interest expense/cost of funds | $ | 10,449,060 | $ | 168,080 | 6.4 | % | $ | 10,815,118 | $ | 643,225 | 5.9 | % | |||||||||
| Net interest expense/spread | $ | (45,679) | (1.0) | % | $ | (162,861) | (0.8) | % |
36
Table of Contents
| Three Months Ended December 31, 2022 | Year Ended December 31, 2022 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | |||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||
| Available-for-sale securities | $ | 8,118,269 | $ | 83,712 | 4.1 | % | $ | 7,997,618 | $ | 272,230 | 3.4 | % | |||||||||
| Reverse repurchase agreements | 743,925 | 7,109 | 3.8 | % | 311,844 | 8,469 | 2.7 | % | |||||||||||||
| Other | 8,482 | 14,841 | |||||||||||||||||||
| Total interest income/net asset yield | $ | 8,862,194 | $ | 99,303 | 4.5 | % | $ | 8,309,462 | $ | 295,540 | 3.6 | % | |||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 7,664,204 | $ | 68,627 | 3.6 | % | $ | 7,804,563 | $ | 138,138 | 1.8 | % | |||||||||
| Agency Derivatives (2) | 14,618 | 155 | 4.2 | % | 24,553 | 438 | 1.8 | % | |||||||||||||
| Mortgage servicing rights and advances (3) | 1,917,069 | 36,938 | 7.7 | % | 1,620,847 | 95,192 | 5.9 | % | |||||||||||||
| U.S. Treasuries (4) | 493,872 | 5,015 | 4.1 | % | 123,468 | 5,015 | 5.4 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Convertible senior notes | 282,363 | 4,892 | 6.9 | % | 287,399 | 19,612 | 6.8 | % | |||||||||||||
| Other | — | — | |||||||||||||||||||
| Total interest expense/cost of funds | $ | 10,372,126 | $ | 115,627 | 4.5 | % | $ | 9,860,830 | $ | 258,395 | 2.6 | % | |||||||||
| Net interest income/spread | $ | (16,324) | — | % | $ | 37,145 | 1.0 | % |
____________________
(1)Average asset balance represents average amortized cost on AFS securities and average unpaid principal balance on other assets.
(2)Yields on Agency Derivatives not shown as interest income is included in (loss) gain on other derivative instruments in the consolidated statements of comprehensive loss.
(3)Yields on mortgage servicing rights and advances not shown as these assets do not earn interest.
(4)U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
The increase in yields on AFS securities for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022 was driven by net purchases of higher coupon AFS securities with lower unamortized premiums. The increase in cost of funds associated with the financing of AFS securities for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was due to rising interest rates.
The increase in yields on reverse repurchase agreements for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was the result of rising interest rates. However, for the year ended December 31, 2023 and the three and twelve months ended December 31, 2022, these yields were offset by the cost of financing the associated repurchase agreements collateralized by U.S. Treasury securities. We did not hold any repurchase agreements collateralized by U.S. Treasury securities during the three months ended December 31, 2023.
The increase in cost of funds associated with the financing of Agency Derivatives for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was the result of rising interest rates.
The increase in cost of funds associated with the financing of MSR assets and related servicing advance obligations for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was due to rising interest rates and an increase in the use of revolving credit facilities and repurchase agreement financing, which on average carry higher floating rate spreads than term notes. Additionally, during the year ended December 31, 2023, we repurchased $104.2 million principal amount of our outstanding MSR term notes in open market transactions. These repurchased MSR term note bonds were then financed via existing master repurchase agreements. We have one revolving credit facility in place to finance our servicing advance obligations, which are included in other assets on our consolidated balance sheets.
The slight increase in cost of funds associated with our convertible senior notes for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was due to lower amortization of deferred debt issuance costs during the year ended December 31, 2022 as a result of the maturity of our convertible senior notes due 2022 in January 2022.
37
Table of Contents
The following tables present the components of the yield earned on our AFS securities portfolio as a percentage of our average amortized cost of securities for the three and twelve months ended December 31, 2023 and 2022:
| Three Months Ended | Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | ||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||
| Gross yield/stated coupon | 4.8 | % | 4.6 | % | 4.9 | % | 4.4 | % | |||
| Net (premium amortization) discount accretion | (0.1) | % | (0.5) | % | (0.3) | % | (1.0) | % | |||
| Net yield | 4.7 | % | 4.1 | % | 4.6 | % | 3.4 | % |
Net Servicing Income
The following table presents the components of net servicing income for the three and twelve months ended December 31, 2023 and 2022:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||
| Servicing fee income | $ | 139,798 | $ | 137,949 | $ | 555,221 | $ | 564,923 | ||||||
| Ancillary and other fee income | 2,913 | 418 | 5,149 | 1,932 | ||||||||||
| Float income | 35,898 | 22,559 | 125,407 | 37,056 | ||||||||||
| Total servicing income | 178,609 | 160,926 | 685,777 | 603,911 | ||||||||||
| Total servicing costs | 12,029 | 25,272 | 95,488 | 94,119 | ||||||||||
| Net servicing income | $ | 166,580 | $ | 135,654 | $ | 590,289 | $ | 509,792 |
The increase in servicing income for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was primarily due to higher float income as a result of the higher interest rate environment and lower compensating interest as a result of lower prepayment rates.
The decrease in servicing expenses during the three months ended December 31, 2023, as compared to the same period in 2022, was the result of lower third-party subservicing fees due to the acquisition of RoundPoint. The slight increase in servicing expenses during the year ended December 31, 2023, as compared to the same period in 2022, was driven by higher deboarding expenses as we transition our MSR portfolio to RoundPoint from other subservicers and overall higher cost to service, offset by lower third-party subservicing fees during the three months ended December 31, 2023 due to the acquisition of RoundPoint.
Loss On Investment Securities
The following table presents the components of loss on investment securities for the three and twelve months ended December 31, 2023 and 2022:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||
| Proceeds from sales | $ | 978,936 | $ | 2,770,811 | $ | 2,673,827 | $ | 7,793,705 | ||||||
| Amortized cost of securities sold | (1,061,837) | (3,113,102) | (2,792,703) | (8,359,967) | ||||||||||
| Total realized losses on sales | (82,901) | (342,291) | (118,876) | (566,262) | ||||||||||
| Reversal of (provision for) credit losses | 328 | 318 | 545 | (2,730) | ||||||||||
| Other | 104 | (5,477) | 48,361 | (34,945) | ||||||||||
| Loss on investment securities | $ | (82,469) | $ | (347,450) | $ | (69,970) | $ | (603,937) |
In the ordinary course of our business, we make investment decisions and allocate capital in accordance with our views on the changing risk/reward dynamics in the market and in our portfolio. We do not expect to sell assets on a frequent basis, but may sell assets to reallocate capital into new assets that we believe have higher risk-adjusted returns.
38
Table of Contents
We use a discounted cash flow method to estimate and recognize an allowance for credit losses on AFS securities. Subsequent adverse or favorable changes in expected cash flows are recognized immediately in earnings as a provision for or reversal of provision for credit losses (within loss on investment securities).
The majority of the “other” component of loss on investment securities is related to changes in unrealized gains (losses) on certain AFS securities for which we have elected the fair value option. Fluctuations in this line item are primarily driven by the reclassification of unrealized gains and losses to realized gains and losses upon sale, as well as changes in fair value assumptions.
(Loss) Gain On Servicing Asset
The following table presents the components of (loss) gain on servicing asset for the three and twelve months ended December 31, 2023 and 2022:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||
| Changes in fair value due to changes in valuation inputs or assumptions used in the valuation model | $ | (115,944) | $ | (6,441) | $ | 97,859 | $ | 793,631 | ||||||
| Changes in fair value due to realization of cash flows (runoff) | (55,486) | (60,908) | (227,663) | (371,023) | ||||||||||
| (Losses) gains on sales (1) | (1,159) | 3,264 | 18,184 | 2,768 | ||||||||||
| (Loss) gain on servicing asset | $ | (172,589) | $ | (64,085) | $ | (111,620) | $ | 425,376 |
____________________
(1)During the year ended December 31, 2023, excess MSR was transferred to Agency-sponsored trusts in exchange for stripped mortgage backed securities, or SMBS. In each transaction, a portion of the SMBS was acquired by third parties, and we acquired the remaining balance of those SMBS, which are included within Agency AFS securities unless sold prior to December 31, 2023.
The increase in loss on servicing asset for the three months ended December 31, 2023, as compared to the same period in 2022, was driven by higher unfavorable change in valuation assumptions used in the fair valuation of MSR and losses realized on sales of MSR, offset by lower portfolio runoff. The increase in loss (decrease in gain) on servicing asset for the year ended December 31, 2023, as compared to the same period in 2022, was driven by lower favorable change in valuation assumptions used in the fair valuation of MSR, offset by lower portfolio runoff and gains on sales of excess MSR.
(Loss) Gain On Interest Rate Swap And Swaption Agreements
The following table summarizes the net interest spread and gains and losses associated with our interest rate swap and swaption positions recognized during the three and twelve months ended December 31, 2023 and 2022:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||
| Net interest spread | $ | 7,444 | $ | — | $ | 21,358 | $ | (4,830) | ||||||
| Early termination, agreement maturation and option expiration (losses) gains | (12,438) | — | (36,194) | 43,197 | ||||||||||
| Change in unrealized loss on interest rate swap and swaption agreements, at fair value | (134,240) | — | (38,110) | (8,868) | ||||||||||
| (Loss) gain on interest rate swap and swaption agreements | $ | (139,234) | $ | — | $ | (52,946) | $ | 29,499 |
39
Table of Contents
Net interest spread recognized for the accrual and/or settlement of the net interest expense associated with our interest rate swaps results from receiving either a floating interest rate (OIS or SOFR) or a fixed interest rate and paying either a fixed interest rate or a floating interest rate (OIS or SOFR) on positions held to economically hedge/mitigate portfolio interest rate exposure (or duration) risk. We may elect to terminate certain swaps and swaptions to align with our investment portfolio, agreements may mature or options may expire resulting in full settlement of our net interest spread asset/liability and the recognition of realized gains and losses, including early termination penalties. The change in fair value of interest rate swaps and swaptions during the three and twelve months ended December 31, 2023 and 2022 was a result of changes to floating interest rates (OIS or SOFR), the swap curve and corresponding counterparty borrowing rates. Since swaps and swaptions are used for purposes of hedging our interest rate exposure, their unrealized valuation gains and losses (excluding the reversal of unrealized gains and losses to realized gains and losses upon termination, maturation or option expiration) are generally offset by unrealized losses and gains in our Agency RMBS AFS portfolio, which are recorded either directly to stockholders’ equity through other comprehensive income (loss) or to loss on investment securities, in the case of certain AFS securities for which we have elected the fair value option.
(Loss) Gain On Other Derivative Instruments
The following table provides a summary of the total net gains (losses) recognized on other derivative instruments we hold for purposes of both hedging and non-hedging activities, principally TBAs, futures, options on futures, and inverse interest-only securities during the three and twelve months ended December 31, 2023 and 2022:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, | December 31, | ||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||
| TBAs | $ | 28,967 | $ | 48,233 | $ | (155,942) | $ | (487,713) | ||||||
| Futures | (175,506) | 5,016 | (8,973) | 514,467 | ||||||||||
| Options on futures | — | — | (779) | (2,224) | ||||||||||
| Inverse interest-only securities | 2,727 | 52 | (516) | (15,220) | ||||||||||
| (Loss) gain on other derivative instruments | $ | (143,812) | $ | 53,301 | $ | (166,210) | $ | 9,310 |
For further details regarding our use of derivative instruments and related activity, refer to Note 8 - Derivative Instruments and Hedging Activities to the consolidated financial statements, included in this Annual Report on Form 10-K.
Expenses
The following table presents the components of expenses for the three and twelve months ended December 31, 2023 and 2022:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||
| Compensation and benefits: | ||||||||||||||
| Non-cash equity compensation expenses | $ | 1,613 | $ | 1,653 | $ | 10,976 | $ | 11,630 | ||||||
| All other compensation and benefits | 19,684 | 5,758 | 41,889 | 29,093 | ||||||||||
| Total compensation and benefits | $ | 21,297 | $ | 7,411 | $ | 52,865 | $ | 40,723 | ||||||
| Other operating expenses: | ||||||||||||||
| Certain operating expenses (1) | $ | 3,408 | $ | 10,836 | $ | 26,356 | $ | 18,982 | ||||||
| All other operating expenses | 20,551 | 4,704 | 35,957 | 23,023 | ||||||||||
| Total other operating expenses | $ | 23,959 | $ | 15,540 | $ | 62,313 | $ | 42,005 | ||||||
| Annualized operating expense ratio | 8.6 | % | 4.2 | % | 5.2 | % | 3.3 | % | ||||||
| Annualized operating expense ratio, excluding non-cash equity compensation and certain operating expenses (1) | 7.6 | % | 1.9 | % | 3.5 | % | 2.1 | % |
____________________
(1)Certain operating expenses predominantly consists of expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers LLC, as discussed within Note 16 to the consolidated financial statements, included under Item 1 of this Annual Report on Form 10-K. It also includes certain transaction expenses incurred in connection with the Company’s acquisition of RoundPoint.
40
Table of Contents
The increase in total operating expenses during the three months ended December 31, 2023, as compared to the same period in 2022, was driven by the addition of RoundPoint’s compensation, benefits, operating and loan level expenses, offset by lower expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers LLC. The increase in total operating expenses during the year ended December 31, 2023, as compared to the same period in 2022, was driven by the addition of RoundPoint’s compensation, benefits, operating and loan level expenses, as well as higher expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers LLC.
Income Taxes
During the three months ended December 31, 2023, we recognized a benefit from income taxes of $29.3 million, which was primarily due to net losses recognized on MSR and operating expenses, offset by net income from MSR servicing activities in our TRSs. During the year ended December 31, 2023, we recognized a provision for income taxes of $23.0 million, which was primarily due to net income from MSR servicing activities, offset by net losses recognized on MSR and operating expenses in our TRSs. During the three and twelve months ended December 31, 2022, we recognized a provision for income taxes of $8.5 million and $104.2 million, respectively. The provision recognized for the three months ended December 31, 2022 was primarily due to income from MSR servicing activities and net gains recognized on derivative instruments, offset by net losses recognized on MSR and operating expenses in our TRSs. The provision recognized for the year ended December 31, 2022 was primarily due to income from MSR servicing activities and net gains recognized on MSR, offset by net losses recognized on derivative instruments and operating expenses in our TRSs.
Financial Condition
Available-for-Sale Securities, at Fair Value
The majority of our AFS investment securities portfolio is comprised of fixed rate Agency mortgage-backed securities backed by single-family and multi-family mortgage loans. We also hold $4.2 million in tranches of mortgage-backed and asset-backed P&I and interest-only non-Agency securities. All of our P&I Agency RMBS AFS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of these securities consist of whole pools in which we own all of the investment interests in the securities.
The tables below summarizes certain characteristics of our Agency RMBS AFS at December 31, 2023 and December 31, 2022:
| December 31, 2023 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except purchase price) | Principal/ Current Face | Net (Discount) Premium | Amortized Cost | Allowance for Credit Losses | Unrealized Gain | Unrealized Loss | Carrying Value | Weighted Average Coupon Rate | Weighted Average Purchase Price | ||||||||||||||||||||||||
| P&I securities | $ | 8,421,733 | $ | 24,239 | $ | 8,445,972 | $ | — | $ | 22,677 | $ | (196,748) | $ | 8,271,901 | 4.65 | % | $ | 100.65 | |||||||||||||||
| Interest-only securities | 840,723 | 58,567 | 58,567 | (3,619) | 907 | (4,757) | 51,098 | 2.08 | % | $ | 17.25 | ||||||||||||||||||||||
| Total | $ | 9,262,456 | $ | 82,806 | $ | 8,504,539 | $ | (3,619) | $ | 23,584 | $ | (201,505) | $ | 8,322,999 |
| December 31, 2022 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except purchase price) | Principal/ Current Face | Net (Discount) Premium | Amortized Cost | Allowance for Credit Losses | Unrealized Gain | Unrealized Loss | Carrying Value | Weighted Average Coupon Rate | Weighted Average Purchase Price | ||||||||||||||||||||||||
| P&I securities | $ | 7,781,277 | $ | 155,833 | $ | 7,937,110 | $ | — | $ | 6,310 | $ | (325,960) | $ | 7,617,460 | 4.64 | % | $ | 102.26 | |||||||||||||||
| Interest-only securities | 963,866 | 45,882 | 45,882 | (6,785) | 1,890 | (4,871) | 36,116 | 1.98 | % | $ | 19.55 | ||||||||||||||||||||||
| Total | $ | 8,745,143 | $ | 201,715 | $ | 7,982,992 | $ | (6,785) | $ | 8,200 | $ | (330,831) | $ | 7,653,576 |
Mortgage Servicing Rights, at Fair Value
One of our wholly owned subsidiaries, Matrix, has approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent the right to control the servicing of residential mortgage loans. Matrix acquires MSR from third-party originators through flow and bulk purchases but does not directly service mortgage loans; instead, it contracts with appropriately licensed subservicers to handle substantially all servicing functions in the name of the subservicer for the mortgage loans underlying the Company’s MSR. On October 1, 2023, we, through our newly acquired subsidiary RoundPoint, began directly servicing a portion of the mortgage loans underlying our MSR portfolio as well as servicing mortgage loans underlying MSR owned by third parties. RoundPoint has approvals from Fannie Mae and Freddie Mac to service residential mortgage loans. As of December 31, 2023 and December 31, 2022, our MSR had a fair market value of $3.1 billion and $3.0 billion, respectively.
41
Table of Contents
As of December 31, 2023 and December 31, 2022, our MSR portfolio included MSR on 848,264 and 809,025 loans with an unpaid principal balance of approximately $215.6 billion and $204.9 billion, respectively. The following tables summarize certain characteristics of the loans underlying our MSR by gross weighted average coupon rate types and ranges at December 31, 2023 and December 31, 2022:
| December 31, 2023 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Weighted Average Gross Coupon Rate | Weighted Average Current Loan Size | Weighted Average Loan Age (months) | Weighted Average Original FICO | Weighted Average Original LTV | 60+ Day Delinquencies | 3-Month CPR | Net Servicing Fee (bps) | ||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||||
| ≤ 3.25% | 300,020 | $ | 94,894,696 | 2.8 | % | $ | 374 | 35 | 768 | 70.9 | % | 0.4 | % | 2.9 | % | 25.1 | ||||||||||||||
| 3.25 - 3.75% | 146,125 | 37,950,849 | 3.4 | % | 329 | 48 | 753 | 74.1 | % | 0.8 | % | 3.9 | % | 25.2 | ||||||||||||||||
| 3.75 - 4.25% | 106,188 | 22,115,548 | 3.9 | % | 274 | 70 | 751 | 75.7 | % | 1.1 | % | 4.8 | % | 25.5 | ||||||||||||||||
| 4.25 - 4.75% | 59,731 | 10,989,253 | 4.4 | % | 262 | 69 | 739 | 77.3 | % | 2.0 | % | 5.4 | % | 25.3 | ||||||||||||||||
| 4.75 - 5.25% | 41,155 | 9,621,267 | 4.9 | % | 355 | 38 | 746 | 78.7 | % | 1.6 | % | 4.4 | % | 25.2 | ||||||||||||||||
| 5.25% | 62,101 | 17,412,054 | 6.0 | % | 382 | 19 | 745 | 80.2 | % | 1.3 | % | 5.0 | % | 26.4 | ||||||||||||||||
| 715,320 | 192,983,667 | 3.5 | % | 347 | 42 | 758 | 73.7 | % | 0.8 | % | 3.7 | % | 25.3 | |||||||||||||||||
| 15-Year Fixed: | ||||||||||||||||||||||||||||||
| ≤ 2.25% | 22,725 | 5,921,063 | 2.0 | % | 307 | 32 | 777 | 59.1 | % | 0.2 | % | 2.9 | % | 25.0 | ||||||||||||||||
| 2.25 - 2.75% | 38,338 | 8,012,105 | 2.4 | % | 258 | 36 | 772 | 58.8 | % | 0.2 | % | 3.6 | % | 25.0 | ||||||||||||||||
| 2.75 - 3.25% | 34,192 | 4,585,258 | 2.9 | % | 190 | 62 | 766 | 61.8 | % | 0.3 | % | 5.7 | % | 25.3 | ||||||||||||||||
| 3.25 - 3.75% | 19,514 | 1,915,441 | 3.4 | % | 149 | 75 | 756 | 64.0 | % | 0.6 | % | 7.0 | % | 25.4 | ||||||||||||||||
| 3.75 - 4.25% | 9,125 | 761,588 | 3.9 | % | 139 | 71 | 741 | 65.2 | % | 1.0 | % | 8.1 | % | 25.3 | ||||||||||||||||
| 4.25% | 6,546 | 793,853 | 5.0 | % | 227 | 32 | 742 | 65.3 | % | 0.9 | % | 8.5 | % | 27.9 | ||||||||||||||||
| 130,440 | 21,989,308 | 2.6 | % | 242 | 45 | 769 | 60.3 | % | 0.3 | % | 4.5 | % | 25.2 | |||||||||||||||||
| Total ARMs | 2,504 | 674,197 | 4.5 | % | 358 | 56 | 761 | 70.6 | % | 0.9 | % | 12.8 | % | 25.4 | ||||||||||||||||
| Total | 848,264 | $ | 215,647,172 | 3.5 | % | $ | 336 | 42 | 759 | 72.3 | % | 0.7 | % | 3.8 | % | 25.3 |
| December 31, 2022 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Weighted Average Gross Coupon Rate | Weighted Average Current Loan Size | Weighted Average Loan Age (months) | Weighted Average Original FICO | Weighted Average Original LTV | 60+ Day Delinquencies | 3-Month CPR | Net Servicing Fee (bps) | ||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 3.25% | 299,221 | $ | 96,929,358 | 2.8 | % | $ | 382 | 23 | 768 | 71.0 | % | 0.4 | % | 3.3 | % | 25.8 | ||||||||||||||||||
| 3.25 - 3.75% | 140,499 | 36,531,127 | 3.4 | % | 327 | 38 | 754 | 74.2 | % | 0.8 | % | 5.0 | % | 26.3 | ||||||||||||||||||||
| 3.75 - 4.25% | 108,214 | 22,603,005 | 3.9 | % | 272 | 61 | 751 | 75.7 | % | 1.3 | % | 6.3 | % | 27.3 | ||||||||||||||||||||
| 4.25 - 4.75% | 60,343 | 10,752,661 | 4.4 | % | 249 | 63 | 736 | 77.4 | % | 2.4 | % | 7.8 | % | 26.4 | ||||||||||||||||||||
| 4.75 - 5.25% | 31,694 | 5,735,770 | 4.9 | % | 285 | 44 | 732 | 78.5 | % | 2.9 | % | 7.0 | % | 28.2 | ||||||||||||||||||||
| 5.25% | 31,046 | 7,270,132 | 5.9 | % | 343 | 15 | 736 | 80.8 | % | 1.4 | % | 6.4 | % | 33.5 | ||||||||||||||||||||
| 671,017 | 179,822,053 | 3.4 | % | 344 | 34 | 758 | 73.3 | % | 0.8 | % | 4.5 | % | 26.5 | |||||||||||||||||||||
| 15-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 2.25% | 23,157 | 6,521,890 | 2.0 | % | 330 | 20 | 777 | 59.1 | % | 0.1 | % | 3.0 | % | 25.2 | ||||||||||||||||||||
| 2.25 - 2.75% | 38,830 | 8,781,681 | 2.4 | % | 277 | 24 | 772 | 58.9 | % | 0.2 | % | 4.2 | % | 25.9 | ||||||||||||||||||||
| 2.75 - 3.25% | 36,300 | 5,297,231 | 2.9 | % | 202 | 53 | 766 | 61.5 | % | 0.3 | % | 6.6 | % | 26.2 | ||||||||||||||||||||
| 3.25 - 3.75% | 21,402 | 2,307,332 | 3.4 | % | 159 | 65 | 757 | 63.8 | % | 0.6 | % | 8.3 | % | 26.9 | ||||||||||||||||||||
| 3.75 - 4.25% | 10,044 | 909,909 | 3.9 | % | 146 | 61 | 742 | 65.1 | % | 0.8 | % | 9.0 | % | 28.6 | ||||||||||||||||||||
| 4.25% | 5,648 | 575,114 | 4.7 | % | 193 | 34 | 734 | 65.7 | % | 1.3 | % | 10.0 | % | 33.5 | ||||||||||||||||||||
| 135,381 | 24,393,157 | 2.6 | % | 257 | 35 | 769 | 60.4 | % | 0.3 | % | 5.1 | % | 26.2 | |||||||||||||||||||||
| Total ARMs | 2,627 | 661,483 | 3.6 | % | 330 | 56 | 761 | 67.7 | % | 1.0 | % | 13.6 | % | 25.5 | ||||||||||||||||||||
| Total | 809,025 | $ | 204,876,693 | 3.3 | % | $ | 334 | 34 | 760 | 71.7 | % | 0.8 | % | 4.6 | % | 26.5 |
42
Table of Contents
Financing
Our borrowings consist primarily of repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes. Repurchase agreements, revolving credit facilities and term notes payable are collateralized by our pledge of AFS securities, derivative instruments, MSR, servicing advances and certain cash balances. Substantially all of our Agency securities are currently pledged as collateral, and the majority of our non-Agency securities have been pledged as collateral for repurchase agreements. Additionally, a substantial portion of our MSR is currently pledged as collateral for repurchase agreements, revolving credit facilities and term notes payable, and a portion of our servicing advances have been pledged as collateral for revolving credit facilities. In connection with our securitization of MSR and issuance of term notes payable, a variable funding note, or VFN, was issued to one of our subsidiaries. We have one repurchase facility that is secured by the VFN, which is collateralized by our MSR. Finally, our convertible senior notes due 2026 are unsecured and pay interest semiannually at a rate of 6.25% per annum.
Our term notes previously incorporated LIBOR as the referenced rate, which was replaced with Term SOFR, plus a spread adjustment, during the three months ended June 30, 2023. See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Market Conditions and Outlook - LIBOR transition” in this Annual Report on Form 10-K for further discussion.
At December 31, 2023 and December 31, 2022, borrowings under repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes had the following characteristics:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Borrowing Type | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Years to Maturity | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Years to Maturity | |||||||||||||
| Repurchase agreements | $ | 8,020,207 | 5.74 | % | 0.2 | $ | 8,603,011 | 3.95 | % | 0.2 | |||||||||
| Revolving credit facilities | 1,329,171 | 8.66 | % | 1.1 | 1,118,831 | 7.68 | % | 1.1 | |||||||||||
| Term notes payable | 295,271 | 8.27 | % | 0.5 | 398,011 | 7.19 | % | 1.5 | |||||||||||
| Convertible senior notes (1) | 268,582 | 6.25 | % | 2.0 | 282,496 | 6.25 | % | 3.0 | |||||||||||
| Total | $ | 9,913,231 | 6.22 | % | 0.3 | $ | 10,402,349 | 4.54 | % | 1.7 |
| (dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral Type | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Haircut on Collateral Value | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Haircut on Collateral Value | ||||||||||||||
| Agency RMBS | $ | 7,739,356 | 5.64 | % | 3.8 | % | $ | 7,321,834 | 3.70 | % | 4.0 | % | ||||||||
| Non-Agency securities | 233 | 6.36 | % | 44.2 | % | 70,809 | 5.73 | % | 40.0 | % | ||||||||||
| Agency Derivatives | 8,046 | 6.14 | % | 18.5 | % | 13,073 | 4.83 | % | 18.9 | % | ||||||||||
| Mortgage servicing rights | 1,862,714 | 8.59 | % | 32.4 | % | 1,801,992 | 7.61 | % | 30.6 | % | ||||||||||
| Mortgage servicing advances | 34,300 | 8.68 | % | 12.4 | % | 23,850 | 7.75 | % | 12.9 | % | ||||||||||
| U.S. Treasuries (2) | — | — | % | — | % | 888,295 | 4.49 | % | — | % | ||||||||||
| Other (1) | 268,582 | 6.25 | % | N/A | 282,496 | 6.25 | % | N/A | ||||||||||||
| Total | $ | 9,913,231 | 6.22 | % | 9.1 | % | $ | 10,402,349 | 4.54 | % | 8.4 | % |
____________________
(1)Includes unsecured convertible senior notes due 2026 paying interest semiannually at a rate of 6.25% per annum on the aggregate principal amount of $271.9 million.
(2)U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
43
Table of Contents
As of December 31, 2023, the debt-to-equity ratio funding our AFS securities, MSR, servicing advances and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, was 4.5:1.0. Our Agency RMBS, given their liquidity and high credit quality, are eligible for higher levels of leverage, while MSR, with less liquidity and/or more exposure to prepayment risk, utilize lower levels of leverage. Generally, our debt-to-equity ratio is directly correlated to the composition of our portfolio; typically, the higher the percentage of Agency RMBS we hold, the higher our debt-to-equity ratio will be. However, in addition to portfolio mix, our debt-to-equity ratio is a function of many other factors, including the liquidity of our portfolio, the availability and price of our financing, the diversification of our counterparties and their available capacity to finance our assets, and anticipated regulatory developments. We may alter the percentage allocation of our portfolio among our target assets depending on the relative value of the assets that are available to purchase from time to time, including at times when we are deploying proceeds from offerings we conduct. We believe the current degree of leverage within our portfolio helps ensure that we have access to unused borrowing capacity, thus supporting our liquidity and the strength of our balance sheet.
The following table provides a summary of our borrowings under repurchase agreements (excluding those collateralized by U.S. Treasuries), revolving credit facilities, term notes payable and convertible senior notes and our debt-to-equity ratios for the three months ended December 31, 2023, and the four immediately preceding quarters:
| (dollars in thousands) | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Three Months Ended | Quarterly Average | End of Period Balance | Maximum Balance of Any Month-End | End of Period Total Borrowings to Equity Ratio | End of Period Net Long (Short) TBA Cost Basis | End of Period Net Payable (Receivable) for Unsettled RMBS | End of Period Economic Debt-to-Equity Ratio (1) | |||||||||||||||||
| December 31, 2023 | $ | 10,449,060 | $ | 9,913,231 | $ | 10,984,022 | 4.5:1.0 | $ | 3,170,548 | $ | 196,644 | 6.0:1.0 | ||||||||||||
| September 30, 2023 | $ | 11,058,648 | $ | 11,087,145 | $ | 11,138,859 | 5.2:1.0 | $ | 2,147,540 | $ | — | 6.3:1.0 | ||||||||||||
| June 30, 2023 | $ | 10,820,230 | $ | 11,189,689 | $ | 11,189,689 | 5.0:1.0 | $ | 2,905,852 | $ | 54,739 | 6.4:1.0 | ||||||||||||
| March 31, 2023 | $ | 10,354,624 | $ | 11,058,709 | $ | 11,162,257 | 4.8:1.0 | $ | 3,644,540 | $ | — | 6.5:1.0 | ||||||||||||
| December 31, 2022 | $ | 9,878,254 | $ | 10,402,349 | $ | 10,672,731 | 4.4:1.0 | $ | 3,923,298 | $ | 342,964 | 6.3:1.0 |
____________________
(1)Defined as total borrowings under repurchase agreements (excluding those collateralized by U.S. Treasuries), revolving credit facilities, term notes payable and convertible senior notes, plus implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, divided by total equity.
Equity
The following table provides details of our changes in stockholders’ equity from December 31, 2022 to December 31, 2023.
| (in millions, except per share amounts) | Book Value | Common Shares Outstanding | Common Book Value Per Share | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Common stockholders’ equity at December 31, 2022 | $ | 1,531.2 | 86.4 | $ | 17.72 | ||||
| Net loss | (106.4) | ||||||||
| Other comprehensive income | 102.3 | ||||||||
| Comprehensive loss | (4.1) | ||||||||
| Dividends on preferred stock | (48.6) | ||||||||
| Gain on repurchase and retirement of preferred stock | 3.0 | ||||||||
| Comprehensive loss attributable to common stockholders | (49.7) | ||||||||
| Dividends on common stock | (192.2) | ||||||||
| Other | 11.0 | 0.2 | |||||||
| Balance before capital transactions | 1,300.3 | 86.6 | |||||||
| Repurchase and retirement of preferred stock | 0.6 | ||||||||
| Repurchase of common stock | (7.0) | (0.6) | |||||||
| Issuance of common stock, net of offering costs | 275.6 | 17.2 | |||||||
| Common stockholders’ equity at December 31, 2023 | $ | 1,569.5 | 103.2 | $ | 15.21 | ||||
| Total preferred stock liquidation preference | 633.9 | ||||||||
| Total stockholders’ equity at December 31, 2023 | $ | 2,203.4 |
44
Table of Contents
U.S. GAAP to Estimated Taxable Income
The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and TRSs for the years ended December 31, 2023 and 2022:
| Year Ended December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | TRS | REIT | Consolidated | |||||||||
| GAAP net income (loss), pre-tax | $ | 99.0 | $ | (182.4) | $ | (83.4) | ||||||
| State taxes | (2.5) | (0.4) | (2.9) | |||||||||
| Adjusted GAAP net income (loss), pre-tax | 96.5 | (182.8) | (86.3) | |||||||||
| Permanent differences | ||||||||||||
| Dividends from TRSs | — | 65.0 | 65.0 | |||||||||
| State deferred tax benefit | (2.1) | — | (2.1) | |||||||||
| Other permanent differences | (0.8) | 4.0 | 3.2 | |||||||||
| Temporary differences | ||||||||||||
| Net accretion of OID and market discount | (67.7) | 33.5 | (34.2) | |||||||||
| Net unrealized gains and losses | 53.2 | 48.6 | 101.8 | |||||||||
| Net realized gains and losses on sales of RMBS | — | (1.1) | (1.1) | |||||||||
| Net realized gains and losses on sales of MSR | 0.2 | (27.3) | (27.1) | |||||||||
| Credit loss impairment | — | (0.5) | (0.5) | |||||||||
| Other temporary differences | 4.0 | 26.3 | 30.3 | |||||||||
| Capital loss carryforward deferral | — | 331.2 | 331.2 | |||||||||
| Net operating loss carryforward utilization | (66.6) | (51.5) | (118.1) | |||||||||
| Estimated taxable income | 16.7 | 245.4 | 262.1 | |||||||||
| Dividend paid deduction | — | (245.4) | (245.4) | |||||||||
| Estimated taxable income post-dividend paid deduction | $ | 16.7 | $ | — | $ | 16.7 |
| Year Ended December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | TRS | REIT | Consolidated | |||||||||
| GAAP net income (loss), pre-tax | $ | 445.5 | $ | (121.0) | $ | 324.5 | ||||||
| State taxes | (13.4) | 0.1 | (13.3) | |||||||||
| Adjusted GAAP net income (loss), pre-tax | 432.1 | (120.9) | 311.2 | |||||||||
| Permanent differences | ||||||||||||
| State deferred tax expense | 14.3 | — | 14.3 | |||||||||
| Other permanent differences | 0.9 | (1.3) | (0.4) | |||||||||
| Temporary differences | ||||||||||||
| Net accretion of OID and market discount | (61.7) | 2.8 | (58.9) | |||||||||
| Net unrealized gains and losses | (416.8) | (206.7) | (623.5) | |||||||||
| Net realized gains and losses on sales of RMBS | — | 18.9 | 18.9 | |||||||||
| Net realized gains and losses on sales of MSR | 15.9 | (124.0) | (108.1) | |||||||||
| Credit loss impairment | — | 2.7 | 2.7 | |||||||||
| Other temporary differences | (0.5) | 24.9 | 24.4 | |||||||||
| Capital loss carryforward deferral | — | 1,029.3 | 1,029.3 | |||||||||
| Net operating loss carryforward utilization | — | (336.6) | (336.6) | |||||||||
| Estimated taxable (loss) income | (15.8) | 289.1 | 273.3 | |||||||||
| Dividend paid deduction | — | (289.1) | (289.1) | |||||||||
| Estimated taxable (loss) post-dividend paid deduction | $ | (15.8) | $ | — | $ | (15.8) |
45
Table of Contents
The permanent differences recorded in 2023 were primarily due to dividends paid from the Company’s TRSs to the REIT. Additionally, the permanent tax differences recorded in 2023 and 2022 included a difference related to officer’s compensation deduction limitations, compensation expense related to restricted stock dividends and vesting, the dividends paid deduction for tax, amortization of goodwill for tax, and state taxes, net of federal benefit in the Company’s TRSs. The temporary tax differences recorded in 2023 and 2022 were principally timing differences between U.S. GAAP and tax accounting related to unrealized gains and losses from derivative instruments, realized and unrealized gains and losses from MSR and RMBS, accretion and amortization from RMBS, litigation expenses, changes in reserves related to servicing advances and allowance for credit losses on certain RMBS, deferral of net capital losses and utilization of net operating losses.
Change in Accumulated Other Comprehensive Loss
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option, do not impact our GAAP net (loss) income or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive loss.” As a result of this fair value accounting through stockholders’ equity, we expect our net income to have less significant fluctuations and result in less U.S. GAAP to taxable income timing differences than if the portfolio were accounted for as trading instruments.
Dividends
For the year ended December 31, 2023, we declared cash dividends totaling $1.95 per common share. As a REIT, we are required to distribute at least 90% of our taxable income to stockholders, subject to certain distribution requirements. For the year ended December 31, 2023, our board of directors elected to distribute all of our REIT taxable income for the year. Temporary differences between GAAP net income (loss) and taxable income can generate deterioration in book value on a permanent and temporary basis as taxable income is distributed that has not been earned for U.S. GAAP purposes.
Liquidity and Capital Resources
Our liquidity and capital resources are managed and forecasted on a daily basis. We believe this ensures that we have sufficient liquidity to absorb market events that could negatively impact collateral valuations and result in margin calls. We also believe that it gives us the flexibility to manage our portfolio to take advantage of market opportunities.
Our principal sources of cash consist of borrowings under repurchase agreements, revolving credit facilities, term notes payable, payments of principal and interest we receive on our target assets, cash generated from our operating results, and proceeds from capital market transactions. We typically use cash to repay principal and interest on our borrowings, to purchase our target assets, to make dividend payments on our capital stock, and to fund our operations. To the extent that we raise additional equity capital through capital market transactions, we anticipate using cash proceeds from such transactions to purchase our target assets and for other general corporate purposes. Such general corporate purposes may include the refinancing or repayment of debt, the repurchase or redemption of common and preferred equity securities, and other capital expenditures.
As of December 31, 2023, we held $729.7 million in cash and cash equivalents available to support our operations; $11.5 billion of AFS securities, MSR, and derivative assets held at fair value; and $9.9 billion of outstanding debt in the form of repurchase agreements, borrowings under revolving credit facilities, term notes payable and convertible senior notes. During the three and twelve months ended December 31, 2023, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and servicing advances, which includes unsecured borrowings under convertible senior notes, decreased from 5.2:1.0 to 4.5:1.0 and and increased from 4.4:1.0 to 4.5:1.0, respectively. The decrease for the three months ended December 31, 2023 was predominantly driven by a decrease in financing on Agency RMBS as a result of sales of the corresponding assets. The increase for the year ended December 31, 2023 was predominantly driven by an increase in financing on Agency RMBS purchases and MSR. During the three and twelve months ended December 31, 2023, our economic debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and servicing advances, which includes unsecured borrowings under convertible senior notes, implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, decreased from 6.3:1.0 to 6.0:1.0 and 6.3:1.0 to 6.0:1.0, respectively.
As of December 31, 2023, we held approximately $1.1 million of unpledged Agency securities and $3.8 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on unpledged securities of approximately $3.2 million. As of December 31, 2023, we held approximately $4.1 million of unpledged MSR and $63.5 million of unpledged servicing advances. Overall, on December 31, 2023, we had $167.9 million unused committed and $423.3 million unused uncommitted borrowing capacity on MSR financing facilities, and $165.7 million in unused committed borrowing capacity on servicing advance financing facilities. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes. On a daily basis, we monitor and forecast our available, or excess, liquidity. Additionally, we frequently perform shock analyses against various market events to monitor the adequacy of our excess liquidity.
46
Table of Contents
During the year ended December 31, 2023, we did not experience any material issues accessing our funding sources. We expect ongoing sources of financing to be primarily repurchase agreements, revolving credit facilities, term notes payable, convertible notes and similar financing arrangements. We plan to finance our assets with a moderate amount of leverage, the level of which may vary based upon the particular characteristics of our portfolio and market conditions.
As of December 31, 2023, we had master repurchase agreements in place with 37 counterparties (lenders), the majority of which are U.S. domiciled financial institutions, and we continue to evaluate additional counterparties to manage and optimize counterparty risk. Under our repurchase agreements, we are required to pledge additional assets as collateral to our lenders when the estimated fair value of the existing pledged collateral under such agreements declines and such lenders, through a margin call, demand additional collateral. Lenders generally make margin calls because of a perceived decline in the value of our assets collateralizing the repurchase agreements. This may occur following the monthly principal reduction of assets due to scheduled amortization and prepayments on the underlying mortgages, or may be caused by changes in market interest rates, a perceived decline in the market value of the investments and other market factors. To cover a margin call, we may pledge additional assets or cash. At maturity, any cash on deposit as collateral is generally applied against the repurchase agreement balance, thereby reducing the amount borrowed. Should the value of our assets suddenly decrease, significant margin calls on our repurchase agreements could result, causing an adverse change in our liquidity position.
In addition to our master repurchase agreements that fund our Agency and non-Agency securities as well as any repurchased MSR term note bonds (originally issued by our subsidiaries), we have one repurchase facility and three revolving credit facilities that provide short- and long-term financing for our MSR portfolio. We also have one revolving credit facility that provides long-term financing for our servicing advances. A summary of our MSR and servicing advance facilities is provided in the table below:
| (dollars in thousands) | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | ||||||||||||||||||
| Expiration Date (1) | Amount Outstanding | Unused Committed Capacity (2) | Unused Uncommitted Capacity | Total Capacity | Eligible Collateral | |||||||||||||
| March 31, 2025 | $ | 712,731 | $ | — | $ | 187,269 | $ | 900,000 | Mortgage servicing rights | |||||||||
| March 17, 2025 | $ | 292,140 | $ | 57,860 | $ | 150,000 | $ | 500,000 | Mortgage servicing rights (3) | |||||||||
| September 30, 2024 | $ | 290,000 | $ | 110,000 | $ | — | $ | 400,000 | Mortgage servicing rights | |||||||||
| October 25, 2024 | $ | 214,000 | $ | — | $ | 86,000 | $ | 300,000 | Mortgage servicing rights (4) | |||||||||
| September 28, 2024 | $ | 34,300 | $ | 165,700 | $ | — | $ | 200,000 | Mortgage servicing advances |
____________________
(1)The facilities are set to mature on the stated expiration date, unless extended pursuant to their terms.
(2)Represents unused capacity amounts to which commitment fees are charged.
(3)The revolving period of this facility ceases on September 17, 2024, at which time the facility starts a 6-month amortization period.
(4)This repurchase facility is secured by a VFN issued in connection with our securitization of MSR, which is collateralized by our MSR.
We are subject to a variety of financial covenants under our lending agreements. The following represent the most restrictive financial covenants across our lending agreements as of December 31, 2023:
•Total indebtedness to tangible net worth must be less than 8.0:1.0. As of December 31, 2023, our total indebtedness to tangible net worth, as defined, was 4.9:1.0.
•Cash liquidity must be greater than $200.0 million. As of December 31, 2023, our liquidity, as defined, was $729.7 million.
•Net worth must be greater than the higher of $1.5 billion or 50% of the highest net worth during the 24 calendar months prior. As of December 31, 2023, 50% of the highest net worth during the 24 calendar months prior, as defined, was $1.4 billion and our net worth, as defined, was $2.2 billion.
We are also subject to additional financial covenants in connection with various other agreements we enter into in the normal course of our business. We intend to continue to operate in a manner which complies with all of our financial covenants.
47
Table of Contents
The following table summarizes assets at carrying values that were pledged or restricted as collateral for the future payment obligations of repurchase agreements, revolving credit facilities, term notes payable and derivative instruments at December 31, 2023 and December 31, 2022:
| (in thousands) | December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Available-for-sale securities, at fair value | $ | 8,126,028 | $ | 7,426,953 | ||
| Mortgage servicing rights, at fair value | 3,047,890 | 2,958,057 | ||||
| Restricted cash | 12,575 | 324,854 | ||||
| Due from counterparties | 36,420 | 22,055 | ||||
| Derivative assets, at fair value | 11,877 | 14,738 | ||||
| Other assets | 79,749 | 67,819 | ||||
| U.S. Treasuries (1) | — | 877,632 | ||||
| Total | $ | 11,314,539 | $ | 11,692,108 |
____________________
(1)U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
Although we generally intend to hold our target assets as long-term investments, we may sell certain of our assets in order to manage our interest rate risk and liquidity needs, to meet other operating objectives and to adapt to market conditions. Our Agency RMBS are generally actively traded and thus, in most circumstances, readily liquid. However, certain of our assets, including MSR, are subject to longer trade timelines, and, as a result, market conditions could significantly and adversely affect the liquidity of our assets. Any illiquidity of our assets may make it difficult for us to sell such assets if the need or desire arises. Our ability to quickly sell certain assets, such as MSR, may be limited by delays encountered while obtaining certain Agency approvals required for such dispositions and may be further limited by delays due to the time period needed for negotiating transaction documents, conducting diligence, and complying with Agency requirements regarding the transfer of such assets before settlement may occur. Consequently, even if we identify a buyer for our MSR, there is no assurance that we would be able to quickly sell such assets if the need or desire arises.
In addition, if we are required to liquidate all or a portion of our portfolio quickly, we may realize significantly less than the value at which we previously recorded our assets. Assets that are illiquid are more difficult to finance, and to the extent that we use leverage to finance assets that become illiquid, we may lose that leverage or have it reduced. Assets tend to become less liquid during times of financial stress, which is often the time that liquidity is most needed. As a result, our ability to sell assets or vary our portfolio in response to changes in economic and other conditions may be limited by liquidity constraints, which could adversely affect our results of operations and financial condition.
We cannot predict the timing and impact of future sales of our assets, if any. Because many of our assets are financed with repurchase agreements, revolving credit facilities and term notes payable, a significant portion of the proceeds from sales of our assets (if any), prepayments and scheduled amortization are used to repay balances under these financing sources.
The following table provides the maturities of our repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes as of December 31, 2023 and December 31, 2022:
| (in thousands) | December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Within 30 days | $ | 2,833,162 | $ | 2,691,195 | ||
| 30 to 59 days | 1,918,818 | 2,160,737 | ||||
| 60 to 89 days | 2,059,438 | 2,536,636 | ||||
| 90 to 119 days | 994,789 | 905,443 | ||||
| 120 to 364 days | 833,571 | 509,000 | ||||
| One to three years | 1,273,453 | 1,316,842 | ||||
| Three to five years | — | 282,496 | ||||
| Total | $ | 9,913,231 | $ | 10,402,349 |
48
Table of Contents
For the year ended December 31, 2023, our restricted and unrestricted cash balance decreased approximately $331.7 million to $794.8 million at December 31, 2023. The cash movements can be summarized by the following:
•Cash flows from operating activities. For the year ended December 31, 2023, operating activities increased our cash balances by approximately $343.5 million, primarily driven by our financial results for the year.
•Cash flows from investing activities. For the year ended December 31, 2023, investing activities decreased our cash balances by approximately $195.8 million, primarily driven by purchases of Agency RMBS, MSR and derivative instruments, offset by sales of and principal payments on Agency RMBS, sales of MSR and net proceeds from reverse repurchase agreements.
•Cash flows from financing activities. For the year ended December 31, 2023, financing activities decreased our cash balance by approximately $479.4 million, primarily driven by the repayment of U.S. Treasury securities effectively borrowed under reverse repurchase agreements, repurchases of term notes payable, convertible senior notes and preferred stock and the payment of dividends, offset by an increase in financing on Agency RMBS and MSR and the issuance of common stock.
Recently Issued Accounting Standards
Refer to Note 2 - Basis of Presentation and Significant Accounting Policies of the notes to the consolidated financial statements included in Item 8 of this Form 10-K.
Inflation
Our assets and liabilities are financial in nature. As a result, changes in interest rates and other factors impact our performance far more than does inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Our financial statements are prepared in accordance with U.S. GAAP and dividends are based upon net ordinary income and capital gains as calculated for tax purposes; in each case, our results of operations and reported assets, liabilities and equity are measured with reference to historical cost or fair value without considering inflation.
Other Matters
We intend to conduct our business so as to maintain our exempt status under, and not to become regulated as, an investment company for purposes of the 1940 Act. If we failed to maintain our exempt status under the 1940 Act and became regulated as an investment company, our ability to, among other things, use leverage would be substantially reduced and, as a result, we would be unable to conduct our business as described in Item 1, “Business - Other Business - Regulation” of this Annual Report on Form 10-K. Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the 1940 Act in order to maintain our exempt status. As of December 31, 2023, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Code for the year ended December 31, 2023. We also calculate that our revenue qualified for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2023. Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2023, we believe that we qualified as a REIT under the Code.
FY 2022 10-K MD&A
SEC filing source: 0001465740-23-000055.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021. Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
Table of Contents
General
We are a Maryland corporation focused on investing in and managing Agency residential mortgage-backed securities, or Agency RMBS, mortgage servicing rights, or MSR, and other financial assets, which we collectively refer to as our target assets. We operate as a real estate investment trust, or REIT, as defined under the Internal Revenue Code of 1986, as amended, or the Code.
Our objective is to provide attractive risk-adjusted total return to our stockholders over the long term, primarily through dividends and secondarily through capital appreciation. We acquire and manage an investment portfolio of our target assets, which include the following:
•Agency RMBS (which includes inverse interest-only Agency securities classified as “Agency Derivatives” for purposes of U.S. generally accepted accounting principles, or U.S. GAAP), meaning RMBS whose principal and interest payments are guaranteed by a U.S. government agency, such as the Government National Mortgage Association (or Ginnie Mae), or a U.S. government sponsored enterprise, or GSE, such as the Federal National Mortgage Association (or Fannie Mae) or the Federal Home Loan Mortgage Corporation (or Freddie Mac);
•MSR; and
•Other financial assets comprising approximately 5% to 10% of the portfolio.
Our Agency RMBS portfolio is comprised primarily of fixed rate mortgage-backed securities backed by single-family and multi-family mortgage loans. All of our principal and interest Agency RMBS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of these securities consist of whole pools in which we own all of the investment interests in the securities.
Within our MSR business, we acquire MSR assets, which represent the right to control the servicing of residential mortgage loans and the obligation to service the loans in accordance with relevant standards, from high-quality originators. We do not directly service the mortgage loans underlying the MSR we acquire; rather, we contract with appropriately licensed third-party subservicers to handle substantially all servicing functions in the name of the subservicer. As the servicer of record, however, we remain accountable to the GSEs for all servicing matters and, accordingly, provide substantial oversight of each of our subservicers. We believe MSR are a natural fit for our portfolio over the long term. Our MSR business leverages our core competencies in prepayment and credit risk analytics and the MSR assets provide offsetting risks to our Agency RMBS, hedging both interest rate and mortgage spread risk.
On August 2, 2022, Matrix Financial Services Corporation, or Matrix, one of our wholly owned subsidiaries, entered into a definitive stock purchase agreement to acquire RoundPoint Mortgage Servicing Corporation, or RoundPoint, from Freedom Mortgage Corporation. In connection with the acquisition, Matrix has agreed to pay a purchase price upon closing in an amount equal to the tangible net book value of RoundPoint, plus a premium amount of $10.5 million, subject to certain additional post-closing adjustments. In connection with the transaction, RoundPoint will divest its retail origination business as well as its RPX servicing exchange platform. Matrix also agreed to engage RoundPoint as a subservicer prior to the closing date and began transferring loans to RoundPoint in the fourth quarter of 2022. Upon closing, all servicing licenses and operational capabilities will remain with RoundPoint, and RoundPoint will become a wholly owned subsidiary of Matrix. The parties expect to close the transaction in 2023, subject to the satisfaction of customary closing conditions and the receipt of required regulatory and GSE approvals.
28
Table of Contents
For the three months ended December 31, 2022, our net spread realized on the portfolio was lower than recent quarters due primarily to higher cost of financing due to rising interest rates, offset by higher coupon and lower amortization on Agency RMBS due to slower prepayment speeds and the higher yielding MSR making up a larger proportion of the portfolio. The following table provides the average portfolio yield and cost of financing on our assets for the three months ended December 31, 2022, and the four immediately preceding quarters:
| Three Months Ended | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | |||||
| Average portfolio yield (1) | 4.92% | 4.61% | 4.39% | 3.90% | 3.72% | ||||
| Average cost of financing (2) | 3.95% | 2.84% | 1.13% | 1.01% | 0.73% | ||||
| Net spread | 0.97% | 1.77% | 3.26% | 2.89% | 2.99% |
____________________
(1)Average portfolio yield includes interest income on Agency RMBS and non-Agency securities and MSR servicing income, net of estimated amortization, and servicing expenses. Beginning with the three months ended June 30, 2022, average portfolio yield also includes the implied asset yield portion of dollar roll income on TBAs. MSR estimated amortization refers to the portion of change in fair value of MSR primarily attributed to the realization of expected cash flows (runoff) of the portfolio, which is deemed a non-GAAP measure due to the company’s decision to account for MSR at fair value. TBA dollar roll income is the non-GAAP economic equivalent to holding and financing Agency RMBS using short-term repurchase agreements.
(2)Average cost of financing includes interest expense and amortization of deferred debt issuance costs on borrowings under repurchase agreements (excluding those collateralized by U.S. Treasuries), revolving credit facilities, term notes payable and convertible senior notes and interest spread income/expense and amortization of upfront payments made or received upon entering into interest rate swap agreements. Beginning with the three months ended June 30, 2022, average cost of financing also includes the implied financing benefit/cost portion of dollar roll income on TBAs. TBA dollar roll income is the non-GAAP economic equivalent to holding and financing Agency RMBS using short-term repurchase agreements. Beginning with the three months ended September 30, 2022, average cost of financing also includes U.S. Treasury futures income, which represents the economic equivalent to holding and financing a relevant cheapest-to-deliver U.S. Treasury note or bond using short-term repurchase agreements.
We seek to deploy moderate leverage as part of our investment strategy. We generally finance our Agency RMBS through short- and long-term borrowings structured as repurchase agreements. We also finance our MSR through revolving credit facilities, repurchase agreements, term notes payable and convertible senior notes.
Our Agency RMBS, given their liquidity and high credit quality, are eligible for higher levels of leverage, while MSR, with less liquidity and/or more exposure to prepayment, utilize lower levels of leverage. As a result, our debt-to-equity ratio is determined by our portfolio mix as well as many additional factors, including the liquidity of our portfolio, the availability and price of our financing, the diversification of our counterparties and their available capacity to finance our assets, and anticipated regulatory developments. Our debt-to-equity ratio is also directly correlated to the composition of our portfolio; specifically, the higher percentage of Agency RMBS we hold, the higher our debt-to-equity ratio is. We may alter the percentage allocation of our portfolio among our target assets depending on the relative value of the assets that are available to purchase from time to time, including at times when we are deploying proceeds from offerings we conduct. See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Financial Condition - Financing” for further discussion.
We recognize that investing in our target assets is competitive and we compete with other entities for attractive investment opportunities. We believe that our significant focus in the residential market, the extensive mortgage market expertise of our investment team, our operational capabilities to invest in MSR, our strong analytics and our disciplined relative value investment approach give us a competitive advantage versus our peers.
We have elected to be treated as a REIT for U.S. federal income tax purposes. To qualify as a REIT we are required to meet certain investment and operating tests and annual distribution requirements. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders, do not participate in prohibited transactions and maintain our intended qualification as a REIT. However, certain activities that we may perform may cause us to earn income which will not be qualifying income for REIT purposes. We have designated certain of our subsidiaries as taxable REIT subsidiaries, or TRSs, as defined in the Code, to engage in such activities. We also operate our business in a manner that will permit us to maintain our exemption from registration under the Investment Company Act of 1940, as amended, or the 1940 Act. While we do not currently originate or directly service residential mortgage loans, certain of our subsidiaries have obtained the requisite licenses and approvals to own and manage MSR.
29
Table of Contents
Factors Affecting our Operating Results
Our net interest income includes income from our securities portfolio, including the amortization of purchase premiums and accretion of purchase discounts. Net interest income, as well as our servicing income, net of subservicing expenses, will fluctuate primarily as a result of changes in market interest rates, our financing costs and prepayment speeds on our assets. Interest rates, financing costs and prepayment rates 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.
Fair Value Measurement
A significant portion of our assets and liabilities are reported at fair value and, therefore, our consolidated balance sheets and statements of comprehensive loss are significantly affected by fluctuations in market prices. At December 31, 2022, approximately 80.1% of our total assets, or $10.8 billion, consisted of financial instruments recorded at fair value. See Note 10 - Fair Value to the consolidated financial statements, included in this Annual Report on Form 10-K, for descriptions of valuation methodologies used to measure material assets and liabilities at fair value and details of the valuation models, key inputs to those models and significant assumptions utilized. Although we execute various hedging strategies to mitigate our exposure to changes in fair value, we cannot fully eliminate our exposure to volatility caused by fluctuations in market prices.
Any temporary change in the fair value of our AFS securities, excluding certain AFS securities for which we have elected the fair value option, is recorded as a component of accumulated other comprehensive (loss) income and does not impact our reported income (loss) for U.S. GAAP purposes, or GAAP net income (loss). However, changes in the provision for credit losses on AFS securities are recognized immediately in GAAP net income (loss). Our GAAP net income (loss) is also affected by fluctuations in market prices on the remainder of our financial assets and liabilities recorded at fair value, including interest rate swap, cap and swaption agreements and certain other derivative instruments (i.e., Agency to-be-announced securities, or TBAs, options on TBAs, futures, options on futures, and inverse interest-only securities), which are accounted for as derivative trading instruments under U.S. GAAP, fair value option elected AFS securities and MSR.
We have numerous internal controls in place to help ensure the appropriateness of fair value measurements. Significant fair value measures are subject to detailed analytics and management review and approval. Our entire investment portfolio reported at fair value is priced by third-party brokers and/or by independent pricing vendors. We generally receive three or more broker and vendor quotes on pass-through Agency P&I RMBS, and generally receive multiple broker or vendor quotes on all other securities, including interest-only Agency RMBS and inverse interest-only Agency RMBS. We also receive multiple vendor quotes for the MSR in our investment portfolio. For Agency RMBS, the third-party pricing vendors and brokers use pricing models that commonly incorporate such factors as coupons, primary and secondary mortgage rates, rate reset periods, issuer, prepayment speeds, credit enhancements and expected life of the security. For MSR, vendors use pricing models that generally incorporate observable inputs such as principal balance, note rate, geographical location, loan-to-value (LTV) ratios, FICO, appraised value and other loan characteristics, along with observed market yields and trading levels. Pricing vendors will customarily incorporate loan servicing cost, servicing fee, ancillary income, and earnings rate on escrow as observable inputs. Unobservable or model-driven inputs include forecast cumulative defaults, default curve, forecast loss severity and forecast voluntary prepayment.
We evaluate the prices we receive from both third-party brokers and pricing vendors by comparing those prices to actual purchase and sale transactions, our internally modeled prices calculated based on market observable rates and credit spreads, and to each other both in current and prior periods. We review and may challenge valuations from third-party brokers and pricing vendors to ensure that such quotes and valuations are indicative of fair value as a result of this analysis. We then estimate the fair value of each security based upon the median of the final broker quotes received, and we estimate the fair value of MSR based upon the average of prices received from third-party vendors, subject to internally-established hierarchy and override procedures.
We utilize “bid side” pricing for our Agency RMBS and, as a result, certain assets, especially the most recent purchases, may realize a markdown due to the “bid-offer” spread. To the extent that this occurs, any economic effect of this would be reflected in accumulated other comprehensive (loss) income.
Considerable judgment is used in forming conclusions and estimating inputs to our Level 3 fair value measurements. Level 3 inputs such as interest rate movements, prepayments speeds, credit losses and discount rates are inherently difficult to estimate. Changes to these inputs can have a significant effect on fair value measurements. Accordingly, there is no assurance that our estimates of fair value are indicative of the amounts that would be realized on the ultimate sale or exchange of these assets. At December 31, 2022, 23.1% of our total assets were classified as Level 3 fair value assets.
30
Table of Contents
Critical Accounting Estimates
The preparation of financial statements in accordance with U.S. GAAP requires us to make certain judgments and assumptions, based on information available at the time of our preparation of the financial statements, in determining accounting estimates used in preparation of the statements. Accounting estimates are considered critical if the estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made and if different estimates reasonably could have been used in the reporting period or changes in the accounting estimate are reasonably likely to occur from period to period that would have a material impact on our financial condition, results of operations or cash flows. Our significant accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Our most critical accounting policies involve our fair valuation of AFS securities, MSR and derivative instruments.
The methods used by us to estimate fair value for AFS securities, MSR and derivative instruments may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while we believe that our valuation methods are appropriate and consistent with other market participants, the use of different methodologies, or assumptions, to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. We use prices obtained from third-party pricing vendors or broker quotes deemed indicative of market activity and current as of the measurement date, which in periods of market dislocation, may have reduced transparency. For more information on our fair value measurements, see Note 10 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Additionally, the key economic assumptions and sensitivity of the fair value of MSR to immediate adverse changes in these assumptions are presented in Note 5 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
Market Conditions and Outlook
Fixed-income volatility remained high throughout the fourth quarter of 2022, and the Federal Reserve, or Fed, continued to raise short-term rates to combat inflation, despite lower than expected inflation readings that provided some evidence that inflation was easing in response to prior rate hikes. During the quarter, the Fed raised the Federal Funds target rate by 150 basis points (75 basis points in each of November and December), in excess of the 116 basis points priced into the market at the beginning of the quarter. By December 31, 2022, the market’s expectation for where short-term rates will be once the Fed finishes hiking rose by 43 basis points, to 4.97% in June 2023. Though the Fed raised rates more than expected and the market’s expectations for forward rates continued to move higher, the deviations were smaller than in the prior quarter, indicating that market expectations were more closely aligned with the Fed. Interest rates on U.S. Treasuries rose slightly in the fourth quarter and the yield curve flattened, with the 2-year U.S. Treasury rate increasing by 15 basis points to 4.43% and the 10-year U.S. Treasury rate increasing by 5 basis points to 3.88%. The Standard and Poor’s 500 Index, or the S&P 500, gained about 7% after losing close to 25% through the first three quarters of the year.
Interest rate volatility and mortgage spreads peaked in October, then declined into quarter end. The better than expected CPI data (first reported on November 10th and then on December 13th) encouraged market participants that the Fed’s actions were working and provided greater confidence that further rate hikes, while expected, were nearing an end. Spreads for mortgages ratcheted tighter in November, displacing July as the best month on record for the excess return of the Bloomberg U.S. MBS Index, and contributing to the seventh best quarterly performance in history. Nominal and option-adjusted spreads for current coupon RMBS had tightened by 30 and 37 basis points, respectively, to 128 and 30 basis points. Thirty-year mortgage rates declined by 28 basis points to finish at 6.42%, though still 330 basis points higher for the year, driving the MBS Refinance Index to its lowest level in two decades.
Funding markets for RMBS and MSR continued to function well. Spreads on repurchase agreement financing for RMBS increased marginally to SOFR plus 11 to 17 basis points with no signs of balance sheet stress.
We continue to believe that inflation will subside and expect volatility to decline in the first quarter of 2023, given the historically aggressive rate hikes by the Fed. Though mortgage spreads tightened over the quarter, they are still near the 90th percentile of long-term averages, and on a levered basis generate attractive long-term returns. Furthermore, should volatility fall, we expect mortgage spreads to tighten, adding to our portfolio’s returns. With regard to MSR, continued slow prepayment rates on our existing portfolio should generate attractive long-term returns. Owing to a supply/demand imbalance driven by lower origination volumes and the decision of several market participants to step back from the MSR market, we intend to opportunistically allocate capital to acquire MSR at attractive prices in the first half of 2023. Taking all this into account, we are optimistic that our paired Agency RMBS and MSR portfolio strategy will deliver strong results.
31
Table of Contents
The following table provides the carrying value of our investment portfolio by product type:
| (dollars in thousands) | December 31, 2022 | December 31, 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Agency RMBS | $ | 7,653,576 | 71.0 | % | $ | 7,149,399 | 76.1 | % | |||||
| Mortgage servicing rights | 2,984,937 | 27.7 | % | 2,191,578 | 23.3 | % | |||||||
| Agency Derivatives | 15,176 | 0.1 | % | 40,911 | 0.5 | % | |||||||
| Non-Agency securities | 125,158 | 1.2 | % | 12,304 | 0.1 | % | |||||||
| Total | $ | 10,778,847 | $ | 9,394,192 |
Prepayment speeds and volatility due to interest rates
Our portfolio is subject to market risks, primarily interest rate risk and prepayment risk. We seek to offset a portion of our Agency pool market value exposure through our MSR and interest-only Agency RMBS portfolios. During periods of decreasing interest rates with rising prepayment speeds, the market value of our Agency pools generally increases and the market value of our interest-only securities and MSR generally decreases. The inverse relationship occurs when interest rates rise and prepayments fall. Although 30-year mortgage rates fell modestly during the fourth quarter of 2022, most mortgages continue to have large refinancing disincentive. Reported prepayment speeds continued to decline during the quarter reflecting the drop in activity in the housing market owing to seasonality and a slowing economy. Looking forward, prepayment speeds are expected to slow further in the first quarter of 2023 as seasonal factors plunge to their lowest annual levels. In addition to changes in interest rates, changes in home price performance, key employment metrics and government programs, among other macroeconomic factors, can affect prepayment speeds. We believe our portfolio management approach, including our asset selection process, positions us to respond to a variety of market scenarios. Although we are unable to predict future interest rate movements, our strategy of pairing Agency RMBS with MSR, with a focus on managing various associated risks, including interest rate, prepayment, credit, mortgage spread and financing risk, is intended to generate attractive yields with a low level of sensitivity to changes in the yield curve, prepayments and interest rate cycles.
The following table provides the three-month average constant prepayment rate, or CPR, experienced by our Agency RMBS and MSR during the three months ended December 31, 2022, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | |||||||||||
| Agency RMBS | 5.9 | % | 9.1 | % | 14.2 | % | 17.3 | % | 27.7 | % | |||||
| Mortgage servicing rights | 4.6 | % | 6.9 | % | 10.0 | % | 14.2 | % | 22.1 | % |
Our Agency RMBS are primarily collateralized by pools of fixed-rate mortgage loans. Our Agency portfolio also includes securities with implicit prepayment protection, including lower loan balances (securities collateralized by loans of less than $200,000 in initial principal balance), higher LTVs (securities collateralized by loans with LTVs greater than or equal to 80%), certain geographic concentrations, loans secured by investor-owned properties and lower FICO scores. Our overall allocation of Agency RMBS and holdings of pools with specific characteristics are viewed in the context of our aggregate portfolio strategy, including MSR and related derivative hedging instruments. Additionally, the selection of securities with certain attributes is driven by the perceived relative value of the securities, which factors in the opportunities in the marketplace, the cost of financing and the cost of hedging interest rate, prepayment, credit and other portfolio risks. As a result, Agency RMBS capital allocation reflects management’s flexible approach to investing in the marketplace.
32
Table of Contents
The following tables provide the carrying value of our Agency RMBS portfolio by underlying mortgage loan rate type:
| December 31, 2022 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed | ||||||||||||||||||||||||||||
| ≤ 2.5% | $ | — | $ | — | — | % | — | % | — | % | $ | — | $ | — | — | |||||||||||||
| 3.0% | — | — | — | % | — | % | — | % | — | — | — | |||||||||||||||||
| 3.5% | — | — | — | % | — | % | — | % | — | — | — | |||||||||||||||||
| 4.0% | 1,459,733 | 1,382,120 | 3.9 | % | 100.0 | % | 4.6 | % | 1,474,169 | — | 20 | |||||||||||||||||
| 4.5% | 3,087,310 | 3,006,356 | 5.9 | % | 100.0 | % | 5.2 | % | 3,152,567 | — | 25 | |||||||||||||||||
| 5.0% | 2,439,709 | 2,430,470 | 6.5 | % | 100.0 | % | 5.7 | % | 2,506,339 | — | 10 | |||||||||||||||||
| ≥ 5.5% | 411,899 | 419,956 | 3.9 | % | 98.8 | % | 6.5 | % | 424,199 | — | 36 | |||||||||||||||||
| 7,398,651 | 7,238,902 | 5.6 | % | 99.9 | % | 5.3 | % | 7,557,274 | — | 19 | ||||||||||||||||||
| Other P&I | 382,626 | 378,558 | 1.3 | % | 88.5 | % | 5.4 | % | 379,837 | — | 30 | |||||||||||||||||
| Interest-only | 963,865 | 36,116 | 8.1 | % | — | % | 4.9 | % | 45,882 | (6,785) | 143 | |||||||||||||||||
| Agency Derivatives | 196,457 | 15,176 | 8.4 | % | — | % | 6.7 | % | 20,696 | — | 216 | |||||||||||||||||
| Total Agency RMBS | $ | 8,941,599 | $ | 7,668,752 | 98.7 | % | $ | 8,003,689 | $ | (6,785) |
| December 31, 2021 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed | ||||||||||||||||||||||||||||
| ≤ 2.5% | $ | 1,243,928 | $ | 1,271,382 | 5.9 | % | — | % | 3.3 | % | $ | 1,272,323 | $ | — | 3 | |||||||||||||
| 3.0% | 1,316,662 | 1,384,176 | 9.6 | % | 100.0 | % | 3.7 | % | 1,381,936 | — | 8 | |||||||||||||||||
| 3.5% | 739,922 | 789,499 | 27.3 | % | 100.0 | % | 4.2 | % | 769,989 | — | 29 | |||||||||||||||||
| 4.0% | 1,421,793 | 1,543,595 | 26.5 | % | 100.0 | % | 4.6 | % | 1,478,444 | — | 49 | |||||||||||||||||
| 4.5% | 1,307,504 | 1,435,877 | 27.7 | % | 100.0 | % | 5.0 | % | 1,373,076 | — | 47 | |||||||||||||||||
| 5.0% | 231,941 | 255,059 | 44.9 | % | 100.0 | % | 5.7 | % | 244,888 | — | 47 | |||||||||||||||||
| ≥ 5.5% | 93,544 | 106,687 | 15.7 | % | 93.1 | % | 6.4 | % | 99,655 | — | 172 | |||||||||||||||||
| 6,355,294 | 6,786,275 | 20.5 | % | 81.2 | % | 4.3 | % | 6,620,311 | — | 31 | ||||||||||||||||||
| Other P&I | 56,069 | 62,228 | 53.9 | % | — | % | 6.5 | % | 61,739 | — | 224 | |||||||||||||||||
| Interest-only | 3,198,447 | 300,896 | 20.2 | % | — | % | 3.6 | % | 305,577 | (12,851) | 47 | |||||||||||||||||
| Agency Derivatives | 247,101 | 40,911 | 18.6 | % | — | % | 6.7 | % | 33,237 | — | 206 | |||||||||||||||||
| Total Agency RMBS | $ | 9,856,911 | $ | 7,190,310 | 76.6 | % | $ | 7,020,864 | $ | (12,851) |
____________________
(1)Weighted average actual one-month CPR released at the beginning of the following month based on RMBS held as of the preceding month-end.
33
Table of Contents
Our MSR business offers attractive spreads and has many risk reducing characteristics when paired with our Agency RMBS portfolio. The following table summarizes activity related to the unpaid principal balance, or UPB, of loans underlying our MSR portfolio for the three months ended December 31, 2022, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||||||
| UPB at beginning of period | $ | 206,613,560 | $ | 227,074,413 | $ | 229,415,913 | $ | 193,770,566 | $ | 194,393,942 | |||||||||
| Purchases of mortgage servicing rights | 2,677,674 | 4,448,870 | 5,720,323 | 45,136,996 | 13,562,240 | ||||||||||||||
| Sales of mortgage servicing rights | — | (19,807,427) | — | — | 9,065 | ||||||||||||||
| Scheduled payments | (1,538,046) | (1,564,465) | (1,697,237) | (1,572,871) | (1,441,835) | ||||||||||||||
| Prepaid | (2,439,936) | (3,709,416) | (6,026,461) | (8,249,432) | (11,966,741) | ||||||||||||||
| Other changes | (436,559) | 171,585 | (338,125) | 330,654 | (786,105) | ||||||||||||||
| UPB at end of period | $ | 204,876,693 | $ | 206,613,560 | $ | 227,074,413 | $ | 229,415,913 | $ | 193,770,566 |
Counterparty exposure and leverage ratio
We monitor counterparty exposure amongst our broker, banking and lending counterparties on a daily basis. We believe our broker and banking counterparties are well-capitalized organizations, and we attempt to manage our cash balances across these organizations to reduce our exposure to any single counterparty.
As of December 31, 2022, we had entered into repurchase agreements with 39 counterparties, 20 of which had outstanding balances. In addition, we held short- and long-term borrowings under revolving credit facilities, long-term term notes payable and long-term unsecured convertible senior notes. As of December 31, 2022, the debt-to-equity ratio funding our AFS securities, MSR and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, was 4.4:1.0.
As of December 31, 2022, we held $683.5 million in cash and cash equivalents, approximately $344.6 million of unpledged AFS securities and Agency derivatives, which includes $343.0 million of unsettled Agency RMBS purchases, and $7.6 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on our unpledged securities of approximately $6.1 million. As of December 31, 2022, we held approximately $26.9 million of unpledged MSR and $51.2 million of unpledged servicing advances. Overall, on December 31, 2022, we had $293.8 million unused committed and $402.3 million unused uncommitted borrowing capacity on MSR financing facilities, and $176.2 million in unused committed borrowing capacity on servicing advance financing facilities. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes.
We also monitor exposure to our MSR counterparties. We may be required to make representations and warranties to investors in the loans underlying the MSR we own; however, some of our MSR were purchased on a bifurcated basis, meaning the representation and warranty obligations remain with the seller. If the representations and warranties we make prove to be inaccurate, we may be obligated to repurchase certain mortgage loans, which may impact the profitability of our portfolio. Although we obtain similar representations and warranties from the counterparty from which we acquired the relevant asset, if those representations and warranties do not directly mirror those we make to the investor, or if we are unable to enforce the representations and warranties against the counterparty for a variety of reasons, including the financial condition or insolvency of the counterparty, we may not be able to seek indemnification from our counterparties for any losses attributable to the breach.
34
Table of Contents
LIBOR transition
The London Interbank Offered Rate, or LIBOR, has been used extensively in the U.S. and globally as a “benchmark” or “reference rate” for various commercial and financial contracts, including corporate and municipal bonds and loans, floating rate mortgages, asset-backed securities, consumer loans, and interest rate swaps and other derivatives. On March 5, 2021, Intercontinental Exchange Inc. announced that ICE Benchmark Administration Limited, the administrator of LIBOR, intends to stop publication of the majority of USD-LIBOR tenors on June 30, 2023. In the U.S., the Alternative Reference Rates Committee, or ARRC, has identified the Secured Overnight Financing Rate, or SOFR, as its preferred alternative rate for U.S. dollar-based LIBOR. SOFR is a measure of the cost of borrowing cash overnight, collateralized by U.S. Treasury securities, and is based on directly observable U.S. Treasury-backed repurchase transactions. Numerous industry wide and company-specific transitions as it relates to derivatives and cash markets exposed to LIBOR are in process, if not complete. The majority of our material contracts that are or were indexed to USD-LIBOR have been amended to transition to an alternative benchmark, where necessary. As of December 31, 2022, only the Company’s term notes incorporate LIBOR as the referenced rate and mature after the phase-out of LIBOR. However, the related agreements have provisions in place that provide for an alternative to LIBOR upon its phase-out. The Company has no other financing arrangements or derivative instruments that incorporate LIBOR as the referenced rate as of December 31, 2022. Additionally, each series of our fixed-to-floating preferred stock that becomes redeemable at the time the stock begins to pay a LIBOR-based rate has existing LIBOR cessation fallback language.
Summary of Results of Operations and Financial Condition
All per share amounts, common shares outstanding and common equity-based awards for all periods presented have been adjusted on a retroactive basis to reflect the reverse stock split.
Our book value per common share for U.S. GAAP purposes was $17.72 at December 31, 2022, an increase from $16.42 per common share at September 30, 2022, and a decrease from $23.47 per common share at December 31, 2021. The rise in book value for the three months ended December 31, 2022 was primarily the result of mortgage spread tightening, as well as the repurchase of 2,957,950 shares of preferred stock, which contributed approximately $0.26 to book value per common share. The decline in book value for the year ended December 31, 2022 was primarily the result of significant widening in mortgage spreads during the first nine months of the year, as the market reacted unfavorably to higher than expected inflation and aggressively hawkish words and actions from the Fed as it removed accommodation, offset by the positive fourth quarter developments noted above.
Our GAAP net loss attributable to common stockholders was $262.4 million and GAAP net income attributable to common stockholders was $186.8 million ($(3.04) and $2.13 per diluted weighted average share) for the three and twelve months ended December 31, 2022, respectively, as compared to GAAP net loss attributable to common stockholders of $15.0 million and GAAP net income attributable to common stockholders of $128.8 million ($(0.18) and $1.72 per diluted weighted average share) for the three and twelve months ended December 31, 2021, respectively.
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option and securities with an allowance for credit losses, do not impact our GAAP net income (loss) or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive (loss) income.” For the three months ended December 31, 2022, net unrealized gains on AFS securities recognized as other comprehensive income were $106.7 million, which was the result of mortgage spread tightening. For the year ended December 31, 2022, net unrealized losses on AFS securities recognized as other comprehensive loss were $893.6 million, which was driven by significant underperformance of fixed income markets in general and widening mortgage spreads, particularly in the third quarter. Additionally, we reclassify unrealized gains and losses on AFS securities in accumulated other comprehensive (loss) income to net income (loss) upon the recognition of any realized gains and losses on sales as individual securities are sold. For the three and twelve months ended December 31, 2022 we reclassified $316.0 million and $428.5 million in unrealized losses, respectively, on sold AFS securities from accumulated other comprehensive (loss) income to (loss) gain on investment securities on the consolidated statements of comprehensive loss.
In total, we recognized other comprehensive income of $422.7 million for the three months ended December 31, 2022 and other comprehensive loss of $465.1 million for the year ended December 31, 2022. Combined with GAAP net loss attributable to common stockholders of $262.4 million and GAAP net income attributable to common stockholders of $186.8 million for the three and twelve months ended December 31, 2022, respectively, this resulted in comprehensive income attributable to common stockholders of $160.2 million and comprehensive loss attributable to common stockholders of $278.3 million for the three and twelve months ended December 31, 2022, respectively.
35
Table of Contents
The following tables present the components of our comprehensive loss for the three and twelve months ended December 31, 2022 and 2021:
| (in thousands, except share data) | Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Data: | December 31, | December 31, | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||
| (unaudited) | |||||||||||||||
| Interest income: | |||||||||||||||
| Available-for-sale securities | $ | 83,712 | $ | 32,729 | $ | 272,230 | $ | 167,310 | |||||||
| Other | 15,591 | 276 | 23,310 | 1,287 | |||||||||||
| Total interest income | 99,303 | 33,005 | 295,540 | 168,597 | |||||||||||
| Interest expense: | |||||||||||||||
| Repurchase agreements | 81,975 | 4,562 | 167,455 | 25,774 | |||||||||||
| Revolving credit facilities | 21,854 | 5,050 | 51,814 | 22,425 | |||||||||||
| Term notes payable | 6,906 | 3,251 | 19,514 | 12,936 | |||||||||||
| Convertible senior notes | 4,892 | 7,295 | 19,612 | 28,038 | |||||||||||
| Total interest expense | 115,627 | 20,158 | 258,395 | 89,173 | |||||||||||
| Net interest (expense) income | (16,324) | 12,847 | 37,145 | 79,424 | |||||||||||
| Other (loss) income: | |||||||||||||||
| (Loss) gain on investment securities | (347,450) | 1,626 | (603,937) | 121,617 | |||||||||||
| Servicing income | 160,926 | 125,511 | 603,911 | 468,406 | |||||||||||
| (Loss) gain on servicing asset | (64,085) | (131,828) | 425,376 | (114,941) | |||||||||||
| Gain on interest rate swap and swaption agreements | — | 36,989 | 29,499 | 42,091 | |||||||||||
| Gain (loss) on other derivative instruments | 53,301 | (11,565) | 9,310 | (251,283) | |||||||||||
| Other income (loss) | 112 | 1,856 | (5) | (3,845) | |||||||||||
| Total other (loss) income | (197,196) | 22,589 | 464,154 | 262,045 | |||||||||||
| Expenses: | |||||||||||||||
| Servicing expenses | 25,272 | 21,582 | 94,119 | 86,250 | |||||||||||
| Compensation and benefits | 7,411 | 6,396 | 40,723 | 35,041 | |||||||||||
| Other operating expenses | 15,540 | 6,648 | 42,005 | 28,759 | |||||||||||
| Total expenses | 48,223 | 34,626 | 176,847 | 150,050 | |||||||||||
| (Loss) income before income taxes | (261,743) | 810 | 324,452 | 191,419 | |||||||||||
| Provision for income taxes | 8,480 | 2,104 | 104,213 | 4,192 | |||||||||||
| Net (loss) income | (270,223) | (1,294) | 220,239 | 187,227 | |||||||||||
| Dividends on preferred stock | (12,365) | (13,747) | (53,607) | (58,458) | |||||||||||
| Gain on repurchase and retirement of preferred stock | 20,149 | — | 20,149 | — | |||||||||||
| Net (loss) income attributable to common stockholders | $ | (262,439) | $ | (15,041) | $ | 186,781 | $ | 128,769 | |||||||
| Basic (loss) earnings per weighted average common share | $ | (3.04) | $ | (0.18) | $ | 2.15 | $ | 1.72 | |||||||
| Diluted (loss) earnings per weighted average common share | $ | (3.04) | $ | (0.18) | $ | 2.13 | $ | 1.72 | |||||||
| Dividends declared per common share | $ | 0.60 | $ | 0.68 | $ | 2.64 | $ | 2.72 | |||||||
| Weighted average number of shares of common stock: | |||||||||||||||
| Basic | 86,391,405 | 83,775,184 | 86,179,418 | 74,443,000 | |||||||||||
| Diluted | 86,391,405 | 83,775,184 | 96,076,175 | 74,510,884 |
36
Table of Contents
| (in thousands) | Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Data: | December 31, | December 31, | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||
| (unaudited) | |||||||||||||||
| Comprehensive income (loss): | |||||||||||||||
| Net (loss) income | $ | (270,223) | $ | (1,294) | $ | 220,239 | $ | 187,227 | |||||||
| Other comprehensive income (loss): | |||||||||||||||
| Unrealized gain (loss) on available-for-sale securities | 422,672 | (113,553) | (465,057) | (455,255) | |||||||||||
| Other comprehensive income (loss) | 422,672 | (113,553) | (465,057) | (455,255) | |||||||||||
| Comprehensive income (loss) | 152,449 | (114,847) | (244,818) | (268,028) | |||||||||||
| Dividends on preferred stock | (12,365) | (13,747) | (53,607) | (58,458) | |||||||||||
| Gain on repurchase and retirement of preferred stock | 20,149 | — | 20,149 | — | |||||||||||
| Comprehensive income (loss) attributable to common stockholders | $ | 160,233 | $ | (128,594) | $ | (278,276) | $ | (326,486) |
| (in thousands) | December 31, 2022 | December 31, 2021 | |||||
|---|---|---|---|---|---|---|---|
| Balance Sheet Data: | |||||||
| Available-for-sale securities | $ | 7,778,734 | $ | 7,161,703 | |||
| Mortgage servicing rights | $ | 2,984,937 | $ | 2,191,578 | |||
| Total assets | $ | 13,466,160 | $ | 12,114,305 | |||
| Repurchase agreements | $ | 8,603,011 | $ | 7,656,445 | |||
| Revolving credit facilities | $ | 1,118,831 | $ | 420,761 | |||
| Term notes payable | $ | 398,011 | $ | 396,776 | |||
| Convertible senior notes | $ | 282,496 | $ | 424,827 | |||
| Total stockholders’ equity | $ | 2,183,525 | $ | 2,743,953 |
Results of Operations
The following analysis focuses on financial results during the three and twelve months ended December 31, 2022 and 2021. The analysis of our financial results during the three and twelve months ended December 31, 2021 and 2020 is omitted from this Form 10-K and included in Part II Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2021, which analysis is incorporated by reference.
Interest Income
Interest income increased from $33.0 million and $168.6 million for the three and twelve months ended December 31, 2021, respectively, to $99.3 million and $295.5 million for the same periods in 2022 due to lower amortization recognized on Agency RMBS due to slower prepayments, higher interest on cash balances as a result of the higher interest rate environment and increased use of reverse repurchase agreements. Also contributing to the increase for the three months ended December 31, 2022, as compared to the same period in 2021, was an increase in average AFS securities average amortized cost held due to net purchases. However, for the year ended December 31, 2022, as compared to the same period in 2021, the increase was offset by a decrease in average AFS securities average amortized cost held due to net sales.
Interest Expense
Interest expense increased from $20.2 million and $89.2 million for the three and twelve months ended December 31, 2021, respectively, to $115.6 million and $258.4 million for the same periods in 2022 due primarily to the higher interest rate environment as well as an increase in financing on MSR and Agency RMBS.
37
Table of Contents
Net Interest Income
The following tables present the components of interest income and average net asset yield earned by asset type, the components of interest expense and average cost of funds on borrowings incurred by collateral type, and net interest income and average net interest spread for the three and twelve months ended December 31, 2022 and 2021:
| Three Months Ended December 31, 2022 | Year Ended December 31, 2022 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | |||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||
| Available-for-sale securities | $ | 8,118,269 | $ | 83,712 | 4.1 | % | $ | 7,997,618 | $ | 272,230 | 3.4 | % | |||||||||
| Reverse repurchase agreements | 743,925 | 7,109 | 3.8 | % | 311,844 | 8,469 | 2.7 | % | |||||||||||||
| Other | — | 8,482 | — | % | — | 14,841 | — | % | |||||||||||||
| Total interest income/net asset yield | $ | 8,862,194 | $ | 99,303 | 4.5 | % | $ | 8,309,462 | $ | 295,540 | 3.6 | % | |||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 7,664,204 | $ | 68,627 | 3.6 | % | $ | 7,804,563 | $ | 138,138 | 1.8 | % | |||||||||
| Agency Derivatives (2) | 14,618 | 155 | 4.2 | % | 24,553 | 438 | 1.8 | % | |||||||||||||
| Mortgage servicing rights and advances (3) | 1,917,069 | 36,938 | 7.7 | % | 1,620,847 | 95,192 | 5.9 | % | |||||||||||||
| U.S. Treasuries (4) | 493,872 | 5,015 | 4.1 | % | 123,468 | 5,015 | 4.1 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Convertible senior notes | 282,363 | 4,892 | 6.9 | % | 287,399 | 19,612 | 6.8 | % | |||||||||||||
| Total interest expense/cost of funds | $ | 10,372,126 | $ | 115,627 | 4.5 | % | $ | 9,860,830 | $ | 258,395 | 2.6 | % | |||||||||
| Net interest (expense) income/spread | $ | (16,324) | — | % | $ | 37,145 | 1.0 | % |
| Three Months Ended December 31, 2021 | Year Ended December 31, 2021 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds | |||||||||||||||
| Interest-earning assets | |||||||||||||||||||||
| Available-for-sale securities | $ | 6,067,568 | $ | 32,729 | 2.2 | % | $ | 8,450,440 | $ | 167,310 | 2.0 | % | |||||||||
| Reverse repurchase agreements | 111,209 | 1 | — | % | 89,011 | 7 | — | % | |||||||||||||
| Other | — | 275 | — | % | — | 1,280 | — | % | |||||||||||||
| Total interest income/net asset yield | $ | 6,178,777 | $ | 33,005 | 2.1 | % | $ | 8,539,451 | $ | 168,597 | 2.0 | % | |||||||||
| Interest-bearing liabilities | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 6,503,608 | $ | 2,911 | 0.2 | % | $ | 9,098,301 | $ | 20,794 | 0.2 | % | |||||||||
| Agency Derivatives (2) | 38,045 | 69 | 0.7 | % | 43,910 | 349 | 0.8 | % | |||||||||||||
| Mortgage servicing rights and advances (3) | 942,357 | 9,883 | 4.2 | % | 931,565 | 39,992 | 4.3 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Convertible senior notes | 424,641 | 7,295 | 6.9 | % | 412,107 | 28,038 | 6.8 | % | |||||||||||||
| Total interest expense/cost of funds | $ | 7,908,651 | $ | 20,158 | 1.0 | % | $ | 10,485,883 | $ | 89,173 | 0.9 | % | |||||||||
| Net interest income/spread | $ | 12,847 | 1.1 | % | $ | 79,424 | 1.1 | % |
____________________
(1)Average asset balance represents average amortized cost on AFS securities and average unpaid principal balance on other assets.
(2)Yields on Agency Derivatives not shown as interest income is included in gain (loss) on other derivative instruments in the consolidated statements of comprehensive loss.
(3)Yields on mortgage servicing rights and advances not shown as these assets do not earn interest.
(4)U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
The increase in yields on AFS securities for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021 was primarily driven by lower amortization as a result of slower prepayment speeds. The increase in cost of funds associated with the financing of AFS securities for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was due to rising interest rates.
38
Table of Contents
The increase in yields on reverse repurchase agreements for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was the result of rising interest rates. However, these yields were offset by the cost of financing the associated repurchase agreements collateralized by U.S. Treasury securities during the three and twelve months ended December 31, 2022. We did not hold any repurchase agreements collateralized by U.S. Treasury securities during the three and twelve months ended December 31, 2021.
The increase in cost of funds associated with the financing of Agency Derivatives for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was the result of rising interest rates.
The increase in cost of funds associated with the financing of MSR assets and related servicing advance obligations for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was due to rising interest rates and an increase in the use of revolving credit facility and repurchase agreement financing which on average carry higher floating rate spreads than term notes. We have one revolving credit facility in place to finance our servicing advance obligations, which are included in other assets on our consolidated balance sheets.
The cost of funds associated with our convertible senior notes for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was consistent.
The following tables present the components of the yield earned on our AFS securities portfolio as a percentage of our average amortized cost of securities for the three and twelve months ended December 31, 2022 and 2021:
| Three Months Ended | Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | ||||||||||
| (in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||
| Gross yield/stated coupon | 4.6 | % | 4.9 | % | 4.4 | % | 4.7 | % | |||
| Net (premium amortization) discount accretion | (0.5) | % | (2.7) | % | (1.0) | % | (2.7) | % | |||
| Net yield | 4.1 | % | 2.2 | % | 3.4 | % | 2.0 | % |
(Loss) Gain On Investment Securities
The following table presents the components of (loss) gain on investment securities for the three and twelve months ended December 31, 2022 and 2021:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
| Proceeds from sales | $ | 2,770,811 | $ | 1,171,299 | $ | 7,793,705 | $ | 6,274,193 | ||||||
| Amortized cost of securities sold | (3,113,102) | (1,139,241) | (8,359,967) | (6,137,824) | ||||||||||
| Total realized (losses) gains on sales | (342,291) | 32,058 | (566,262) | 136,369 | ||||||||||
| Reversal of (provision for) credit losses | 318 | (3,347) | (2,730) | (9,763) | ||||||||||
| Other | (5,477) | (27,085) | (34,945) | (4,989) | ||||||||||
| (Loss) gain on investment securities | $ | (347,450) | $ | 1,626 | $ | (603,937) | $ | 121,617 |
In the ordinary course of our business, we make investment decisions and allocate capital in accordance with our views on the changing risk/reward dynamics in the market and in our portfolio. We do not expect to sell assets on a frequent basis, but may sell assets to reallocate capital into new assets that we believe have higher risk-adjusted returns.
We use a discounted cash flow method to estimate and recognize an allowance for credit losses on AFS securities. Subsequent adverse or favorable changes in expected cash flows are recognized immediately in earnings as a provision for or reversal of provision for credit losses (within (loss) gain on investment securities).
The majority of the “other” component of (loss) gain on investment securities is related to changes in unrealized gains (losses) on certain AFS securities for which we have elected the fair value option. Fluctuations in this line item are primarily driven by the reclassification of unrealized gains and losses to realized gains and losses upon sale, as well as changes in fair value assumptions.
39
Table of Contents
Servicing Income
The following table presents the components of servicing income for the three and twelve months ended December 31, 2022 and 2021:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
| Servicing fee income | $ | 137,949 | $ | 123,912 | $ | 564,923 | $ | 461,381 | ||||||
| Ancillary and other fee income | 418 | 548 | 1,932 | 2,436 | ||||||||||
| Float income | 22,559 | 1,051 | 37,056 | 4,589 | ||||||||||
| Total | $ | 160,926 | $ | 125,511 | $ | 603,911 | $ | 468,406 |
The increase in servicing income for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was due to a higher portfolio balance, lower compensating interest as a result of lower prepayment rates and higher float income as a result of the higher interest rate environment.
(Loss) Gain On Servicing Asset
The following table presents the components of gain (loss) on servicing asset for the three and twelve months ended December 31, 2022 and 2021:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
| Changes in fair value due to changes in valuation inputs or assumptions used in the valuation model | $ | (6,441) | $ | 21,189 | $ | 793,631 | $ | 562,843 | ||||||
| Changes in fair value due to realization of cash flows (runoff) | (60,908) | (152,450) | (371,023) | (666,160) | ||||||||||
| Gains (losses) on sales | 3,264 | (567) | 2,768 | (11,624) | ||||||||||
| (Loss) gain on servicing asset | $ | (64,085) | $ | (131,828) | $ | 425,376 | $ | (114,941) |
The decrease in loss on servicing asset for the three months ended December 31, 2022, as compared to the same period in 2021, was driven by lower portfolio runoff and gains on sales of MSR, offset by unfavorable change in valuation assumptions used in the fair valuation of MSR. The increase in gain (decrease in loss) on servicing asset for the year ended December 31, 2022, as compared to the same period in 2021, was driven by higher favorable change in valuation assumptions used in the fair valuation of MSR, lower portfolio runoff and gains on sales of MSR.
Gain On Interest Rate Swap And Swaption Agreements
The following table summarizes the net interest spread and gains and losses associated with our interest rate swap and swaption positions recognized during the three and twelve months ended December 31, 2022 and 2021:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
| Net interest spread | $ | — | $ | 5,772 | $ | (4,830) | $ | 14,262 | ||||||
| Early termination, agreement maturation and option expiration (losses) gains | — | (5,143) | 43,197 | 2,369 | ||||||||||
| Change in unrealized gain (loss) on interest rate swap and swaption agreements, at fair value | — | 36,360 | (8,868) | 25,460 | ||||||||||
| Gain on interest rate swap and swaption agreements | $ | — | $ | 36,989 | $ | 29,499 | $ | 42,091 |
40
Table of Contents
Net interest spread recognized for the accrual and/or settlement of the net interest expense associated with our interest rate swaps results from receiving either a floating interest rate (OIS or SOFR) or a fixed interest rate and paying either a fixed interest rate or a floating interest rate (OIS or SOFR) on positions held to economically hedge/mitigate portfolio interest rate exposure (or duration) risk. We may elect to terminate certain swaps and swaptions to align with our investment portfolio, agreements may mature or options may expire resulting in full settlement of our net interest spread asset/liability and the recognition of realized gains and losses, including early termination penalties. The change in fair value of interest rate swaps and swaptions during the three and twelve months ended December 31, 2022 and 2021 was a result of changes to floating interest rates (OIS or SOFR), the swap curve and corresponding counterparty borrowing rates. Since swaps and swaptions are used for purposes of hedging our interest rate exposure, their unrealized valuation gains and losses (excluding the reversal of unrealized gains and losses to realized gains and losses upon termination, maturation or option expiration) are generally offset by unrealized losses and gains in our Agency RMBS AFS portfolio, which are recorded either directly to stockholders’ equity through other comprehensive loss or to (loss) gain on investment securities, in the case of certain AFS securities for which we have elected the fair value option.
Gain (Loss) On Other Derivative Instruments
The following table provides a summary of the total net gains (losses) recognized on other derivative instruments we hold for purposes of both hedging and non-hedging activities, principally TBAs, futures, options on futures, and inverse interest-only securities during the three and twelve months ended December 31, 2022 and 2021:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, | December 31, | ||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||
| TBAs | $ | 48,233 | $ | (20,225) | $ | (487,713) | $ | (193,479) | ||||||
| Futures | 5,016 | 14,638 | 514,467 | (49,213) | ||||||||||
| Options on TBAs | — | (5,683) | — | (5,683) | ||||||||||
| Options on futures | — | — | (2,224) | — | ||||||||||
| Inverse interest-only securities | 52 | (295) | (15,220) | (2,908) | ||||||||||
| Gain (loss) on other derivative instruments | $ | 53,301 | $ | (11,565) | $ | 9,310 | $ | (251,283) |
All derivative instruments shown above are considered trading instruments. As a result, our financial results include both realized and unrealized gains (losses) associated with these instruments. The increase in gain (decrease in loss) on other derivative instruments for the three months ended December 31, 2022, as compared to the same period in 2021, was driven by net realized and unrealized gains recognized on TBAs. The increase in gain (decrease in loss) on other derivative instruments for the year ended December 31, 2022, as compared to the same period in 2021, was driven by net realized and unrealized gains recognized on futures, offset by net realized and unrealized losses recognized on TBAs. For further details regarding our use of derivative instruments and related activity, refer to Note 7 - Derivative Instruments and Hedging Activities to the consolidated financial statements, included in this Annual Report on Form 10-K.
41
Table of Contents
Expenses
The following table presents the components of expenses for the three and twelve months ended December 31, 2022 and 2021:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (dollars in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
| Servicing expenses | $ | 25,272 | $ | 21,582 | $ | 94,119 | $ | 86,250 | ||||||
| Operating expenses: | ||||||||||||||
| Compensation and benefits: | ||||||||||||||
| Non-cash equity compensation expenses | $ | 1,653 | $ | 2,525 | $ | 11,630 | $ | 11,485 | ||||||
| All other compensation and benefits | 5,758 | 3,871 | 29,093 | 23,556 | ||||||||||
| Total compensation and benefits | $ | 7,411 | $ | 6,396 | $ | 40,723 | $ | 35,041 | ||||||
| Other operating expenses: | ||||||||||||||
| Nonrecurring expenses | $ | 10,836 | $ | 665 | $ | 18,982 | $ | 5,220 | ||||||
| All other operating expenses | 4,704 | 5,983 | 23,023 | 23,539 | ||||||||||
| Total other operating expenses | $ | 15,540 | $ | 6,648 | $ | 42,005 | $ | 28,759 | ||||||
| Annualized operating expense ratio | 4.2 | % | 1.9 | % | 3.3 | % | 2.3 | % | ||||||
| Annualized operating expense ratio, excluding non-cash equity compensation and other nonrecurring expenses | 1.9 | % | 1.4 | % | 2.1 | % | 1.7 | % |
We incur servicing expenses generally related to the subservicing of MSR. The increase in servicing expenses during the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was a result of an increase in portfolio size and subservicing fees.
The increase in total operating expenses during the three and twelve months ended December 31, 2022, as compared to the same period in 2021, was driven by higher compensation and benefits and nonrecurring expenses, offset by lower other operating expenses.
Income Taxes
During the three and twelve months ended December 31, 2022, our TRSs recognized a provision for income taxes of $8.5 million and $104.2 million, respectively. The provision recognized for the three months ended December 31, 2022 was primarily due to income from MSR servicing activities and net gains recognized on derivative instruments offset by net losses recognized on MSR and operating expenses. The provision recognized for the year ended December 31, 2022 was primarily due to income from MSR servicing activities and net gains recognized on MSR offset by net losses recognized on derivative instruments and operating expenses. During the three and twelve months ended December 31, 2021, our TRSs recognized a provision for income taxes of $2.1 million and $4.2 million, respectively, which was primarily due to income from MSR servicing activities and gains recognized on MSR, offset by net losses recognized on derivative instruments held and operating expenses.
Financial Condition
Available-for-Sale Securities, at Fair Value
The majority of our AFS investment securities portfolio is comprised of fixed rate Agency mortgage-backed securities backed by single-family and multi-family mortgage loans. We also hold $125.2 million in tranches of mortgage-backed and asset-backed P&I and interest-only non-Agency securities. All of our P&I Agency RMBS AFS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of these securities consist of whole pools in which we own all of the investment interests in the securities.
42
Table of Contents
The tables below summarizes certain characteristics of our Agency RMBS AFS at December 31, 2022 and December 31, 2021:
| December 31, 2022 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except purchase price) | Principal/ Current Face | Net (Discount) Premium | Amortized Cost | Allowance for Credit Losses | Unrealized Gain | Unrealized Loss | Carrying Value | Weighted Average Coupon Rate | Weighted Average Purchase Price | ||||||||||||||||||||||||
| P&I securities | $ | 7,781,277 | $ | 155,833 | $ | 7,937,110 | $ | — | $ | 6,310 | $ | (325,960) | $ | 7,617,460 | 4.64 | % | $ | 102.26 | |||||||||||||||
| Interest-only securities | 963,866 | 45,882 | 45,882 | (6,785) | 1,890 | (4,871) | 36,116 | 1.98 | % | $ | 19.55 | ||||||||||||||||||||||
| Total | $ | 8,745,143 | $ | 201,715 | $ | 7,982,992 | $ | (6,785) | $ | 8,200 | $ | (330,831) | $ | 7,653,576 |
| December 31, 2021 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except purchase price) | Principal/ Current Face | Net (Discount) Premium | Amortized Cost | Allowance for Credit Losses | Unrealized Gain | Unrealized Loss | Carrying Value | Weighted Average Coupon Rate | Weighted Average Purchase Price | ||||||||||||||||||||||||
| P&I securities | $ | 6,411,363 | $ | 270,687 | $ | 6,682,050 | $ | — | $ | 171,308 | $ | (4,855) | $ | 6,848,503 | 3.65 | % | $ | 104.66 | |||||||||||||||
| Interest-only securities | 3,198,447 | 305,577 | 305,577 | (12,851) | 20,699 | (12,529) | 300,896 | 2.93 | % | $ | 14.09 | ||||||||||||||||||||||
| Total | $ | 9,609,810 | $ | 576,264 | $ | 6,987,627 | $ | (12,851) | $ | 192,007 | $ | (17,384) | $ | 7,149,399 |
Mortgage Servicing Rights, at Fair Value
One of our wholly owned subsidiaries has approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent the right to control the servicing of mortgage loans. We do not directly service mortgage loans, and instead contract with appropriately licensed subservicers to handle substantially all servicing functions in the name of the subservicer for the loans underlying our MSR. As of December 31, 2022 and December 31, 2021, our MSR had a fair market value of $3.0 billion and $2.2 billion, respectively.
As of December 31, 2022 and December 31, 2021, our MSR portfolio included MSR on 809,025 and 796,205 loans with an unpaid principal balance of approximately $204.9 billion and $193.8 billion, respectively. The following tables summarize certain characteristics of the loans underlying our MSR by gross weighted average coupon rate types and ranges at December 31, 2022 and December 31, 2021:
| December 31, 2022 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Weighted Average Gross Coupon Rate | Weighted Average Current Loan Size | Weighted Average Loan Age (months) | Weighted Average Original FICO | Weighted Average Original LTV | 60+ Day Delinquencies | 3-Month CPR | Net Servicing Fee (bps) | ||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 3.25% | 299,221 | $ | 96,929,358 | 2.8 | % | $ | 382 | 23 | 768 | 71.0 | % | 0.4 | % | 3.3 | % | 25.8 | ||||||||||||||||||
| 3.25 - 3.75% | 140,499 | 36,531,127 | 3.4 | % | 327 | 38 | 754 | 74.2 | % | 0.8 | % | 5.0 | % | 26.3 | ||||||||||||||||||||
| 3.75 - 4.25% | 108,214 | 22,603,005 | 3.9 | % | 272 | 61 | 751 | 75.7 | % | 1.3 | % | 6.3 | % | 27.3 | ||||||||||||||||||||
| 4.25 - 4.75% | 60,343 | 10,752,661 | 4.4 | % | 249 | 63 | 736 | 77.4 | % | 2.4 | % | 7.8 | % | 26.4 | ||||||||||||||||||||
| 4.75 - 5.25% | 31,694 | 5,735,770 | 4.9 | % | 285 | 44 | 732 | 78.5 | % | 2.9 | % | 7.0 | % | 28.2 | ||||||||||||||||||||
| 5.25% | 31,046 | 7,270,132 | 5.9 | % | 343 | 15 | 736 | 80.8 | % | 1.4 | % | 6.4 | % | 33.5 | ||||||||||||||||||||
| 671,017 | 179,822,053 | 3.4 | % | 344 | 34 | 758 | 73.3 | % | 0.8 | % | 4.5 | % | 26.5 | |||||||||||||||||||||
| 15-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 2.25% | 23,157 | 6,521,890 | 2.0 | % | 330 | 20 | 777 | 59.1 | % | 0.1 | % | 3.0 | % | 25.2 | ||||||||||||||||||||
| 2.25 - 2.75% | 38,830 | 8,781,681 | 2.4 | % | 277 | 24 | 772 | 58.9 | % | 0.2 | % | 4.2 | % | 25.9 | ||||||||||||||||||||
| 2.75 - 3.25% | 36,300 | 5,297,231 | 2.9 | % | 202 | 53 | 766 | 61.5 | % | 0.3 | % | 6.6 | % | 26.2 | ||||||||||||||||||||
| 3.25 - 3.75% | 21,402 | 2,307,332 | 3.4 | % | 159 | 65 | 757 | 63.8 | % | 0.6 | % | 8.3 | % | 26.9 | ||||||||||||||||||||
| 3.75 - 4.25% | 10,044 | 909,909 | 3.9 | % | 146 | 61 | 742 | 65.1 | % | 0.8 | % | 9.0 | % | 28.6 | ||||||||||||||||||||
| 4.25% | 5,648 | 575,114 | 4.7 | % | 193 | 34 | 734 | 65.7 | % | 1.3 | % | 10.0 | % | 33.5 | ||||||||||||||||||||
| 135,381 | 24,393,157 | 2.6 | % | 257 | 35 | 769 | 60.4 | % | 0.3 | % | 5.1 | % | 26.2 | |||||||||||||||||||||
| Total ARMs | 2,627 | 661,483 | 3.6 | % | 330 | 56 | 761 | 67.7 | % | 1.0 | % | 13.6 | % | 25.5 | ||||||||||||||||||||
| Total | 809,025 | $ | 204,876,693 | 3.3 | % | $ | 334 | 34 | 760 | 71.7 | % | 0.8 | % | 4.6 | % | 26.5 |
43
Table of Contents
| December 31, 2021 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Weighted Average Gross Coupon Rate | Weighted Average Current Loan Size | Weighted Average Loan Age (months) | Weighted Average Original FICO | Weighted Average Original LTV | 60+ Day Delinquencies | 3-Month CPR | Net Servicing Fee (bps) | ||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 3.25% | 215,128 | $ | 72,197,662 | 2.8 | % | $ | 395 | 11 | 767 | 70.7 | % | 0.3 | % | 10.7 | % | 25.7 | ||||||||||||||||||
| 3.25 - 3.75% | 167,615 | 43,576,971 | 3.4 | % | 321 | 28 | 755 | 74.2 | % | 0.8 | % | 24.0 | % | 26.3 | ||||||||||||||||||||
| 3.75 - 4.25% | 125,831 | 26,250,276 | 3.9 | % | 263 | 54 | 753 | 75.7 | % | 2.3 | % | 34.0 | % | 27..4 | ||||||||||||||||||||
| 4.25 - 4.75% | 79,107 | 14,291,435 | 4.4 | % | 239 | 58 | 797 | 77.5 | % | 4.4 | % | 36.4 | % | 26.3 | ||||||||||||||||||||
| 4.75 - 5.25% | 38,902 | 6,318,470 | 4.9 | % | 230 | 52 | 722 | 78.9 | % | 6.4 | % | 37.4 | % | 27.3 | ||||||||||||||||||||
| 5.25% | 15,796 | 2,176,065 | 5.5 | % | 211 | 51 | 705 | 79.2 | % | 9.2 | % | 37.6 | % | 30.5 | ||||||||||||||||||||
| 642,379 | 164,810,879 | 3.4 | % | 332 | 29 | 756 | 73.4 | % | 1.5 | % | 22.7 | % | 26.3 | |||||||||||||||||||||
| 15-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 2.25% | 16,525 | 5,397,141 | 2.0 | % | 371 | 9 | 778 | 57.1 | % | 0.1 | % | 8.3 | % | 25.2 | ||||||||||||||||||||
| 2.25 - 2.75% | 41,168 | 9,901,133 | 2.4 | % | 294 | 13 | 774 | 58.0 | % | 0.2 | % | 14.2 | % | 25.6 | ||||||||||||||||||||
| 2.75 - 3.25% | 46,236 | 7,568,257 | 2.9 | % | 220 | 40 | 768 | 61.3 | % | 0.4 | % | 21.6 | % | 26.1 | ||||||||||||||||||||
| 3.25 - 3.75% | 28,010 | 3,485,491 | 3.4 | % | 172 | 55 | 758 | 64.3 | % | 1.1 | % | 26.6 | % | 27.4 | ||||||||||||||||||||
| 3.75 - 4.25% | 12,685 | 1,302,862 | 3.9 | % | 152 | 55 | 742 | 65.3 | % | 2.1 | % | 28.5 | % | 28.8 | ||||||||||||||||||||
| 4.25% | 5,965 | 513,255 | 4.5 | % | 130 | 47 | 727 | 66.1 | % | 2.6 | % | 29.4 | % | 31.2 | ||||||||||||||||||||
| 150,589 | 28,168,139 | 2.7 | % | 264 | 27 | 769 | 60.0 | % | 0.5 | % | 18.1 | % | 26.1 | |||||||||||||||||||||
| Total ARMs | 3,237 | 791,548 | 3.0 | % | 315 | 54 | 762 | 68.0 | % | 2.9 | % | 29.5 | % | 25.2 | ||||||||||||||||||||
| Total | 796,205 | $ | 193,770,566 | 3.3 | % | $ | 322 | 28 | 758 | 71.5 | % | 1.3 | % | 22.1 | % | 26.3 |
Financing
Our borrowings consist primarily of repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes. Repurchase agreements, revolving credit facilities and term notes payable are collateralized by our pledge of AFS securities, derivative instruments, MSR, servicing advances and certain cash balances. Substantially all of our Agency RMBS are currently pledged as collateral, and a portion of our non-Agency securities have been pledged as collateral for repurchase agreements. Additionally, a substantial portion of our MSR is currently pledged as collateral for repurchase agreements, revolving credit facilities and term notes payable, and a portion of our servicing advances have been pledged as collateral for revolving credit facilities. In connection with our securitization of MSR and issuance of term notes payable, a variable funding note, or VFN, was issued to one of our subsidiaries. We have one repurchase facility that is secured by the VFN, which is collateralized by our MSR. Finally, our convertible senior notes due 2026 are unsecured and pay interest semiannually at a rate of 6.25% per annum.
Some of our financing arrangements incorporate LIBOR as the referenced rate; however all arrangements either mature prior to the phase out of LIBOR or have provisions in place that provide for an alternative to LIBOR upon its phase-out. See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Market Conditions and Outlook - LIBOR transition” in this Annual Report on Form 10-K for further discussion.
At December 31, 2022 and December 31, 2021, borrowings under repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes had the following characteristics:
44
Table of Contents
| (dollars in thousands) | December 31, 2022 | December 31, 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Borrowing Type | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Years to Maturity | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Years to Maturity | |||||||||||||
| Repurchase agreements | $ | 8,603,011 | 3.95 | % | 0.2 | $ | 7,656,445 | 0.24 | % | 0.2 | |||||||||
| Revolving credit facilities | 1,118,831 | 7.68 | % | 1.1 | 420,761 | 3.46 | % | 1.2 | |||||||||||
| Term notes payable | 398,011 | 7.19 | % | 1.5 | 396,776 | 2.90 | % | 2.5 | |||||||||||
| Convertible senior notes (1) | 282,496 | 6.25 | % | 3.0 | 424,827 | 6.25 | % | 2.7 | |||||||||||
| Total | $ | 10,402,349 | 4.54 | % | 1.7 | $ | 8,898,809 | 0.80 | % | 0.5 |
| (dollars in thousands) | December 31, 2022 | December 31, 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral Type | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Haircut on Collateral Value | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Haircut on Collateral Value | ||||||||||||||
| Agency RMBS | $ | 7,321,834 | 3.70 | % | 3.9 | % | $ | 7,495,230 | 0.17 | % | 4.2 | % | ||||||||
| Non-Agency securities | 70,809 | 5.73 | % | 40.0 | % | 171 | 1.24 | % | 43.9 | % | ||||||||||
| Agency Derivatives | 13,073 | 4.83 | % | 18.9 | % | 36,044 | 0.74 | % | 17.8 | % | ||||||||||
| Mortgage servicing rights | 1,801,992 | 7.61 | % | 30.6 | % | 923,337 | 3.30 | % | 27.9 | % | ||||||||||
| Mortgage servicing advances | 23,850 | 7.75 | % | 12.9 | % | 19,200 | 3.23 | % | 13.8 | % | ||||||||||
| U.S. Treasuries (2) | 888,295 | 4.49 | % | — | % | — | — | % | — | % | ||||||||||
| Other (1) | 282,496 | 6.25 | % | N/A | 424,827 | 6.25 | % | N/A | ||||||||||||
| Total | $ | 10,402,349 | 4.54 | % | 8.4 | % | $ | 8,898,809 | 0.80 | % | 6.6 | % |
____________________
(1)Includes unsecured convertible senior notes due 2026 paying interest semiannually at a rate of 6.25% per annum on the aggregate principal amount of $287.5 million.
(2)U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
As of December 31, 2022, the debt-to-equity ratio funding our AFS securities, MSR, servicing advances and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, was 4.4:1.0. As previously discussed, our Agency RMBS, given their liquidity and high credit quality, are eligible for higher levels of leverage, while MSR, with less liquidity and/or more exposure to prepayment risk, utilize lower levels of leverage. Generally, our debt-to-equity ratio is directly correlated to the composition of our portfolio; typically, the higher the percentage of Agency RMBS we hold, the higher our debt-to-equity ratio will be. However, in addition to portfolio mix, our debt-to-equity ratio is a function of many other factors, including the liquidity of our portfolio, the availability and price of our financing, the diversification of our counterparties and their available capacity to finance our assets, and anticipated regulatory developments. We may alter the percentage allocation of our portfolio among our target assets depending on the relative value of the assets that are available to purchase from time to time, including at times when we are deploying proceeds from offerings we conduct. We believe the current degree of leverage within our portfolio helps ensure that we have access to unused borrowing capacity, thus supporting our liquidity and the strength of our balance sheet.
45
Table of Contents
The following table provides a summary of our borrowings under repurchase agreements (excluding those collateralized by U.S. Treasuries), revolving credit facilities, term notes payable and convertible senior notes and our debt-to-equity ratios for the three months ended December 31, 2022, and the four immediately preceding quarters:
| (dollars in thousands) | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Three Months Ended | Quarterly Average | End of Period Balance | Maximum Balance of Any Month-End | End of Period Total Borrowings to Equity Ratio | End of Period Net Long (Short) TBA Cost Basis | End of Period Net Payable (Receivable) for Unsettled RMBS | End of Period Economic Debt-to-Equity Ratio (1) | |||||||||||||||||
| December 31, 2022 | $ | 9,878,254 | $ | 9,514,054 | $ | 10,672,731 | 4.4:1.0 | $ | 3,923,298 | $ | 342,964 | 6.3:1.0 | ||||||||||||
| September 30, 2022 | $ | 10,973,416 | $ | 11,844,972 | $ | 11,844,972 | 5.5:1.0 | $ | 4,153,582 | $ | 34,576 | 7.5:1.0 | ||||||||||||
| June 30, 2022 | $ | 8,949,630 | $ | 9,463,102 | $ | 9,463,102 | 3.8:1.0 | $ | 6,409,396 | $ | 1,240,666 | 6.9:1.0 | ||||||||||||
| March 31, 2022 | $ | 9,139,305 | $ | 9,121,894 | $ | 9,366,946 | 3.5:1.0 | $ | 4,737,226 | $ | (234,971) | 5.2:1.0 | ||||||||||||
| December 31, 2021 | $ | 7,908,651 | $ | 8,898,809 | $ | 8,898,809 | 3.2:1.0 | $ | 4,238,881 | $ | — | 4.8:1.0 |
____________________
(1)Defined as total borrowings under repurchase agreements (excluding those collateralized by U.S. Treasuries), revolving credit facilities, term notes payable and convertible senior notes, plus implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, divided by total equity. Effective as of December 31, 2022, net payable (receivable) on unsettled RMBS is now included in the calculation for economic debt-to-equity. Prior period data have been updated to conform to the current period calculation.
Equity
The following table provides details of our changes in stockholders’ equity from December 31, 2021 to December 31, 2022. All per share amounts, common shares outstanding and common equity-based awards for all periods presented have been adjusted on a retroactive basis to reflect the reverse stock split.
| (in millions, except per share amounts) | Book Value | Common Shares Outstanding | Common Book Value Per Share | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Common stockholders’ equity at December 31, 2021 | $ | 2,017.7 | 86.0 | $ | 23.47 | ||||
| Net income | 220.2 | ||||||||
| Other comprehensive loss | (465.0) | ||||||||
| Comprehensive loss | (244.8) | ||||||||
| Dividends on preferred stock | (53.6) | ||||||||
| Gain on repurchase and retirement of preferred stock | 20.1 | ||||||||
| Comprehensive loss attributable to common stockholders | (278.3) | ||||||||
| Dividend declarations | (228.9) | ||||||||
| Other | 11.7 | 0.1 | |||||||
| Balance before capital transactions | 1,522.2 | 86.1 | |||||||
| Repurchase and retirement of preferred stock | 2.4 | ||||||||
| Issuance of common stock, net of offering costs | 6.6 | 0.3 | |||||||
| Common stockholders’ equity at December 31, 2022 | $ | 1,531.2 | 86.4 | $ | 17.72 | ||||
| Total preferred stock liquidation preference | 652.3 | ||||||||
| Total stockholders’ equity at December 31, 2022 | $ | 2,183.5 |
46
Table of Contents
U.S. GAAP to Estimated Taxable Income
The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and TRSs for the years ended December 31, 2022 and 2021:
| Year Ended December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | TRS | REIT | Consolidated | |||||||||
| GAAP net income (loss), pre-tax | $ | 445.5 | $ | (121.0) | $ | 324.5 | ||||||
| State taxes | (13.4) | 0.1 | (13.3) | |||||||||
| Adjusted GAAP net income (loss), pre-tax | 432.1 | (120.9) | 311.2 | |||||||||
| Permanent differences | ||||||||||||
| State deferred tax expense | 14.3 | — | 14.3 | |||||||||
| Other permanent differences | 0.9 | (1.3) | (0.4) | |||||||||
| Temporary differences | ||||||||||||
| Net accretion of OID and market discount | (61.7) | 2.8 | (58.9) | |||||||||
| Net unrealized gains and losses | (416.8) | (206.7) | (623.5) | |||||||||
| Net realized gains and losses on sales of RMBS | — | 18.9 | 18.9 | |||||||||
| Net realized gains and losses on sales of MSR | 15.9 | (124.0) | (108.1) | |||||||||
| Credit loss impairment | — | 2.7 | 2.7 | |||||||||
| Other temporary differences | (0.5) | 24.9 | 24.4 | |||||||||
| Capital loss carryforward deferral | — | 1,029.3 | 1,029.3 | |||||||||
| Net operating loss carryforward utilization | — | (336.6) | (336.6) | |||||||||
| Estimated taxable (loss) income | (15.8) | 289.1 | 273.3 | |||||||||
| Dividend paid deduction | — | (289.1) | (289.1) | |||||||||
| Estimated taxable loss post-dividend deduction | $ | (15.8) | $ | — | $ | (15.8) |
| Year Ended December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | TRS | REIT | Consolidated | |||||||||
| GAAP net income (loss), pre-tax | $ | 60.1 | $ | 131.3 | $ | 191.4 | ||||||
| State taxes | 10.6 | — | 10.6 | |||||||||
| Adjusted GAAP net income (loss), pre-tax | 70.7 | 131.3 | 202.0 | |||||||||
| Permanent differences | ||||||||||||
| State deferred tax benefit | (9.0) | — | (9.0) | |||||||||
| Other permanent differences | — | 0.1 | 0.1 | |||||||||
| Temporary differences | ||||||||||||
| Net accretion of OID and market discount | (53.7) | (59.4) | (113.1) | |||||||||
| Net unrealized gains and losses | (137.3) | (31.6) | (168.9) | |||||||||
| Net realized gains and losses on sales of RMBS | — | (4.9) | (4.9) | |||||||||
| Credit loss impairment | — | 9.8 | 9.8 | |||||||||
| Other temporary differences | 5.8 | 2.0 | 7.8 | |||||||||
| Capital loss carryforward deferral | — | 16.6 | 16.6 | |||||||||
| Estimated taxable (loss) income | (123.5) | 63.9 | (59.6) | |||||||||
| Dividend paid deduction | — | (63.9) | (63.9) | |||||||||
| Estimated taxable (loss) post-dividend deduction | $ | (123.5) | $ | — | $ | (123.5) |
47
Table of Contents
The permanent tax differences recorded in 2022 and 2021 included a difference related to officer’s compensation deduction limitations, compensation expense related to restricted stock dividends and vesting, and state deferred taxes. The temporary tax differences recorded in 2022 and 2021 were principally timing differences between U.S. GAAP and tax accounting related to unrealized gains and losses from derivative instruments, realized and unrealized gains and losses from MSR and RMBS, accretion and amortization from RMBS, changes in reserves related to servicing advances and allowance for credit losses on certain RMBS, and deferral of net capital losses. There was also a temporary tax difference recorded in 2022 related to the utilization of net operating losses.
Change in Accumulated Other Comprehensive (Loss) Income
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option, do not impact our GAAP net (loss) income or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive (loss) income.” As a result of this fair value accounting through stockholders’ equity, we expect our net income to have less significant fluctuations and result in less U.S. GAAP to taxable income timing differences, than if the portfolio were accounted for as trading instruments.
Dividends
For the year ended December 31, 2022, we declared cash dividends totaling $2.64 per common share. As a REIT, we are required to distribute at least 90% of our taxable income to stockholders, subject to certain distribution requirements. For the year ended December 31, 2022, our board of directors elected to distribute all of our REIT taxable income for the year. Temporary differences between GAAP net income (loss) and taxable income can generate deterioration in book value on a permanent and temporary basis as taxable income is distributed that has not been earned for U.S. GAAP purposes.
Liquidity and Capital Resources
Our liquidity and capital resources are managed and forecasted on a daily basis. We believe this ensures that we have sufficient liquidity to absorb market events that could negatively impact collateral valuations and result in margin calls. We also believe that it gives us the flexibility to manage our portfolio to take advantage of market opportunities.
Our principal sources of cash consist of borrowings under repurchase agreements, revolving credit facilities, term notes payable, payments of principal and interest we receive on our target assets, cash generated from our operating results, and proceeds from capital market transactions. We typically use cash to repay principal and interest on our borrowings, to purchase our target assets, to make dividend payments on our capital stock, and to fund our operations. To the extent that we raise additional equity capital through capital market transactions, we anticipate using cash proceeds from such transactions to purchase our target assets and for other general corporate purposes. Such general corporate purposes may include the refinancing or repayment of debt, the repurchase or redemption of common and preferred equity securities, and other capital expenditures.
As of December 31, 2022, we held $683.5 million in cash and cash equivalents available to support our operations; $10.8 billion of AFS securities, MSR, and derivative assets held at fair value; and $10.4 billion of outstanding debt in the form of repurchase agreements, borrowings under revolving credit facilities, term notes payable and convertible senior notes. During the three months ended December 31, 2022, the debt-to-equity ratio funding our AFS securities, MSR and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, decreased from 5.5:1.0 to 4.4:1.0 due to decreased financing on Agency RMBS and MSR. During the year ended December 31, 2022, the debt-to-equity ratio funding our AFS securities, MSR and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, increased from 3.2:1.0 to 4.4:1.0 due to increased financing on Agency RMBS and MSR as well as a decrease in equity. During the three and twelve months ended December 31, 2022, our economic debt-to-equity ratio funding our AFS securities, MSR and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, decreased from 7.5:1.0 to 6.3:1.0 and increased from 4.8:1.0 to 6.3:1.0, respectively.
As of December 31, 2022, we held approximately $344.6 million of unpledged AFS securities and Agency derivatives, which includes $343.0 million of unsettled Agency RMBS purchases, and $7.6 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on unpledged securities of approximately $6.1 million. As of December 31, 2022, we held approximately $26.9 million of unpledged MSR and $51.2 million of unpledged servicing advances. Overall, on December 31, 2022, we had $293.8 million unused committed and $402.3 million unused uncommitted borrowing capacity on MSR financing facilities, and $176.2 million in unused committed borrowing capacity on servicing advance financing facilities. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes. On a daily basis, we monitor and forecast our available, or excess, liquidity. Additionally, we frequently perform shock analyses against various market events to monitor the adequacy of our excess liquidity.
48
Table of Contents
During the year ended December 31, 2022, we did not experience any material issues accessing our funding sources. We expect ongoing sources of financing to be primarily repurchase agreements, revolving credit facilities, term notes payable, convertible notes and similar financing arrangements. We plan to finance our assets with a moderate amount of leverage, the level of which may vary based upon the particular characteristics of our portfolio and market conditions.
As of December 31, 2022, we had master repurchase agreements in place with 39 counterparties (lenders), the majority of which are U.S. domiciled financial institutions, and we continue to evaluate additional counterparties to manage and optimize counterparty risk. Under our repurchase agreements, we are required to pledge additional assets as collateral to our lenders when the estimated fair value of the existing pledged collateral under such agreements declines and such lenders, through a margin call, demand additional collateral. Lenders generally make margin calls because of a perceived decline in the value of our assets collateralizing the repurchase agreements. This may occur following the monthly principal reduction of assets due to scheduled amortization and prepayments on the underlying mortgages, or may be caused by changes in market interest rates, a perceived decline in the market value of the investments and other market factors. To cover a margin call, we may pledge additional assets or cash. At maturity, any cash on deposit as collateral is generally applied against the repurchase agreement balance, thereby reducing the amount borrowed. Should the value of our assets suddenly decrease, significant margin calls on our repurchase agreements could result, causing an adverse change in our liquidity position.
In addition to our master repurchase agreements to fund our Agency and non-Agency securities, we have one repurchase facility and three revolving credit facilities that provide short- and long-term financing for our MSR portfolio. We also have one revolving credit facility that provides long-term financing for our servicing advances. An overview of the facilities is presented in the table below:
| (dollars in thousands) | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2022 | ||||||||||||||||||
| Expiration Date (1) | Amount Outstanding | Unused Committed Capacity (2) | Unused Uncommitted Capacity | Total Capacity | Eligible Collateral | |||||||||||||
| April 4, 2024 | $ | 638,731 | $ | — | $ | 61,269 | $ | 700,000 | Mortgage servicing rights | |||||||||
| December 29, 2023 | $ | 309,000 | $ | — | $ | 191,000 | $ | 500,000 | Mortgage servicing rights (3) | |||||||||
| March 20, 2024 | $ | 256,250 | $ | 93,750 | $ | 150,000 | $ | 500,000 | Mortgage servicing rights (4) | |||||||||
| June 30, 2023 | $ | 200,000 | $ | 200,000 | $ | — | $ | 400,000 | Mortgage servicing rights | |||||||||
| September 28, 2024 | $ | 23,850 | $ | 176,150 | $ | — | $ | 200,000 | Mortgage servicing advances |
____________________
(1)The facilities are set to mature on the stated expiration date, unless extended pursuant to their terms.
(2)Represents unused capacity amounts to which commitment fees are charged.
(3)This repurchase facility is secured by a VFN issued in connection with our securitization of MSR, which is collateralized by our MSR. During the three months ended December 31, 2022, this repurchase facility was amended to prescribe a reduction in the total capacity to $300.0 million starting February 8, 2023.
(4)The revolving period of this facility ceases on March 17, 2023, at which time the facility starts a 12-month amortization period.
We are subject to a variety of financial covenants under our lending agreements. The following represent the most restrictive financial covenants across our lending agreements as of December 31, 2022:
•Total indebtedness to tangible net worth must be less than 8.0:1.0. As of December 31, 2022, our total indebtedness to tangible net worth, as defined, was 5.1:1.0.
•Cash liquidity must be greater than $200.0 million. As of December 31, 2022, our liquidity, as defined, was $683.5 million.
•Net worth must be greater than the higher of $1.5 billion or 50% of the highest net worth during the 24 calendar months prior. As of December 31, 2022, 50% of the highest net worth during the 24 calendar months prior, as defined, was $1.6 billion and our net worth, as defined, was $2.2 billion.
We are also subject to additional financial covenants in connection with various other agreements we enter into in the normal course of our business. We intend to continue to operate in a manner which complies with all of our financial covenants.
49
Table of Contents
The following table summarizes assets at carrying values that were pledged or restricted as collateral for the future payment obligations of repurchase agreements, revolving credit facilities, term notes payable and derivative instruments at December 31, 2022 and December 31, 2021:
| (in thousands) | December 31, 2022 | December 31, 2021 | ||||
|---|---|---|---|---|---|---|
| Available-for-sale securities, at fair value | $ | 7,426,953 | $ | 7,009,449 | ||
| Mortgage servicing rights, at fair value | 2,958,057 | 2,130,807 | ||||
| Restricted cash | 324,854 | 747,979 | ||||
| Due from counterparties | 22,055 | 33,718 | ||||
| Derivative assets, at fair value | 14,738 | 39,608 | ||||
| Other assets | 67,819 | 33,767 | ||||
| U.S. Treasuries (1) | 877,632 | — | ||||
| Total | $ | 11,692,108 | $ | 9,995,328 |
____________________
(1)U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
Although we generally intend to hold our target assets as long-term investments, we may sell certain of our assets in order to manage our interest rate risk and liquidity needs, to meet other operating objectives and to adapt to market conditions. Our Agency RMBS are generally actively traded and thus, in most circumstances, readily liquid. However, certain of our assets, including MSR, are subject to longer trade timelines, and, as a result, market conditions could significantly and adversely affect the liquidity of our assets. Any illiquidity of our assets may make it difficult for us to sell such assets if the need or desire arises. Our ability to quickly sell certain assets, such as MSR, may be limited by delays encountered while obtaining certain Agency approvals required for such dispositions and may be further limited by delays due to the time period needed for negotiating transaction documents, conducting diligence, and complying with Agency requirements regarding the transfer of such assets before settlement may occur. Consequently, even if we identify a buyer for our MSR, there is no assurance that we would be able to quickly sell such assets if the need or desire arises.
In addition, if we are required to liquidate all or a portion of our portfolio quickly, we may realize significantly less than the value at which we previously recorded our assets. Assets that are illiquid are more difficult to finance, and to the extent that we use leverage to finance assets that become illiquid, we may lose that leverage or have it reduced. Assets tend to become less liquid during times of financial stress, which is often the time that liquidity is most needed. As a result, our ability to sell assets or vary our portfolio in response to changes in economic and other conditions may be limited by liquidity constraints, which could adversely affect our results of operations and financial condition.
We cannot predict the timing and impact of future sales of our assets, if any. Because many of our assets are financed with repurchase agreements, revolving credit facilities and term notes payable, a significant portion of the proceeds from sales of our assets (if any), prepayments and scheduled amortization are used to repay balances under these financing sources.
The following table provides the maturities of our repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes as of December 31, 2022 and December 31, 2021:
| (in thousands) | December 31, 2022 | December 31, 2021 | ||||
|---|---|---|---|---|---|---|
| Within 30 days | $ | 2,691,195 | $ | 1,771,027 | ||
| 30 to 59 days | 2,160,737 | 1,807,544 | ||||
| 60 to 89 days | 2,536,636 | 1,981,056 | ||||
| 90 to 119 days | 905,443 | 1,249,435 | ||||
| 120 to 364 days | 509,000 | 1,265,638 | ||||
| One to three years | 1,316,842 | 543,026 | ||||
| Three to five years | 282,496 | 281,083 | ||||
| Total | $ | 10,402,349 | $ | 8,898,809 |
50
Table of Contents
For the year ended December 31, 2022, our restricted and unrestricted cash balance decreased approximately $962.2 million to $1.1 billion at December 31, 2022. The cash movements can be summarized by the following:
•Cash flows from operating activities. For the year ended December 31, 2022, operating activities increased our cash balances by approximately $623.4 million, primarily driven by our financial results for the year.
•Cash flows from investing activities. For the year ended December 31, 2022, investing activities decreased our cash balances by approximately $2.8 billion, primarily driven by purchases of AFS securities and MSR and net payments under reverse repurchase agreements, offset by proceeds from sales of and principal payments on AFS securities and sales of MSR.
•Cash flows from financing activities. For the year ended December 31, 2022, financing activities increased our cash balance by approximately $1.2 billion, primarily driven by an increase in financing on RMBS and MSR, offset by the repayment of our convertible senior notes due 2022 and payment of dividends.
Recently Issued Accounting Standards
Refer to Note 2 - Basis of Presentation and Significant Accounting Policies of the notes to the consolidated financial statements included in Item 8 of this Form 10-K.
Inflation
Our assets and liabilities are financial in nature. As a result, changes in interest rates and other factors impact our performance far more than does inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Our financial statements are prepared in accordance with U.S. GAAP and dividends are based upon net ordinary income and capital gains as calculated for tax purposes; in each case, our results of operations and reported assets, liabilities and equity are measured with reference to historical cost or fair value without considering inflation.
Other Matters
We intend to conduct our business so as to maintain our exempt status under, and not to become regulated as, an investment company for purposes of the 1940 Act. If we failed to maintain our exempt status under the 1940 Act and became regulated as an investment company, our ability to, among other things, use leverage would be substantially reduced and, as a result, we would be unable to conduct our business as described in Item 1, “Business - Other Business - Regulation” of this Annual Report on Form 10-K. Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the 1940 Act in order to maintain our exempt status. As of December 31, 2022, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Code for the year ended December 31, 2022. We also calculate that our revenue qualified for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2022. Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2022, we believe that we qualified as a REIT under the Code.
FY 2021 10-K MD&A
SEC filing source: 0001465740-22-000018.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2021 and 2020 items and year-to-year comparisons between 2021 and 2020. Discussions of 2019 items and year-to-year comparisons between 2020 and 2019 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
General
We are a Maryland corporation focused on investing in and managing Agency residential mortgage-backed securities, or Agency RMBS, mortgage servicing rights, or MSR, and other financial assets, which we collectively refer to as our target assets. We operate as a real estate investment trust, or REIT, as defined under the Internal Revenue Code of 1986, as amended, or the Code.
Our objective is to provide attractive risk-adjusted total return to our stockholders over the long term, primarily through dividends and secondarily through capital appreciation. We acquire and manage an investment portfolio of our target assets, which include the following:
•Agency RMBS (which includes inverse interest-only Agency securities classified as “Agency Derivatives” for purposes of U.S. generally accepted accounting principles, or U.S. GAAP), meaning RMBS whose principal and interest payments are guaranteed by a U.S. government agency, such as the Government National Mortgage Association (or Ginnie Mae), or a U.S. government sponsored enterprise, or GSE, such as the Federal National Mortgage Association (or Fannie Mae) or the Federal Home Loan Mortgage Corporation (or Freddie Mac); and
•MSR; and
•Other financial assets comprising approximately 5% to 10% of the portfolio.
Historically, we viewed our target assets in two strategies that were based on our core competencies of understanding and managing prepayment and credit risk. Our rates strategy included assets that were primarily sensitive to changes in interest rates and prepayment speeds, specifically Agency RMBS and MSR. Our credit strategy included assets that were primarily sensitive to changes in inherent credit risk, including non-Agency securities, meaning securities that are not issued or guaranteed by Ginnie Mae, Fannie Mae or Freddie Mac. In the first quarter of 2020, we experienced unprecedented market conditions as a result of the global COVID-19 pandemic, including unusually significant spread widening in both Agency RMBS and non-Agency securities. In response, we focused our efforts on raising excess liquidity and de-risking our portfolio. On March 25, 2020, we sold substantially all of our non-Agency securities in order to eliminate the risks posed by continued margin calls and ongoing funding concerns associated with the significant spread widening on these assets. We also sold approximately one-third of our Agency RMBS in order to reduce risk and raise cash to establish a strong defensive liquidity position to weather potential ongoing economic and market instability. Late in the first quarter of 2020, the U.S. Federal Reserve, or the Fed, committed to unlimited purchases of Agency RMBS. The Fed’s actions were successful in helping to stabilize that market; however, the resulting historic spread tightening in the first half of 2021 made investments in Agency RMBS less attractive. As a result, and in anticipation of an accelerated tapering of Fed purchases, we reduced our aggregate Agency RMBS/TBA position during the year ended December 31, 2021. In the ordinary course of business, we make investment decisions and allocate capital in accordance with our views on the changing risk/reward dynamics in the market and in our portfolio. Going forward, we expect our capital to be fully allocated to our strategy of pairing Agency RMBS and MSR.
Our Agency RMBS portfolio is comprised primarily of fixed rate mortgage-backed securities backed by single-family and multi-family mortgage loans. All of our principal and interest Agency RMBS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations that carry an implied rating of “AAA,” or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of these securities consist of whole pools in which we own all of the investment interests in the securities.
Within our MSR business, we acquire MSR assets, which represent the right to control the servicing of residential mortgage loans and the obligation to service the loans in accordance with relevant standards, from high-quality originators. We do not directly service the mortgage loans underlying the MSR we acquire; rather, we contract with appropriately licensed third-party subservicers to handle substantially all servicing functions in the name of the subservicer. As the servicer of record, however, we remain accountable to the GSEs for all servicing matters and, accordingly, provide substantial oversight of each of our subservicers. We believe MSR are a natural fit for our portfolio over the long term. Our MSR business leverages our core competencies in prepayment and credit risk analytics and the MSR assets provide offsetting risks to our Agency RMBS, hedging both interest rate and mortgage spread risk.
28
Table of Contents
In making our capital allocation decisions, we take into consideration a number of factors, including the opportunities available in the marketplace, the cost and availability of financing, and the cost of hedging interest rate, prepayment, credit and other portfolio risks. We have expertise in mortgage credit and may choose to invest again in those assets should the opportunity arise.
For the three months ended December 31, 2021, our net spread realized on the portfolio was higher than recent quarters due primarily to higher MSR servicing income, net of estimated amortization, offset by higher servicing expenses. Additionally, our higher yielding MSR now make up a larger proportion of our total portfolio due to prepayments and sales of Agency RMBS. Cost of financing for the three months ended December 31, 2021 was lower than the prior two quarters due to an increase in interest rate swap spread income. The following table provides the average annualized yield on our assets for the three months ended December 31, 2021, and the four immediately preceding quarters:
| Three Months Ended | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||
| Average annualized portfolio yield (1) | 3.72% | 3.33% | 2.72% | 2.25% | 2.26% | ||||
| Cost of financing (2) | 0.73% | 0.78% | 0.79% | 0.60% | 0.50% | ||||
| Net spread | 2.99% | 2.55% | 1.93% | 1.65% | 1.76% |
____________________
(1)Average annualized yield includes interest income on Agency RMBS and non-Agency securities and MSR servicing income, net of estimated amortization, and servicing expenses.
(2)Cost of financing includes swap interest rate spread and amortization of upfront payments made or received upon entering.
We seek to deploy moderate leverage as part of our investment strategy. We generally finance our Agency RMBS securities through short- and long-term borrowings structured as repurchase agreements. We also finance our MSR through revolving credit facilities, repurchase agreements, term notes payable and convertible senior notes.
Our Agency RMBS, given their liquidity and high credit quality, are eligible for higher levels of leverage, while MSR, with less liquidity and/or more exposure to prepayment, utilize lower levels of leverage. As a result, our debt-to-equity ratio is determined by our portfolio mix as well as many additional factors, including the liquidity of our portfolio, the availability and price of our financing, the diversification of our counterparties and their available capacity to finance our assets, and anticipated regulatory developments. Our debt-to-equity ratio is also directly correlated to the composition of our portfolio; specifically, the higher percentage of Agency RMBS we hold, the higher our debt-to-equity ratio is. We may alter the percentage allocation of our portfolio among our target assets depending on the relative value of the assets that are available to purchase from time to time, including at times when we are deploying proceeds from offerings we conduct. See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Financial Condition - Financing” for further discussion.
We recognize that investing in our target assets is competitive and we compete with other entities for attractive investment opportunities. We believe that our significant focus in the residential market, the extensive mortgage market expertise of our investment team, our operational capabilities to invest in MSR, our strong analytics and our disciplined relative value investment approach give us a competitive advantage versus our peers.
We have elected to be treated as a REIT for U.S. federal income tax purposes. To qualify as a REIT we are required to meet certain investment and operating tests and annual distribution requirements. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders, do not participate in prohibited transactions and maintain our intended qualification as a REIT. However, certain activities that we may perform may cause us to earn income which will not be qualifying income for REIT purposes. We have designated certain of our subsidiaries as taxable REIT subsidiaries, or TRSs, as defined in the Code, to engage in such activities. We also operate our business in a manner that will permit us to maintain our exemption from registration under the Investment Company Act of 1940, as amended, or the 1940 Act. While we do not currently originate or directly service residential mortgage loans, certain of our subsidiaries have obtained the requisite licenses and approvals to own and manage MSR.
Through August 14, 2020, we were externally managed and advised by PRCM Advisers LLC, a subsidiary of Pine River Capital Management L.P., under the terms of a Management Agreement between us and PRCM Advisers. We terminated the Management Agreement effective August 14, 2020 for “cause” in accordance with Section 15(a) thereof. On August 15, 2020, we completed our transition to self-management and directly hired the senior management team and other personnel who had historically provided services to us.
29
Table of Contents
Factors Affecting our Operating Results
Our net interest income includes income from our securities portfolio, including the amortization of purchase premiums and accretion of purchase discounts. Net interest income, as well as our servicing income, net of subservicing expenses, will fluctuate primarily as a result of changes in market interest rates, our financing costs and prepayment speeds on our assets. Interest rates, financing costs and prepayment rates 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.
On January 1, 2020 we adopted Accounting Standards Update (ASU) No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which changed the impairment model for most financial assets and certain other instruments. Valuation allowances for credit losses on available-for-sale, or AFS, debt securities are recognized, rather than direct reductions in the amortized cost of the investments, regardless of whether the impairment is considered to be other-than-temporary. We use a discounted cash flow method to estimate and recognize an allowance for credit losses on AFS securities, as detailed in Note 2 to the consolidated financial statements, included under Item 1 of this Annual Report on Form 10-K.
Fair Value Measurement
A significant portion of our assets and liabilities are reported at fair value and, therefore, our consolidated balance sheets and statements of comprehensive (loss) income are significantly affected by fluctuations in market prices. At December 31, 2021, approximately 77.9% of our total assets, or $9.4 billion, consisted of financial instruments recorded at fair value. See Note 10 - Fair Value to the consolidated financial statements, included in this Annual Report on Form 10-K, for descriptions of valuation methodologies used to measure material assets and liabilities at fair value and details of the valuation models, key inputs to those models and significant assumptions utilized. Although we execute various hedging strategies to mitigate our exposure to changes in fair value, we cannot fully eliminate our exposure to volatility caused by fluctuations in market prices.
Any temporary change in the fair value of our AFS securities, excluding certain interest-only mortgage-backed securities, is recorded as a component of accumulated other comprehensive income and does not impact our reported income (loss) for U.S. GAAP purposes, or GAAP net income (loss). However, beginning on January 1, 2020 (as discussed above), changes in the provision for credit losses on AFS securities are recognized immediately in GAAP net income (loss). Our GAAP net income (loss) is also affected by fluctuations in market prices on the remainder of our financial assets and liabilities recorded at fair value, including interest rate swap, cap and swaption agreements and certain other derivative instruments (i.e., TBAs, put and call options for TBAs, U.S. Treasury and Eurodollar futures, Markit IOS total return swaps and inverse interest-only securities), which are accounted for as derivative trading instruments under U.S. GAAP, certain interest-only mortgage-backed securities and MSR.
We have numerous internal controls in place to help ensure the appropriateness of fair value measurements. Significant fair value measures are subject to detailed analytics and management review and approval. Our entire investment portfolio reported at fair value is priced by third-party brokers and/or by independent pricing vendors. We generally receive three or more broker and vendor quotes on pass-through principal and interest (P&I) Agency RMBS, and generally receive multiple broker or vendor quotes on all other securities, including interest-only Agency RMBS and inverse interest-only Agency RMBS. We also receive three vendor quotes for the MSR in our investment portfolio. For Agency RMBS, the third-party pricing vendors and brokers use pricing models that commonly incorporate such factors as coupons, primary and secondary mortgage rates, rate reset periods, issuer, prepayment speeds, credit enhancements and expected life of the security. For MSR, vendors use pricing models that generally incorporate observable inputs such as principal balance, note rate, geographical location, loan-to-value (LTV) ratios, FICO, appraised value and other loan characteristics, along with observed market yields and trading levels. Pricing vendors will customarily incorporate loan servicing cost, servicing fee, ancillary income, and earnings rate on escrow as observable inputs. Unobservable or model-driven inputs include forecast cumulative defaults, default curve, forecast loss severity and forecast voluntary prepayment.
We evaluate the prices we receive from both third-party brokers and pricing vendors by comparing those prices to actual purchase and sale transactions, our internally modeled prices calculated based on market observable rates and credit spreads, and to each other both in current and prior periods. We review and may challenge valuations from third-party brokers and pricing vendors to ensure that such quotes and valuations are indicative of fair value as a result of this analysis. We then estimate the fair value of each security based upon the median of the final broker quotes received, and we estimate the fair value of MSR based upon the average of prices received from third-party vendors, subject to internally-established hierarchy and override procedures.
We utilize “bid side” pricing for our Agency RMBS and, as a result, certain assets, especially the most recent purchases, may realize a markdown due to the “bid-offer” spread. To the extent that this occurs, any economic effect of this would be reflected in accumulated other comprehensive income.
30
Table of Contents
Considerable judgment is used in forming conclusions and estimating inputs to our Level 3 fair value measurements. Level 3 inputs such as interest rate movements, prepayments speeds, credit losses and discount rates are inherently difficult to estimate. Changes to these inputs can have a significant effect on fair value measurements. Accordingly, there is no assurance that our estimates of fair value are indicative of the amounts that would be realized on the ultimate sale or exchange of these assets. At December 31, 2021, 18.2% of our total assets were classified as Level 3 fair value assets.
Critical Accounting Estimates
The preparation of financial statements in accordance with U.S. GAAP requires us to make certain judgments and assumptions, based on information available at the time of our preparation of the financial statements, in determining accounting estimates used in preparation of the statements. Accounting estimates are considered critical if the estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made and if different estimates reasonably could have been used in the reporting period or changes in the accounting estimate are reasonably likely to occur from period to period that would have a material impact on our financial condition, results of operations or cash flows. Our significant accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Our most critical accounting policies involve our fair valuation of AFS securities, MSR and derivative instruments.
The methods used by us to estimate fair value for AFS securities, MSR and derivative instruments may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while we believe that our valuation methods are appropriate and consistent with other market participants, the use of different methodologies, or assumptions, to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. We use prices obtained from third-party pricing vendors or broker quotes deemed indicative of market activity and current as of the measurement date, which in periods of market dislocation, may have reduced transparency. For more information on our fair value measurements, see Note 10 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Additionally, the key economic assumptions and sensitivity of the fair value of MSR to immediate adverse changes in these assumptions are presented in Note 5 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
Market Conditions and Outlook
The pace of U.S. economic growth picked up in the fourth quarter of 2021, accelerating to a 6.9% annualized rate while full year GDP growth of 5.5% was the highest in nearly four decades. The labor market remains very tight with the unemployment rate hovering at approximately 4.0% and other metrics such as job openings and quits remaining near record highs. There are signs of overheating as inflation has also reached multi-decade highs. During the fourth quarter of 2021, the Fed moved away from its stance that current inflation will be transitory and began taking steps to remove monetary accommodations to combat persistently high inflation. Expectations regarding the timeline for interest rate hikes by the Fed have accelerated, with the market now pricing in five hikes in 2022 compared to only one at the beginning of the fourth quarter.
RMBS funding has been stable although term funding rates moved quickly towards the end of 2021 as the market priced in faster Fed hikes. RMBS repo measured as a spread to the Fed Funds rate remained very tight at around 10 basis points, showing that markets remain deep and relatively inexpensive. The Fed’s overnight reverse repo facility remained elevated throughout the fourth quarter of 2021 and hit another all-time high at year end at $1.9 trillion.
Demand for mortgages remained strong through the end of 2021 but materially worsened in January 2022 as the market priced in a more accelerated reduction of the Fed’s balance sheet. Many analysts are projecting a record amount of supply for private markets which may be a headwind for mortgages in the coming year. However, with both higher rates and wider mortgage spreads, prepayments are expected to slow considerably, which will benefit both MSR and higher coupon RMBS.
This environment, with prepayment speeds beginning to slow and current coupon mortgage spreads widening, is one for which our portfolio strategy was designed. As a result, we are very constructive and optimistic about the forward outlook for Two Harbors and our paired Agency RMBS and MSR portfolio construction.
The following table provides the carrying value of our investment portfolio by product type:
| (dollars in thousands) | December 31, 2021 | December 31, 2020 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Agency RMBS | $ | 7,149,399 | 76.1 | % | $ | 14,637,891 | 89.7 | % | |||||
| Mortgage servicing rights | 2,191,578 | 23.3 | % | 1,596,153 | 9.8 | % | |||||||
| Agency Derivatives | 40,911 | 0.5 | % | 61,617 | 0.4 | % | |||||||
| Non-Agency securities | 12,304 | 0.1 | % | 13,031 | 0.1 | % | |||||||
| Total | $ | 9,394,192 | $ | 16,308,692 |
31
Table of Contents
Prepayment speeds and volatility due to interest rates
Our portfolio is subject to market risks, primarily interest rate risk and prepayment risk. We seek to offset a portion of our Agency pool market value exposure through our MSR and interest-only Agency RMBS portfolios. During periods of decreasing interest rates with rising prepayment speeds, the market value of our Agency pools generally increases and the market value of our interest-only securities and MSR generally decreases. The inverse relationship occurs when interest rates rise and prepayments fall. Interest rates moved lower throughout the first nine months of 2021, but retraced higher in the fourth quarter of 2021. Looking forward, prepayment speeds are expected to slow with both rising rates and the recent refinance activity that has lowered mortgage rates overall. In addition to changes in interest rates, changes in home price performance, key employment metrics and government programs, among other macroeconomic factors, can affect prepayment speeds. We believe our portfolio management approach, including our asset selection process, positions us to respond to a variety of market scenarios. Although we are unable to predict future interest rate movements, our strategy of pairing Agency RMBS with MSR, with a focus on managing various associated risks, including interest rate, prepayment, credit, mortgage spread and financing risk, is intended to generate attractive yields with a low level of sensitivity to changes in the yield curve, prepayments and interest rate cycles.
The following table provides the three-month average constant prepayment rate, or CPR, experienced by our Agency RMBS and MSR during the three months ended December 31, 2021, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||||||||
| Agency RMBS | 27.7 | % | 30.1 | % | 32.3 | % | 30.8 | % | 27.0 | % | |||||
| Mortgage servicing rights | 22.1 | % | 26.7 | % | 29.0 | % | 37.7 | % | 41.2 | % |
Our Agency RMBS are primarily collateralized by pools of fixed-rate mortgage loans. Our Agency portfolio also includes securities with implicit prepayment protection, including lower loan balances (securities collateralized by loans of less than $200,000 in initial principal balance), higher LTVs (securities collateralized by loans with LTVs greater than or equal to 80%), certain geographic concentrations, loans secured by investor-owned properties and lower FICO scores. Our overall allocation of Agency RMBS and holdings of pools with specific characteristics are viewed in the context of our aggregate rates strategy, including MSR and related derivative hedging instruments. Additionally, the selection of securities with certain attributes is driven by the perceived relative value of the securities, which factors in the opportunities in the marketplace, the cost of financing and the cost of hedging interest rate, prepayment, credit and other portfolio risks. As a result, Agency RMBS capital allocation reflects management’s flexible approach to investing in the marketplace.
The following tables provide the carrying value of our Agency RMBS portfolio by underlying mortgage loan rate type:
| December 31, 2021 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed | ||||||||||||||||||||||||||||
| ≤ 2.5% | $ | 1,243,928 | $ | 1,271,382 | 5.9 | % | — | % | 3.3 | % | $ | 1,272,323 | $ | — | 3 | |||||||||||||
| 3.0% | 1,316,662 | 1,384,176 | 9.6 | % | 100.0 | % | 3.7 | % | 1,381,936 | — | 8 | |||||||||||||||||
| 3.5% | 739,922 | 789,499 | 27.3 | % | 100.0 | % | 4.2 | % | 769,989 | — | 29 | |||||||||||||||||
| 4.0% | 1,421,793 | 1,543,595 | 26.5 | % | 100.0 | % | 4.6 | % | 1,478,444 | — | 49 | |||||||||||||||||
| 4.5% | 1,307,504 | 1,435,877 | 27.7 | % | 100.0 | % | 5.0 | % | 1,373,076 | — | 47 | |||||||||||||||||
| ≥ 5.0% | 325,485 | 361,746 | 37.6 | % | 98.0 | % | 5.9 | % | 344,543 | — | 84 | |||||||||||||||||
| 6,355,294 | 6,786,275 | 20.5 | % | 81.2 | % | 4.3 | % | 6,620,311 | — | 31 | ||||||||||||||||||
| Other P&I | 56,069 | 62,228 | 53.9 | % | — | % | 6.5 | % | 61,739 | — | 224 | |||||||||||||||||
| Interest-only | 3,198,447 | 300,896 | 20.2 | % | — | % | 3.6 | % | 305,577 | (12,851) | 47 | |||||||||||||||||
| Agency Derivatives | 247,101 | 40,911 | 18.6 | % | — | % | 6.7 | % | 33,237 | — | 206 | |||||||||||||||||
| Total Agency RMBS | $ | 9,856,911 | $ | 7,190,310 | 76.6 | % | $ | 7,020,864 | $ | (12,851) |
32
Table of Contents
| December 31, 2020 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed | ||||||||||||||||||||||||||||
| ≤ 2.5% | $ | 1,878,319 | $ | 2,005,269 | 7.7 | % | 100.0 | % | 3.4 | % | $ | 1,977,388 | $ | — | 7 | |||||||||||||
| 3.0% | 2,359,772 | 2,541,676 | 19.3 | % | 100.0 | % | 3.7 | % | 2,433,757 | — | 14 | |||||||||||||||||
| 3.5% | 3,327,048 | 3,636,988 | 28.5 | % | 100.0 | % | 4.2 | % | 3,485,035 | — | 17 | |||||||||||||||||
| 4.0% | 2,642,730 | 2,911,556 | 37.5 | % | 100.0 | % | 4.6 | % | 2,751,139 | — | 36 | |||||||||||||||||
| 4.5% | 2,276,487 | 2,538,418 | 34.3 | % | 100.0 | % | 5.0 | % | 2,400,043 | — | 35 | |||||||||||||||||
| ≥ 5.0% | 519,976 | 590,044 | 33.6 | % | 98.4 | % | 5.8 | % | 551,230 | — | 65 | |||||||||||||||||
| 13,004,332 | 14,223,951 | 27.4 | % | 99.9 | % | 4.3 | % | 13,598,592 | — | 24 | ||||||||||||||||||
| Other P&I | 99,023 | 113,302 | 9.6 | % | — | % | 6.6 | % | 110,002 | — | 226 | |||||||||||||||||
| Interest-only | 3,649,556 | 300,638 | 14.0 | % | — | % | 3.5 | % | 315,876 | (17,889) | 48 | |||||||||||||||||
| Agency Derivatives | 318,162 | 61,617 | 16.5 | % | — | % | 6.7 | % | 45,618 | — | 195 | |||||||||||||||||
| Total Agency RMBS | $ | 17,071,073 | $ | 14,699,508 | 96.7 | % | $ | 14,070,088 | $ | (17,889) |
____________________
(1)Weighted average actual 1-month annualized CPR released at the beginning of the following month based on RMBS held as of the preceding month-end.
We believe MSR are a natural fit for our portfolio over the long term. Our MSR business leverages our core competencies in prepayment and credit risk analytics and the MSR assets provide offsetting risk to our Agency RMBS, hedging both interest rate and mortgage spread risk. The following table summarizes activity related to the unpaid principal balance, or UPB, of loans underlying our MSR portfolio for the three months ended December 31, 2021, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||||||||||
| UPB at beginning of period | $ | 194,393,942 | $ | 185,209,738 | $ | 179,014,244 | $ | 177,861,483 | $ | 156,444,362 | |||||||||
| Purchases of mortgage servicing rights | 13,562,240 | 29,347,318 | 22,983,402 | 22,389,501 | 43,363,541 | ||||||||||||||
| Sales of mortgage servicing rights | 9,065 | (3,633,709) | — | — | (33,232) | ||||||||||||||
| Scheduled payments | (1,441,835) | (1,407,996) | (1,283,474) | (1,233,382) | (1,161,019) | ||||||||||||||
| Prepaid | (11,966,741) | (14,564,141) | (15,119,403) | (20,337,506) | (21,562,076) | ||||||||||||||
| Other changes | (786,105) | (557,268) | (385,031) | 334,148 | 809,907 | ||||||||||||||
| UPB at end of period | $ | 193,770,566 | $ | 194,393,942 | $ | 185,209,738 | $ | 179,014,244 | $ | 177,861,483 |
Counterparty exposure and leverage ratio
We monitor counterparty exposure in our broker, banking and lending counterparties on a daily basis. We believe our broker and banking counterparties are well-capitalized organizations, and we attempt to manage our cash balances across these organizations to reduce our exposure to any single counterparty.
As of December 31, 2021, we had entered into repurchase agreements with 39 counterparties, 20 of which had outstanding balances at December 31, 2021. In addition, we held short- and long-term borrowings under revolving credit facilities, long-term term notes payable and short- and long-term unsecured convertible senior notes. As of December 31, 2021, the debt-to-equity ratio funding our AFS securities, MSR and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, was 3.2:1.0.
33
Table of Contents
As of December 31, 2021, we held $1.2 billion in cash and cash equivalents, approximately $141.7 million of unpledged Agency securities and derivatives and $11.9 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on our unpledged securities of approximately $133.5 million. As of December 31, 2021, we held approximately $60.8 million of unpledged MSR and $96.8 million of unpledged servicing advances. Overall, we had unused committed borrowing capacity on MSR asset and servicing advance financing facilities of $313.4 million and $180.8 million, respectively. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes.
We also monitor exposure to our MSR counterparties. We may be required to make representations and warranties to investors in the loans underlying the MSR we own; however, some of our MSR were purchased on a bifurcated basis, meaning the representation and warranty obligations remain with the seller. If the representations and warranties we make prove to be inaccurate, we may be obligated to repurchase certain mortgage loans, which may impact the profitability of our portfolio. Although we obtain similar representations and warranties from the counterparty from which we acquired the relevant asset, if those representations and warranties do not directly mirror those we make to the investor, or if we are unable to enforce the representations and warranties against the counterparty for a variety of reasons, including the financial condition or insolvency of the counterparty, we may not be able to seek indemnification from our counterparties for any losses attributable to the breach.
LIBOR transition
LIBOR has been used extensively in the U.S. and globally as a “benchmark” or “reference rate” for various commercial and financial contracts, including corporate and municipal bonds and loans, floating rate mortgages, asset-backed securities, consumer loans, and interest rate swaps and other derivatives. On March 5, 2021, Intercontinental Exchange Inc. announced that ICE Benchmark Administration Limited, the administrator of LIBOR, intends to stop publication of the majority of USD-LIBOR tenors on June 30, 2023. In the U.S., the Alternative Reference Rates Committee, or ARRC, has identified the Secured Overnight Financing Rate, or SOFR, as its preferred alternative rate for U.S. dollar-based LIBOR. SOFR is a measure of the cost of borrowing cash overnight, collateralized by U.S. Treasury securities, and is based on directly observable U.S. Treasury-backed repurchase transactions. The ARRC has proposed a paced market transition plan to SOFR, and various organizations are currently working on industry wide and company-specific transition plans as it relates to derivatives and cash markets exposed to LIBOR. We have material contracts that are indexed to USD-LIBOR and are monitoring this activity, evaluating the related risks and our exposure, and have already amended terms to transition to an alternative benchmark, where necessary. All of our financing arrangements and derivative instruments that incorporate LIBOR as the referenced rate either mature prior to the phase out of LIBOR or have provisions in place that provide for an alternative to LIBOR upon its phase-out. Additionally, each series of our fixed-to-floating preferred stock that becomes callable at the time the stock begins to pay a LIBOR-based rate has existing LIBOR cessation fallback language.
Summary of Results of Operations and Financial Condition
During the first quarter of 2020, we experienced unprecedented market conditions as a result of the global COVID-19 pandemic, including unusually significant spread widening in both Agency RMBS and non-Agency securities. In response, we focused our efforts on raising excess liquidity and de-risking our portfolio. On March 25, 2020, we sold substantially all of our non-Agency securities in order to eliminate the risks posed by continued margin calls and ongoing funding concerns associated with the significant spread widening on these assets. We also sold approximately one-third of our Agency RMBS portfolio in order to reduce risk and raise cash to establish a strong defensive liquidity position to weather potential ongoing economic and market instability. These actions, occurring at a time of wide spreads and low prices, resulted in large realized losses in the first quarter of 2020 and a corresponding decline in book value.
Late in the first quarter of 2020, the Fed committed to unlimited purchases of Agency RMBS. The Fed’s actions were successful in helping to stabilize that market; however, the resulting historic spread tightening in the first half of 2021 made investments in Agency RMBS less attractive. As a result, and in anticipation of an accelerated tapering of Fed purchases, we reduced our aggregate Agency RMBS/TBA position during the year ended December 31, 2021. In the ordinary course of business, we make investment decisions and allocate capital in accordance with our views on the changing risk/reward dynamics in the market and in our portfolio.
34
Table of Contents
Certain mortgage loan forbearance programs were established in connection with the Coronavirus Aid, Relief, and Economic Security Act, or CARES Act. As the servicer of record for the MSR assets in our portfolio, we may be responsible for continuing to advance principal, interest, taxes and insurance on mortgage loans that are in forbearance, delinquency or default. At December 31, 2021, our forbearance rate had declined to less than one percent of our MSR portfolio by loan count. We are confident in our ability to meet our servicing advance obligations and have entered into a revolving credit facility to finance these advances. Further, a significant number of borrowers, who were previously eligible for forbearance plan extensions, have reached or are reaching their terminal forbearance plan expiration. This has led to improvement in actual and projected forbearance rates in our portfolio; however, over time, delinquencies and defaults in our MSR portfolio could increase if borrowers who were in forbearance are unable to resume making their monthly mortgage payments.
Our GAAP net loss attributable to common stockholders was $15.0 million and GAAP net income attributable to common stockholders was $128.8 million ($(0.05) and $0.43 per diluted weighted average share) for the three and twelve months ended December 31, 2021, respectively, as compared to GAAP net income attributable to common stockholders of $192.2 million and GAAP net loss attributable to common stockholders of $1.7 billion ($0.68 and $(6.24) per diluted weighted average share) for the three and twelve months ended December 31, 2020, respectively.
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain interest-only securities and securities with an allowance for credit losses, do not impact our GAAP net income (loss) or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive income.” For the three and twelve months ended December 31, 2021, net unrealized losses on AFS securities recognized as other comprehensive loss, net of tax, were $113.6 million and $455.3 million, respectively. This, combined with GAAP net loss attributable to common stockholders of $15.0 million and GAAP net income attributable to common stockholders of $128.8 million for the three and twelve months ended December 31, 2021, respectively, resulted in comprehensive loss attributable to common stockholders of $128.6 million and $326.5 million for the three and twelve months ended December 31, 2021, respectively. For the three and twelve months ended December 31, 2020, net unrealized losses on AFS securities recognized as other comprehensive loss, net of tax, were $78.7 million and $47.8 million, respectively. This, combined with GAAP net income attributable to common stockholders of $192.2 million and GAAP net loss attributable to common stockholders of $1.7 billion, resulted in comprehensive income attributable to common stockholders of $113.5 million and comprehensive loss attributable to common stockholders of $1.8 billion for the three and twelve months ended December 31, 2020, respectively.
Our book value per common share for U.S. GAAP purposes was $5.87 at December 31, 2021, a decrease from $7.63 per common share at December 31, 2020. For the year ended December 31, 2021, we recognized comprehensive loss attributable to common stockholders of $326.5 million and declared common dividends of $205.6 million, which drove the overall decrease in book value.
Although some uncertainty remains regarding the future effects of the COVID-19 pandemic and the actions that may be taken by federal, state and local governmental authorities and the GSEs in response, the Agency RMBS market has stabilized and there is more clarity regarding forbearance levels and deferral programs on Agency MSR. Our liquidity position is strong, with $1.2 billion in unrestricted cash as of December 31, 2021. We continue to believe the pace of economic recovery and the tapering of Agency RMBS purchases by the Fed will lead to spread normalization, at which time we expect to increase leverage and deploy excess cash into investments at more attractive levels.
35
Table of Contents
The following tables present the components of our comprehensive (loss) income for the three and twelve months ended December 31, 2021 and 2020:
| (in thousands, except share data) | Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Data: | December 31, | December 31, | |||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||
| (unaudited) | (unaudited) | ||||||||||||||
| Interest income: | |||||||||||||||
| Available-for-sale securities | $ | 32,729 | $ | 72,071 | $ | 167,310 | $ | 515,685 | |||||||
| Other | 276 | 429 | 1,287 | 9,365 | |||||||||||
| Total interest income | 33,005 | 72,500 | 168,597 | 525,050 | |||||||||||
| Interest expense: | |||||||||||||||
| Repurchase agreements | 4,562 | 11,001 | 25,774 | 233,069 | |||||||||||
| Revolving credit facilities | 5,050 | 3,513 | 22,425 | 12,261 | |||||||||||
| Term notes payable | 3,251 | 3,296 | 12,936 | 14,974 | |||||||||||
| Convertible senior notes | 7,295 | 4,831 | 28,038 | 19,197 | |||||||||||
| Federal Home Loan Bank advances | — | — | — | 1,747 | |||||||||||
| Total interest expense | 20,158 | 22,641 | 89,173 | 281,248 | |||||||||||
| Net interest income | 12,847 | 49,859 | 79,424 | 243,802 | |||||||||||
| Other income (loss): | |||||||||||||||
| Gain (loss) on investment securities | 1,626 | 37,363 | 121,617 | (999,859) | |||||||||||
| Servicing income | 125,511 | 100,549 | 468,406 | 443,351 | |||||||||||
| (Loss) gain on servicing asset | (131,828) | 2,522 | (114,941) | (935,697) | |||||||||||
| Gain (loss) on interest rate swap and swaption agreements | 36,989 | (14,689) | 42,091 | (310,806) | |||||||||||
| (Loss) gain on other derivative instruments | (11,565) | 81,289 | (251,283) | 90,023 | |||||||||||
| Other income (loss) | 1,856 | 474 | (3,845) | 1,422 | |||||||||||
| Total other income (loss) | 22,589 | 207,508 | 262,045 | (1,711,566) | |||||||||||
| Expenses: | |||||||||||||||
| Management fees | — | — | — | 31,738 | |||||||||||
| Servicing expenses | 21,582 | 24,217 | 86,250 | 94,266 | |||||||||||
| Compensation and benefits | 6,396 | 11,220 | 35,041 | 37,723 | |||||||||||
| Other operating expenses | 6,648 | 7,237 | 28,759 | 28,626 | |||||||||||
| Restructuring charges | — | (294) | — | 5,706 | |||||||||||
| Total expenses | 34,626 | 42,380 | 150,050 | 198,059 | |||||||||||
| Income (loss) before income taxes | 810 | 214,987 | 191,419 | (1,665,823) | |||||||||||
| Provision for (benefit from) income taxes | 2,104 | 3,816 | 4,192 | (35,688) | |||||||||||
| Net (loss) income | (1,294) | 211,171 | 187,227 | (1,630,135) | |||||||||||
| Dividends on preferred stock | 13,747 | 18,951 | 58,458 | 75,802 | |||||||||||
| Net (loss) income attributable to common stockholders | $ | (15,041) | $ | 192,220 | $ | 128,769 | $ | (1,705,937) | |||||||
| Basic (loss) earnings per weighted average common share | $ | (0.05) | $ | 0.70 | $ | 0.43 | $ | (6.24) | |||||||
| Diluted (loss) earnings per weighted average common share | $ | (0.05) | $ | 0.68 | $ | 0.43 | $ | (6.24) | |||||||
| Dividends declared per common share | $ | 0.17 | $ | 0.17 | $ | 0.68 | $ | 0.50 | |||||||
| Weighted average number of shares of common stock: | |||||||||||||||
| Basic | 335,100,737 | 273,699,079 | 297,772,001 | 273,600,947 | |||||||||||
| Diluted | 335,100,737 | 291,870,229 | 298,043,538 | 273,600,947 |
36
Table of Contents
| (in thousands) | Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement Data: | December 31, | December 31, | |||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||
| (unaudited) | (unaudited) | ||||||||||||||
| Comprehensive (loss) income: | |||||||||||||||
| Net (loss) income | $ | (1,294) | $ | 211,171 | $ | 187,227 | $ | (1,630,135) | |||||||
| Other comprehensive loss, net of tax: | |||||||||||||||
| Unrealized loss on available-for-sale securities | (113,553) | (78,739) | (455,255) | (47,799) | |||||||||||
| Other comprehensive loss | (113,553) | (78,739) | (455,255) | (47,799) | |||||||||||
| Comprehensive (loss) income | (114,847) | 132,432 | (268,028) | (1,677,934) | |||||||||||
| Dividends on preferred stock | 13,747 | 18,951 | 58,458 | 75,802 | |||||||||||
| Comprehensive (loss) income attributable to common stockholders | $ | (128,594) | $ | 113,481 | $ | (326,486) | $ | (1,753,736) |
| (in thousands) | December 31, 2021 | December 31, 2020 | |||||
|---|---|---|---|---|---|---|---|
| Balance Sheet Data: | |||||||
| (unaudited) | |||||||
| Available-for-sale securities | $ | 7,161,703 | $ | 14,650,922 | |||
| Mortgage servicing rights | $ | 2,191,578 | $ | 1,596,153 | |||
| Total assets | $ | 12,114,305 | $ | 19,515,921 | |||
| Repurchase agreements | $ | 7,656,445 | $ | 15,143,898 | |||
| Revolving credit facilities | $ | 420,761 | $ | 283,830 | |||
| Term notes payable | $ | 396,776 | $ | 395,609 | |||
| Convertible senior notes | $ | 424,827 | $ | 286,183 | |||
| Total stockholders’ equity | $ | 2,743,953 | $ | 3,088,926 |
Results of Operations
The following analysis focuses on financial results during the three and twelve months ended December 31, 2021 and 2020. The analysis of our financial results during the three and twelve months ended December 31, 2020 and 2019 is omitted from this Form 10-K and included in Part II Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2020, which analysis is incorporated by reference.
Interest Income
Interest income decreased from $72.5 million and $525.1 million for the three and twelve months ended December 31, 2020 to $33.0 million and $168.6 million for the same periods in 2021 due to sales of both Agency RMBS and non-Agency securities that occurred during the first quarter of 2020, further sales of Agency RMBS during the years ended December 31, 2021 and 2020 and higher amortization recognized on Agency RMBS due to prepayments.
Interest Expense
Interest expense decreased from $22.6 million and $281.2 million for the three and twelve months ended December 31, 2020, respectively, to $20.2 million and $89.2 million for the same periods in 2021 due to lower borrowing balances related to the sale of both Agency RMBS and non-Agency securities and a lower interest rate environment.
37
Table of Contents
Net Interest Income
The following tables present the components of interest income and average annualized net asset yield earned by asset type, the components of interest expense and average annualized cost of funds on borrowings incurred by collateral type, and net interest income and average annualized net interest spread for the three and twelve months ended December 31, 2021 and 2020:
| Three Months Ended December 31, 2021 | Year Ended December 31, 2021 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds (2) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds (2) | |||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||
| Available-for-sale securities | $ | 6,067,568 | $ | 32,729 | 2.2 | % | $ | 8,450,440 | $ | 167,310 | 2.0 | % | |||||||||
| Other | — | 276 | — | % | — | 1,287 | — | % | |||||||||||||
| Total interest income/net asset yield | $ | 6,067,568 | $ | 33,005 | 2.2 | % | $ | 8,450,440 | $ | 168,597 | 2.0 | % | |||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 6,503,608 | $ | 2,911 | 0.2 | % | $ | 9,098,301 | $ | 20,794 | 0.2 | % | |||||||||
| Agency Derivatives (3) | 38,045 | 69 | 0.7 | % | 43,910 | 349 | 0.8 | % | |||||||||||||
| Mortgage servicing rights and advances (4) | 942,357 | 9,883 | 4.2 | % | 931,565 | 39,992 | 4.3 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Convertible senior notes | 424,641 | 7,295 | 6.9 | % | 412,107 | 28,038 | 6.8 | % | |||||||||||||
| Total interest expense/cost of funds | $ | 7,908,651 | $ | 20,158 | 1.0 | % | $ | 10,485,883 | $ | 89,173 | 0.9 | % | |||||||||
| Net interest income/spread (5) | $ | 12,847 | 1.2 | % | $ | 79,424 | 1.1 | % |
| Three Months Ended December 31, 2020 | Year Ended December 31, 2020 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds (2) | Average Balance (1) | Interest Income/Expense | Net Yield/Cost of Funds (2) | |||||||||||||||
| Interest-earning assets | |||||||||||||||||||||
| Available-for-sale securities | $ | 14,660,468 | $ | 72,071 | 2.0 | % | $ | 19,432,462 | $ | 515,685 | 2.7 | % | |||||||||
| Other | — | 429 | — | % | 2,059 | 9,365 | 3.8 | % | |||||||||||||
| Total interest income/net asset yield | $ | 14,660,468 | $ | 72,500 | 2.0 | % | $ | 19,434,521 | $ | 525,050 | 2.7 | % | |||||||||
| Interest-bearing liabilities | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 15,415,108 | $ | 11,091 | 0.3 | % | $ | 19,530,877 | $ | 231,491 | 1.2 | % | |||||||||
| Agency Derivatives (3) | 52,244 | 123 | 0.9 | % | 51,740 | 850 | 1.6 | % | |||||||||||||
| Mortgage servicing rights (4) | 678,094 | 6,596 | 3.9 | % | 729,172 | 29,710 | 4.1 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Convertible senior notes | 286,070 | 4,831 | 6.8 | % | 285,592 | 19,197 | 6.7 | % | |||||||||||||
| Total interest expense/cost of funds | $ | 16,431,516 | $ | 22,641 | 0.6 | % | $ | 20,597,381 | $ | 281,248 | 1.4 | % | |||||||||
| Net interest income/spread (5) | $ | 49,859 | 1.4 | % | $ | 243,802 | 1.3 | % |
____________________
(1)Average asset balance represents average amortized cost on AFS securities and average unpaid principal balance on other assets.
(2)Cost of funds does not include the accrual and settlement of interest associated with interest rate swaps. In accordance with U.S. GAAP, those costs are included in gain (loss) on interest rate swap, cap and swaption agreements in the consolidated statements of comprehensive (loss) income. For the three and twelve months ended December 31, 2021, our total average cost of funds on the assets assigned as collateral for borrowings shown in the table above, including interest spread expense associated with interest rate swaps, was 0.7% and 0.7%, respectively, compared to 0.5% and 1.2% for the same periods in 2020.
(3)Yields on Agency Derivatives not shown as interest income is included in (loss) gain on other derivative instruments in the consolidated statements of comprehensive (loss) income.
(4)Yields on mortgage servicing rights and advances not shown as these assets do not earn interest.
(5)Net interest spread does not include the accrual and settlement of interest associated with interest rate swaps. In accordance with U.S. GAAP, those costs are included in gain (loss) on interest rate swap, cap and swaption agreements in the consolidated statements of comprehensive (loss) income. For the three and twelve months ended December 31, 2021, our total average net interest rate spread on the assets and liabilities shown in the table above, including interest spread expense associated with interest rate swaps, was 1.5% and 1.3%, respectively, compared to 1.5% and 1.5% for the same periods in 2020.
38
Table of Contents
The slight increase in yields on AFS securities for the three months ended December 31, 2021, as compared to the same period in 2020 was driven by purchases of pools with higher yields. The decrease in yields on AFS securities for the year ended December 31, 2021, as compared to the same period in 2020, was predominantly driven by the sale of substantially all legacy non-Agencies during the first quarter of 2020 as well as sales of Agency pools with higher yields. The decrease in cost of funds associated with the financing of AFS securities for the three and twelve months ended December 31, 2021, as compared to the same periods in 2020, was also a result of the sale of non-Agencies as well as decreases in the borrowing rates offered by financing counterparties.
The decrease in cost of funds associated with the financing of Agency Derivatives for the three and twelve months ended December 31, 2021, as compared to the same periods in 2020, was the result of decreases in the borrowing rates offered by counterparties.
The increase in cost of funds associated with the financing of MSR assets and related servicing advance obligations for the three and twelve months ended December 31, 2021, as compared to the same periods in 2020, was due to an increase in the use of revolving credit facility and repurchase agreement financing versus term notes financing, which carry lower rates, as well as an increase in amortization of deferred debt issuance costs on this financing. During the year ended December 31, 2020, we entered into a new revolving credit facility to finance our servicing advance obligations, which are included in other assets on our consolidated balance sheets.
Our convertible senior notes due 2022 were issued in January 2017. Our convertible senior notes due 2026 were issued in February 2021, and a portion of the proceeds from the offering were used to partially repurchase our senior notes due 2022. Both convertible senior notes due 2022 and 2026 are unsecured and pay interest semiannually at a rate of 6.25% per annum. The cost of funds associated with our convertible senior notes for the three and twelve months ended December 31, 2021, as compared to the same periods in 2020, increased due to an increase in amortization of deferred debt issuance costs.
The following tables present the components of the yield earned on our AFS securities portfolio as a percentage of our average amortized cost of securities for the three and twelve months ended December 31, 2021 and 2020:
| Three Months Ended | Year Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | ||||||||||
| (in thousands) | 2021 | 2020 | 2021 | 2020 | |||||||
| Gross yield/stated coupon | 4.9 | % | 3.9 | % | 4.7 | % | 3.9 | % | |||
| Net (premium amortization) discount accretion | (2.7) | % | (1.9) | % | (2.7) | % | (1.2) | % | |||
| Net yield (1) | 2.2 | % | 2.0 | % | 2.0 | % | 2.7 | % |
____________________
(1)Excludes Agency Derivatives. For the three and twelve months ended December 31, 2021, the average annualized net yield on total RMBS, including Agency Derivatives, was 2.2% and 2.0%, respectively, compared to 2.0% and 2.7% for the same periods in 2020. Yields have not been adjusted for cost of delay and cost to carry purchase premiums.
Gain (Loss) On Investment Securities
The following tables present the components of gain (loss) on investment securities for the three and twelve months ended December 31, 2021 and 2020:
| Three Months Ended December 31, 2021 | Year Ended December 31, 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Available-For-Sale Securities | Trading Securities | Total | Available-For-Sale Securities | Trading Securities | Total | ||||||||||||||||
| Proceeds from sales | $ | 1,171,299 | $ | — | $ | 1,171,299 | $ | 6,274,193 | $ | — | $ | 6,274,193 | ||||||||||
| Amortized cost sold | (1,139,241) | — | (1,139,241) | (6,137,824) | — | (6,137,824) | ||||||||||||||||
| Total realized gains on sales | 32,058 | — | 32,058 | 136,369 | — | 136,369 | ||||||||||||||||
| Provision for credit losses | (3,347) | — | (3,347) | (9,763) | — | (9,763) | ||||||||||||||||
| Other | (27,085) | — | (27,085) | (4,989) | — | (4,989) | ||||||||||||||||
| Gain on investment securities | $ | 1,626 | $ | — | $ | 1,626 | $ | 121,617 | $ | — | $ | 121,617 |
39
Table of Contents
| Three Months Ended December 31, 2020 | Year Ended December 31, 2020 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Available-For-Sale Securities | Trading Securities | Total | Available-For-Sale Securities | Trading Securities | Total | ||||||||||||||||
| Proceeds from sales | $ | 1,379,468 | $ | — | $ | 1,379,468 | 18,349,338 | $ | 1,053,477 | $ | 19,402,815 | |||||||||||
| Amortized cost sold | (1,325,981) | — | (1,325,981) | (19,273,667) | (1,052,500) | (20,326,167) | ||||||||||||||||
| Total realized gains (losses) on sales | 53,487 | — | 53,487 | (924,329) | 977 | (923,352) | ||||||||||||||||
| Provision for credit losses | (4,509) | — | (4,509) | (58,440) | — | (58,440) | ||||||||||||||||
| Other | (11,615) | — | (11,615) | (18,067) | — | (18,067) | ||||||||||||||||
| Gain (loss) on investment securities | $ | 37,363 | $ | — | $ | 37,363 | $ | (1,000,836) | $ | 977 | $ | (999,859) |
Due to the unprecedented market conditions experienced as a result of the global COVID-19 pandemic, we sold substantially all of our portfolio of non-Agency securities and approximately one-third of our Agency RMBS during the first quarter of 2020. Late in the first quarter of 2020, the Fed committed to unlimited purchases of Agency RMBS. The Fed’s actions were successful in helping to stabilize that market; however, the resulting historic spread tightening in the first half of 2021 made investments in Agency RMBS less attractive. As a result, and in anticipation of an accelerated tapering of Fed purchases, we reduced our aggregate Agency RMBS/TBA position during the year ended December 31, 2021. In the ordinary course of business, we make investment decisions and allocate capital in accordance with our views on the changing risk/reward dynamics in the market and in our portfolio. We do not expect to sell assets on a frequent basis, but may sell assets to reallocate capital into new assets that we believe have higher risk-adjusted returns.
Subsequent to the adoption of Topic 326 on January 1, 2020, the Company uses a discounted cash flow method to estimate and recognize an allowance for credit losses on AFS securities, as detailed in Note 2 to the consolidated financial statements, included under Item 1 of this Annual Report on Form 10-K. Subsequent adverse or favorable changes in expected cash flows are recognized immediately in earnings as a provision for or reversal of provision for credit losses (within gain (loss) on investment securities).
The majority of the “other” component of gain (loss) on investment securities is related to changes in unrealized gains (losses) on certain interest-only mortgage-backed securities. For the three and twelve months ended December 31, 2021, the unrealized losses recognized were primarily due to faster prepayment assumptions.
Servicing Income
The following table presents the components of servicing income for the three and twelve months ended December 31, 2021 and 2020:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||
| Servicing fee income | $ | 123,912 | $ | 98,250 | $ | 461,381 | $ | 416,936 | ||||||
| Ancillary and other fee income | 548 | 557 | 2,436 | 1,945 | ||||||||||
| Float income | 1,051 | 1,742 | 4,589 | 24,470 | ||||||||||
| Total | $ | 125,511 | $ | 100,549 | $ | 468,406 | $ | 443,351 |
The increase in servicing income for the three and twelve months ended December 31, 2021, as compared to the same periods in 2020, was due to a higher portfolio balance and lower compensating interest, offset by lower float income.
40
Table of Contents
(Loss) Gain On Servicing Asset
The following table presents the components of loss on servicing asset for the three and twelve months ended December 31, 2021 and 2020:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||
| Changes in fair value due to changes in valuation inputs or assumptions used in the valuation model | $ | 21,189 | $ | 173,447 | $ | 562,843 | $ | (396,900) | ||||||
| Changes in fair value due to realization of cash flows (runoff) | (152,450) | (170,897) | (666,160) | (538,761) | ||||||||||
| Losses on sales | (567) | (28) | (11,624) | (36) | ||||||||||
| (Loss) gain on servicing asset | $ | (131,828) | $ | 2,522 | $ | (114,941) | $ | (935,697) |
The increase in loss (decrease in gain) on servicing asset for the three months ended December 31, 2021, as compared to the same period in 2020, was driven by expected prepayment speed assumptions used in the fair valuation of MSR decreasing at a lower rate and realized losses on sales of MSR, offset by a decrease in portfolio runoff. The decrease in loss on servicing asset for the year ended December 31, 2021, as compared to the same period in 2020, was driven by favorable change in valuation assumptions used in the fair market valuation of MSR, including the impact of acquiring MSR at a cost below fair value, offset by increased portfolio runoff and realized losses on sales of MSR during the year ended December 31, 2021.
Gain (Loss) On Interest Rate Swap And Swaption Agreements
The following table summarizes the net interest spread and gains and losses associated with our interest rate swap and swaption positions recognized during the three and twelve months ended December 31, 2021 and 2020:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||
| Net interest spread | $ | 5,772 | $ | 1,953 | $ | 14,262 | $ | (66,175) | ||||||
| Early termination, agreement maturation and option expiration (losses) gains | (5,143) | (2,546) | 2,369 | (387,748) | ||||||||||
| Change in unrealized gain (loss) on interest rate swap and swaption agreements, at fair value | 36,360 | (14,096) | 25,460 | 143,117 | ||||||||||
| Gain (loss) on interest rate swap and swaption agreements | $ | 36,989 | $ | (14,689) | $ | 42,091 | $ | (310,806) |
Net interest spread recognized for the accrual and/or settlement of the net interest expense associated with our interest rate swaps results from receiving either a floating interest rate (LIBOR, OIS or SOFR) or a fixed interest rate and paying either a fixed interest rate or a floating interest rate (LIBOR, OIS or SOFR) on positions held to economically hedge/mitigate portfolio interest rate exposure (or duration) risk. We may elect to terminate certain swaps and swaptions to align with our investment portfolio, agreements may mature or options may expire resulting in full settlement of our net interest spread asset/liability and the recognition of realized gains and losses, including early termination penalties. During the second quarter of 2020, we elected to terminate certain swaps and swaptions in order to adjust the total notional and fixed interest rates on these instruments, as a result of adjustments made to our investment portfolio and changes in interest rates. The change in fair value of interest rate swaps and swaptions during the three and twelve months ended December 31, 2021 and 2020 was a result of changes to floating interest rates (LIBOR, OIS or SOFR), the swap curve and corresponding counterparty borrowing rates. Since swaps and swaptions are used for purposes of hedging our interest rate exposure, their unrealized valuation gains and losses (excluding the reversal of unrealized gains and losses to realized gains and losses upon termination, maturation or option expiration) are generally offset by unrealized losses and gains in our Agency RMBS AFS portfolio, which are recorded either directly to stockholders’ equity through other comprehensive (loss) income, net of tax, or to gain (loss) on investment securities, in the case of certain interest-only mortgage-backed securities.
41
Table of Contents
(Loss) Gain On Other Derivative Instruments
The following table provides a summary of the total net gains (losses) recognized on other derivative instruments we hold for purposes of both hedging and non-hedging activities, principally TBAs, put and call options for TBAs, U.S. Treasury and Eurodollar futures and inverse interest-only securities during the three and twelve months ended December 31, 2021 and 2020:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||
| Interest income, net of accretion, on inverse interest-only securities | $ | 1,058 | $ | 2,232 | $ | 5,418 | $ | 9,479 | ||||||
| Realized and unrealized net gains (losses) on other derivative instruments (1) | (12,623) | 79,057 | (256,701) | 80,544 | ||||||||||
| (Loss) gain on other derivative instruments | $ | (11,565) | $ | 81,289 | $ | (251,283) | $ | 90,023 |
____________________
(1)As these derivative instruments are considered trading instruments, our financial results include both realized and unrealized gains (losses) associated with these instruments.
For further details regarding our use of derivative instruments and related activity, refer to Note 7 - Derivative Instruments and Hedging Activities to the consolidated financial statements, included in this Annual Report on Form 10-K.
Expenses
The following table presents the components of expenses, other than restructuring charges, for the three and twelve months ended December 31, 2021 and 2020:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (in thousands, except share data) | 2021 | 2020 | 2021 | 2020 | ||||||||||
| Management fees | $ | — | $ | — | $ | — | $ | 31,738 | ||||||
| Servicing expenses | $ | 21,582 | $ | 24,217 | $ | 86,250 | $ | 94,266 | ||||||
| Operating expenses: | ||||||||||||||
| Compensation and benefits: | ||||||||||||||
| Non-cash equity compensation expenses | $ | 2,525 | $ | 2,243 | $ | 11,485 | $ | 9,730 | ||||||
| All other compensation and benefits | 3,871 | 8,977 | 23,556 | 27,993 | ||||||||||
| Total compensation and benefits | $ | 6,396 | $ | 11,220 | $ | 35,041 | $ | 37,723 | ||||||
| Other operating expenses: | ||||||||||||||
| Nonrecurring expenses | $ | 665 | $ | 1,541 | $ | 5,220 | $ | 5,205 | ||||||
| All other operating expenses | 5,983 | 5,696 | 23,539 | 23,421 | ||||||||||
| Total other operating expenses | $ | 6,648 | $ | 7,237 | $ | 28,759 | $ | 28,626 | ||||||
| Annualized operating expense ratio | 1.9 | % | 2.4 | % | 2.3 | % | 2.0 | % | ||||||
| Annualized operating expense ratio, excluding non-cash equity compensation and other nonrecurring expenses | 1.4 | % | 1.9 | % | 1.7 | % | 1.5 | % |
Prior to the termination of the Management Agreement on August 14, 2020, a management fee was payable to PRCM Advisers under the agreement. The management fee was calculated based on our stockholders’ equity with certain adjustments outlined in the management agreement.
We incur servicing expenses generally related to the subservicing of MSR. The decrease in servicing expenses during the three and twelve months ended December 31, 2021, as compared to the same periods in 2020, was a result of a decrease in loan forbearance and adjustments for preliquidation claims.
42
Table of Contents
Prior to the termination of the Management Agreement, included in compensation and benefits and other operating expenses were direct and allocated costs incurred by PRCM Advisers on our behalf and reimbursed by us. For the year ended December 31, 2020 these direct and allocated costs totaled approximately $19.3 million. Included in these reimbursed costs was compensation paid to employees of an affiliate of PRCM Advisers serving as our principal financial officer and general counsel of $1.4 million respectively for the year ended December 31, 2020. We did not reimburse PRCM Advisers for compensation paid to our principal financial officer and general counsel for the three months ended December 31, 2020. Prior to termination of the Management Agreement, the allocation of compensation paid to employees of an affiliate of PRCM Advisers serving as our principal financial officer and general counsel was based on time spent overseeing our activities in accordance with the Management Agreement; we did not reimburse PRCM Advisers for any expenses related to the compensation of our chief executive officer or chief investment officer. Additionally, included in compensation and benefits is non-cash equity compensation expense, which represents amortization of the restricted stock awarded to our independent directors, executive officers and other eligible individuals. Included in non-cash equity compensation expense for the three and twelve months ended December 31, 2020 was amortization of restricted stock awarded to our executive officers, including our chief executive officer, chief investment officer, principal financial officer and general counsel of $0.9 million and $3.9 million, respectively.
Following the termination of the Management Agreement, we no longer pay a management fee to, or reimburse the expenses of, PRCM Advisers. Expenses for which we previously reimbursed PRCM Advisers are now paid directly by us. We are also now responsible for the cash compensation and employee benefits of our chief executive officer, chief investment officer and investment professionals, which were previously the responsibility of PRCM Advisers. Prior to the termination of the Management Agreement, we were only responsible for the equity compensation paid to such individuals.
Restructuring Charges
On April 13, 2020, we announced that we had elected to not renew the Management Agreement with PRCM Advisers on the basis of unfair compensation payable to the manager pursuant to Section 13(a)(ii) of the Management Agreement. As a result, we had expected the Management Agreement to terminate on September 19, 2020, at which time we would have been required to pay a termination fee equal to three times the sum of the average annual base management fee earned by PRCM Advisers during the 24-month period immediately preceding the date of termination, calculated as of the end of the most recently completed fiscal quarter prior to the date of termination, pursuant to the terms of the Management Agreement. The termination fee was calculated to be $139.8 million based on results as of June 30, 2020 and recorded during the three months ended June 30, 2020.
On July 15, 2020, we provided PRCM Advisers with a notice of termination of the Management Agreement for “cause” on the basis of certain material breaches of the Management Agreement by PRCM Advisers, its agents and/or its assignees that are incapable of being cured within the time period set forth therein and certain events of gross negligence on the part of PRCM Advisers in the performance of its duties under the Management Agreement. The Management Agreement subsequently terminated on August 14, 2020. No termination fee was payable to PRCM Advisers in connection with such termination, pursuant to Section 15(a) of the Management Agreement.
In connection with the termination of the Management Agreement, we reversed the $139.8 million accrued termination fee during the three months ended September 30, 2020. For the year ended December 31, 2020, we incurred a total of $5.7 million in contract termination costs, which includes all estimated costs incurred for legal and advisory services provided to facilitate the termination of the Management Agreement. In accordance with Accounting Standards Codification (ASC) 420, Exit or Disposal Cost Obligations, all contract termination costs are included within restructuring charges on our consolidated statements of comprehensive (loss) income.
Income Taxes
During the three and twelve months ended December 31, 2021, our TRSs recognized a provision for income taxes of $2.1 million and $4.2 million, respectively, which was primarily due to income from MSR servicing activity and gains recognized on MSR, offset by net losses recognized on derivative instruments and operating expenses. During the three and twelve months ended December 31, 2020, our TRSs recognized a provision for income taxes of $3.8 million and a benefit from income taxes of $35.7 million, respectively. The provision recognized for the three months ended December 31, 2020 was primarily due to gains recognized on MSR, offset by net losses recognized on derivative instruments held in our TRSs. The benefit recognized for the year ended December 31, 2020 was primarily due to losses recognized on MSR, offset by net gains recognized on derivative instruments held in our TRSs.
43
Table of Contents
Financial Condition
Available-for-Sale Securities, at Fair Value
The majority of our AFS investment securities portfolio is comprised of fixed rate Agency mortgage-backed securities backed by single-family and multi-family mortgage loans. We also hold $12.3 million in tranches of mortgage-backed and asset-backed P&I and interest-only non-Agency securities. All of our P&I Agency RMBS AFS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations that carry an implied rating of “AAA,” or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of these securities consist of whole pools in which we own all of the investment interests in the securities.
The tables below summarizes certain characteristics of our Agency RMBS AFS at December 31, 2021 and December 31, 2020:
| December 31, 2021 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except purchase price) | Principal/ Current Face | Net (Discount) Premium | Amortized Cost | Allowance for Credit Losses | Unrealized Gain | Unrealized Loss | Carrying Value | Weighted Average Coupon Rate | Weighted Average Purchase Price | ||||||||||||||||||||||||
| P&I securities | $ | 6,411,363 | $ | 270,687 | $ | 6,682,050 | $ | — | $ | 171,308 | $ | (4,855) | $ | 6,848,503 | 3.65 | % | $ | 104.66 | |||||||||||||||
| Interest-only securities | 3,198,447 | 305,577 | 305,577 | (12,851) | 20,699 | (12,529) | 300,896 | 2.93 | % | $ | 14.09 | ||||||||||||||||||||||
| Total | $ | 9,609,810 | $ | 576,264 | $ | 6,987,627 | $ | (12,851) | $ | 192,007 | $ | (17,384) | $ | 7,149,399 |
| December 31, 2020 | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands, except purchase price) | Principal/ Current Face | Net (Discount) Premium | Amortized Cost | Allowance for Credit Losses | Unrealized Gain | Unrealized Loss | Carrying Value | Weighted Average Coupon Rate | Weighted Average Purchase Price | ||||||||||||||||||||||||
| P&I securities | $ | 13,103,355 | $ | 605,239 | $ | 13,708,594 | $ | — | $ | 629,079 | $ | (420) | $ | 14,337,253 | 3.64 | % | $ | 104.95 | |||||||||||||||
| Interest-only securities | 3,649,556 | 315,876 | 315,876 | (17,889) | 15,680 | (13,029) | 300,638 | 2.72 | % | $ | 14.42 | ||||||||||||||||||||||
| Total | $ | 16,752,911 | $ | 921,115 | $ | 14,024,470 | $ | (17,889) | $ | 644,759 | $ | (13,449) | $ | 14,637,891 |
Mortgage Servicing Rights, at Fair Value
One of our wholly owned subsidiaries has approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent the right to control the servicing of mortgage loans. We do not directly service mortgage loans, and instead contract with appropriately licensed subservicers to handle substantially all servicing functions in the name of the subservicer for the loans underlying our MSR. As of December 31, 2021 and December 31, 2020, our MSR had a fair market value of $2.2 billion and $1.6 billion, respectively.
44
Table of Contents
As of December 31, 2021 and December 31, 2020, our MSR portfolio included MSR on 796,205 and 781,905 loans with an unpaid principal balance of approximately $193.8 billion and $177.9 billion, respectively. The following tables summarize certain characteristics of the loans underlying our MSR by gross weighted average coupon rate types and ranges at December 31, 2021 and December 31, 2020:
| December 31, 2021 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Weighted Average Gross Coupon Rate | Weighted Average Current Loan Size | Weighted Average Loan Age (months) | Weighted Average Original FICO | Weighted Average Original LTV | 60+ Day Delinquencies | 3-Month CPR | Net Servicing Fee (bps) | ||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 3.25% | 215,128 | $ | 72,197,662 | 2.8 | % | $ | 395 | 11 | 767 | 70.7 | % | 0.3 | % | 10.7 | % | 25.7 | ||||||||||||||||||
| 3.25 - 3.75% | 167,615 | 43,576,971 | 3.4 | % | 321 | 28 | 755 | 74.2 | % | 0.8 | % | 24.0 | % | 26.3 | ||||||||||||||||||||
| 3.75 - 4.25% | 125,831 | 26,250,276 | 3.9 | % | 263 | 54 | 753 | 75.7 | % | 2.3 | % | 34.0 | % | 27.4 | ||||||||||||||||||||
| 4.25 - 4.75% | 79,107 | 14,291,435 | 4.4 | % | 239 | 58 | 737 | 77.5 | % | 4.4 | % | 36.4 | % | 26.3 | ||||||||||||||||||||
| 4.75 - 5.25% | 38,902 | 6,318,470 | 4.9 | % | 230 | 52 | 722 | 78.9 | % | 6.4 | % | 37.4 | % | 27.3 | ||||||||||||||||||||
| 5.25% | 15,796 | 2,176,065 | 5.5 | % | 211 | 51 | 705 | 79.2 | % | 9.2 | % | 37.6 | % | 30.5 | ||||||||||||||||||||
| 642,379 | 164,810,879 | 3.4 | % | 332 | 29 | 756 | 73.4 | % | 1.5 | % | 22.7 | % | 26.3 | |||||||||||||||||||||
| 15-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 2.25% | 16,525 | 5,397,141 | 2.0 | % | 371 | 9 | 778 | 57.1 | % | 0.1 | % | 8.3 | % | 25.2 | ||||||||||||||||||||
| 2.25 - 2.75% | 41,168 | 9,901,133 | 2.4 | % | 294 | 13 | 774 | 58.0 | % | 0.2 | % | 14.2 | % | 25.6 | ||||||||||||||||||||
| 2.75 - 3.25% | 46,236 | 7,568,257 | 2.9 | % | 220 | 40 | 768 | 61.3 | % | 0.4 | % | 21.6 | % | 26.1 | ||||||||||||||||||||
| 3.25 - 3.75% | 28,010 | 3,485,491 | 3.4 | % | 172 | 55 | 758 | 64.3 | % | 1.1 | % | 26.6 | % | 27.4 | ||||||||||||||||||||
| 3.75 - 4.25% | 12,685 | 1,302,862 | 3.9 | % | 152 | 55 | 742 | 65.3 | % | 2.1 | % | 28.5 | % | 28.8 | ||||||||||||||||||||
| 4.25% | 5,965 | 513,255 | 4.5 | % | 130 | 47 | 727 | 66.1 | % | 2.6 | % | 29.4 | % | 31.2 | ||||||||||||||||||||
| 150,589 | 28,168,139 | 2.7 | % | 264 | 27 | 769 | 60.0 | % | 0.5 | % | 18.1 | % | 26.1 | |||||||||||||||||||||
| Total ARMs | 3,237 | 791,548 | 3.0 | % | 315 | 54 | 762 | 68.0 | % | 2.9 | % | 29.5 | % | 25.2 | ||||||||||||||||||||
| Total | 796,205 | $ | 193,770,566 | 3.3 | % | $ | 322 | 28 | 758 | 71.5 | % | 1.3 | % | 22.1 | % | 26.3 |
| December 31, 2020 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Number of Loans | Unpaid Principal Balance | Weighted Average Gross Coupon Rate | Weighted Average Current Loan Size | Weighted Average Loan Age (months) | Weighted Average Original FICO | Weighted Average Original LTV | 60+ Day Delinquencies | 3-Month CPR | Net Servicing Fee (bps) | ||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 3.25% | 87,561 | $ | 29,304,400 | 2.9 | % | $ | 390 | 4 | 769 | 71.8 | % | 0.1 | % | 9.0 | % | 25.5 | ||||||||||||||||||
| 3.25 - 3.75% | 148,065 | 39,634,267 | 3.5 | % | 322 | 30 | 764 | 73.1 | % | 1.6 | % | 38.2 | % | 26.3 | ||||||||||||||||||||
| 3.75 - 4.25% | 188,805 | 43,124,073 | 3.9 | % | 282 | 44 | 757 | 76.3 | % | 3.8 | % | 49.1 | % | 27.5 | ||||||||||||||||||||
| 4.25 - 4.75% | 130,598 | 26,096,168 | 4.4 | % | 257 | 45 | 741 | 78.3 | % | 6.2 | % | 49.2 | % | 26.6 | ||||||||||||||||||||
| 4.75 - 5.25% | 64,424 | 11,727,196 | 4.9 | % | 249 | 39 | 727 | 79.6 | % | 8.5 | % | 46.5 | % | 27.8 | ||||||||||||||||||||
| 5.25% | 25,637 | 3,958,181 | 5.5 | % | 228 | 36 | 707 | 79.7 | % | 10.8 | % | 41.2 | % | 30.8 | ||||||||||||||||||||
| 645,090 | 153,844,285 | 3.8 | % | 305 | 32 | 755 | 75.3 | % | 3.5 | % | 42.7 | % | 26.8 | |||||||||||||||||||||
| 15-Year Fixed: | ||||||||||||||||||||||||||||||||||
| ≤ 2.25% | 1,996 | 665,514 | 2.0 | % | 367 | 2 | 780 | 59.6 | % | — | % | 7.8 | % | 25.0 | ||||||||||||||||||||
| 2.25 - 2.75% | 19,260 | 5,256,640 | 2.5 | % | 324 | 7 | 778 | 59.5 | % | 0.1 | % | 12.4 | % | 25.8 | ||||||||||||||||||||
| 2.75 - 3.25% | 47,710 | 8,571,486 | 2.9 | % | 239 | 37 | 771 | 61.9 | % | 1.1 | % | 27.6 | % | 26.1 | ||||||||||||||||||||
| 3.25 - 3.75% | 36,327 | 5,223,663 | 3.4 | % | 196 | 45 | 759 | 64.9 | % | 2.2 | % | 33.7 | % | 27.6 | ||||||||||||||||||||
| 3.75 - 4.25% | 17,611 | 2,148,413 | 3.9 | % | 176 | 43 | 745 | 65.6 | % | 3.4 | % | 35.1 | % | 29.2 | ||||||||||||||||||||
| 4.25% | 9,149 | 958,531 | 4.5 | % | 153 | 34 | 731 | 66.3 | % | 3.6 | % | 37.0 | % | 31.2 | ||||||||||||||||||||
| 132,053 | 22,824,247 | 3.1 | % | 243 | 32 | 766 | 62.5 | % | 1.4 | % | 28.8 | % | 26.8 | |||||||||||||||||||||
| Total ARMs | 4,762 | 1,192,951 | 3.3 | % | 312 | 47 | 762 | 67.2 | % | 4.3 | % | 45.4 | % | 25.2 | ||||||||||||||||||||
| Total | 781,905 | $ | 177,861,483 | 3.7 | % | $ | 297 | 32 | 756 | 73.6 | % | 3.2 | % | 41.2 | % | 26.8 |
45
Table of Contents
Financing
Our borrowings consist primarily of repurchase agreements, revolving credit facilities and term notes payable. These borrowings are collateralized by our pledge of AFS securities, derivative instruments, MSR, servicing advances and certain cash balances. Substantially all of our Agency RMBS are currently pledged as collateral, and a portion of our non-Agency securities have been pledged as collateral for repurchase agreements. Additionally, a substantial portion of our MSR is currently pledged as collateral for repurchase agreements, revolving credit facilities and term notes payable, and a portion of our servicing advances have been pledged as collateral for revolving credit facilities.
During the year ended December 31, 2019, we formed a trust entity, or the MSR Issuer Trust, for the purpose of financing MSR through securitization, pursuant to which, through two of our wholly owned subsidiaries, MSR is pledged to the MSR Issuer Trust and in return, the MSR Issuer Trust issues term notes to qualified institutional buyers and a variable funding note, or VFN, to one of the subsidiaries, in each case secured on a pari passu basis. In connection with the transaction, we also entered into a repurchase facility that is secured by the VFN issued in connection with the MSR securitization transaction, which is collateralized by our MSR.
Additionally, our convertible senior notes due 2022 were issued in January 2017. Our convertible senior notes due 2026 were issued in February 2021, and a portion of the proceeds from the offering were used to partially repurchase our senior notes due 2022. All remaining senior notes due 2022 matured pursuant to their terms in January 2022. Both convertible senior notes due 2022 and 2026 are unsecured and pay interest semiannually at a rate of 6.25% per annum.
Many of our financing arrangements incorporate LIBOR as the referenced rate; however all arrangements either mature prior to the phase out of LIBOR or have provisions in place that provide for an alternative to LIBOR upon its phase-out. See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Market Conditions and Outlook - LIBOR transition” for further discussion.
At December 31, 2021 and December 31, 2020, borrowings under repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes had the following characteristics:
| (dollars in thousands) | December 31, 2021 | December 31, 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Borrowing Type | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Years to Maturity | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Years to Maturity | |||||||||||||
| Repurchase agreements | $ | 7,656,445 | 0.24 | % | 0.2 | $ | 15,143,898 | 0.28 | % | 0.2 | |||||||||
| Revolving credit facilities | 420,761 | 3.46 | % | 1.2 | 283,830 | 2.95 | % | 1.1 | |||||||||||
| Term notes payable | 396,776 | 2.90 | % | 2.5 | 395,609 | 2.95 | % | 3.5 | |||||||||||
| Convertible senior notes (1) | 424,827 | 6.25 | % | 2.7 | 286,183 | 6.25 | % | 1.0 | |||||||||||
| Total | $ | 8,898,809 | 0.80 | % | 0.5 | $ | 16,109,520 | 0.50 | % | 0.3 |
| (dollars in thousands) | December 31, 2021 | December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Collateral Type | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Haircut on Collateral Value | Amount Outstanding | Weighted Average Borrowing Rate | Weighted Average Haircut on Collateral Value | ||||||||||||||
| Agency RMBS | $ | 7,495,230 | 0.17 | % | 4.2 | % | $ | 15,089,726 | 0.28 | % | 4.4 | % | ||||||||
| Non-Agency securities | 171 | 1.24 | % | 43.9 | % | 1,899 | 2.33 | % | 34.3 | % | ||||||||||
| Agency Derivatives | 36,044 | 0.74 | % | 17.8 | % | 52,273 | 0.89 | % | 21.6 | % | ||||||||||
| Mortgage servicing rights | 923,337 | 3.30 | % | 27.9 | % | 670,439 | 2.95 | % | 24.6 | % | ||||||||||
| Mortgage servicing advances | 19,200 | 3.23 | % | 13.8 | % | 9,000 | 3.26 | % | 12.0 | % | ||||||||||
| Other (1) | 424,827 | 6.25 | % | N/A | 286,183 | 6.25 | % | N/A | ||||||||||||
| Total | $ | 8,898,809 | 0.80 | % | 6.6 | % | $ | 16,109,520 | 0.50 | % | 5.2 | % |
____________________
(1)Includes unsecured convertible senior notes due 2022 and 2026 paying interest semiannually at a rate of 6.25% per annum on the aggregate principal amount of $431.3 million.
46
Table of Contents
As of December 31, 2021, the debt-to-equity ratio funding our AFS securities, MSR, servicing advances and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, was 3.2:1.0. As previously discussed, our Agency RMBS, given their liquidity and high credit quality, are eligible for higher levels of leverage, while MSR, with less liquidity and/or more exposure to prepayment risk, utilize lower levels of leverage. Generally, our debt-to-equity ratio is directly correlated to the composition of our portfolio; typically, the higher the percentage of Agency RMBS we hold, the higher our debt-to-equity ratio will be. However, in addition to portfolio mix, our debt-to-equity ratio is a function of many other factors, including the liquidity of our portfolio, the availability and price of our financing, the diversification of our counterparties and their available capacity to finance our assets, and anticipated regulatory developments. We may alter the percentage allocation of our portfolio among our target assets depending on the relative value of the assets that are available to purchase from time to time, including at times when we are deploying proceeds from offerings we conduct. We believe the current degree of leverage within our portfolio helps ensure that we have access to unused borrowing capacity, thus supporting our liquidity and the strength of our balance sheet.
The following table provides a summary of our borrowings under repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes, our net TBA notional amounts and our debt-to-equity ratios for the three months ended December 31, 2021, and the four immediately preceding quarters:
| (dollars in thousands) | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Three Months Ended | Quarterly Average | End of Period Balance | Maximum Balance of Any Month-End | End of Period Total Borrowings to Equity Ratio | End of Period Net Long (Short) TBA Notional | End of Period Economic Debt-to-Equity Ratio (1) | ||||||||||||||
| December 31, 2021 | $ | 7,908,651 | $ | 8,898,809 | $ | 8,898,809 | 3.2:1.0 | $ | 4,116,000 | 4.7:1.0 | ||||||||||
| September 30, 2021 | $ | 8,888,607 | $ | 8,365,211 | $ | 9,060,624 | 3.1:1.0 | $ | 8,742,000 | 6.1:1.0 | ||||||||||
| June 30, 2021 | $ | 11,129,575 | $ | 9,704,066 | $ | 12,837,520 | 3.9:1.0 | $ | 6,854,000 | 6.5:1.0 | ||||||||||
| March 31, 2021 | $ | 14,016,694 | $ | 12,938,748 | $ | 14,525,894 | 4.8:1.0 | $ | 4,800,000 | 6.4:1.0 | ||||||||||
| December 31, 2020 | $ | 16,431,516 | $ | 16,109,520 | $ | 16,842,273 | 5.2:1.0 | $ | 5,197,000 | 6.8:1.0 |
____________________
(1)Defined as total borrowings under repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes, plus implied debt on net TBA notional, divided by total equity.
47
Table of Contents
Equity
The tables below provide details of our changes in stockholders’ equity from December 31, 2020 to December 31, 2021 as well as a reconciliation of comprehensive income and GAAP net income to non-GAAP measures. Beginning with the reporting period for the three months ended September 30, 2021, the previously reported non-GAAP measure Core Earnings will be referred to as Earnings Available for Distribution, or EAD.(1) Also beginning with the three months ended September 30, 2021, EAD includes U.S. Treasury futures income. U.S. Treasury futures income is the economic equivalent to holding and financing a relevant cheapest-to-deliver U.S. Treasury note or bond using short-term repurchase agreements.
| (dollars in millions, except per share amounts) | Book Value | Common Shares Outstanding | Common Book Value Per Share | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Common stockholders' equity at December 31, 2020 | $ | 2,087.7 | 273.7 | $ | 7.63 | ||||
| Earnings available for distribution, net of tax benefit of $1.5 million (1) | 302.7 | ||||||||
| Dividends on preferred stock | (58.5) | ||||||||
| Earnings available for distribution to common stockholders, net of tax benefit of $1.5 million (1) | 244.2 | ||||||||
| Realized and unrealized gains and losses, net of tax expense of $5.7 million | (115.4) | ||||||||
| Other comprehensive loss, net of tax | (455.3) | ||||||||
| Dividend declarations | (205.6) | ||||||||
| Other | 11.5 | 0.1 | |||||||
| Issuance of common stock, net of offering costs | 450.6 | 70.1 | |||||||
| Common stockholders' equity at December 31, 2021 | $ | 2,017.7 | 343.9 | $ | 5.87 | ||||
| Total preferred stock liquidation preference | 726.3 | ||||||||
| Total stockholders' equity at December 31, 2021 | $ | 2,744.0 |
| Year Ended | |||||
|---|---|---|---|---|---|
| (in millions) | December 31, 2021 | ||||
| Comprehensive loss attributable to common stockholders | $ | (326.5) | |||
| Adjustment for other comprehensive loss attributable to common stockholders: | |||||
| Unrealized losses on available-for-sale securities | 455.3 | ||||
| Net income attributable to common stockholders | 128.8 | ||||
| Adjustments for non-EAD (1): | |||||
| Realized gains on investment securities | (134.7) | ||||
| Unrealized losses on investment securities | 3.4 | ||||
| Provision for credit losses on investment securities | 9.8 | ||||
| Realized and unrealized gains on mortgage servicing rights, net | (144.6) | ||||
| Realized gain on termination or expiration of interest rate swaps and swaptions | (2.4) | ||||
| Unrealized gains on interest rate swaps and swaptions | (25.5) | ||||
| Realized and unrealized losses on other derivative instruments | 382.7 | ||||
| Other loss | 3.9 | ||||
| Change in servicing reserves | 0.4 | ||||
| Non-cash equity compensation expense | 11.5 | ||||
| Other nonrecurring expenses | 5.2 | ||||
| Net provision for income taxes on non-EAD (1) | 5.7 | ||||
| Earnings available for distribution to common stockholders (1) | $ | 244.2 |
____________________
(1)EAD is a non-GAAP measure that we define as comprehensive (loss) income attributable to common stockholders, excluding “realized and unrealized gains and losses” (provision for (reversal of) credit losses, realized and unrealized gains and losses on the aggregate portfolio, reserve expense for representation and warranty obligations on MSR, non-cash compensation expense related to restricted common stock, other nonrecurring expenses and restructuring charges). As defined, EAD includes net interest income, accrual and settlement of interest on derivatives, dollar roll income on TBAs, U.S. Treasury futures income, servicing income, net of estimated amortization on MSR and recurring cash related operating expenses. Dollar roll income is the economic equivalent to holding and financing Agency RMBS using short-term repurchase agreements. U.S. Treasury futures income is the economic equivalent to holding and financing a relevant cheapest-to-deliver U.S. Treasury note or bond using short-term repurchase agreements. EAD provides supplemental information to assist investors in analyzing the Company’s results of operations and helps facilitate comparisons to industry peers. EAD is one of several measures our board of directors considers to determine the amount of dividends to declare on our common stock and should not be considered an indication of our taxable income or as a proxy for the amount of dividends we may declare.
48
Table of Contents
U.S. GAAP to Estimated Taxable Income
The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and TRSs for the years ended December 31, 2021 and 2020:
| Year Ended December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | TRS | REIT | Eliminations | Consolidated | ||||||||||
| GAAP net income, pre-tax | $ | 60.1 | $ | 131.3 | $ | — | $ | 191.4 | ||||||
| State taxes | 10.6 | — | — | 10.6 | ||||||||||
| Adjusted GAAP net income, pre-tax | 70.7 | 131.3 | — | 202.0 | ||||||||||
| Permanent differences | ||||||||||||||
| State deferred tax benefit | (9.0) | — | — | (9.0) | ||||||||||
| Other permanent differences | — | 0.1 | — | 0.1 | ||||||||||
| Temporary differences | ||||||||||||||
| Net accretion of OID and market discount | (53.7) | (59.4) | — | (113.1) | ||||||||||
| Net unrealized gains and losses | (137.3) | (31.6) | — | (168.9) | ||||||||||
| Net realized gains and losses on sales of RMBS | — | (4.9) | — | (4.9) | ||||||||||
| Credit loss impairment | — | 9.8 | — | 9.8 | ||||||||||
| Other temporary differences | 5.8 | 2.0 | — | 7.8 | ||||||||||
| Capital loss carryforward deferral | — | 16.6 | — | 16.6 | ||||||||||
| Estimated taxable (loss) income | (123.5) | 63.9 | — | (59.6) | ||||||||||
| Dividend paid deduction | — | (63.9) | — | (63.9) | ||||||||||
| Estimated taxable loss post-dividend deduction | $ | (123.5) | $ | — | $ | — | $ | (123.5) |
| Year Ended December 31, 2020 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in millions) | TRS | REIT | Eliminations | Consolidated | ||||||||||
| GAAP net (loss) income, pre-tax | $ | (175.7) | $ | (1,508.9) | $ | 18.8 | $ | (1,665.8) | ||||||
| State taxes | (1.2) | (0.1) | — | (1.3) | ||||||||||
| Adjusted GAAP net (loss) income, pre-tax | (176.9) | (1,509.0) | 18.8 | (1,667.1) | ||||||||||
| Permanent differences | ||||||||||||||
| Intercompany RMBS sales | — | — | (18.8) | (18.8) | ||||||||||
| Other permanent differences | 0.2 | 1.3 | — | 1.5 | ||||||||||
| Temporary differences | ||||||||||||||
| Net accretion of OID and market discount | (48.7) | (148.5) | — | (197.2) | ||||||||||
| Net unrealized gains and losses on derivatives | 237.7 | 38.9 | — | 276.6 | ||||||||||
| Net realized gains and losses on sales of RMBS | — | (247.9) | — | (247.9) | ||||||||||
| Credit loss impairment | — | 60.5 | — | 60.5 | ||||||||||
| Other temporary differences | 2.7 | 5.7 | — | 8.4 | ||||||||||
| Capital loss carryforward deferral | — | 1,158.5 | — | 1,158.5 | ||||||||||
| Estimated taxable income (loss) | 15.0 | (640.5) | — | (625.5) | ||||||||||
| Dividend paid deduction | — | — | — | — | ||||||||||
| Estimated taxable income (loss) post-dividend deduction | $ | 15.0 | $ | (640.5) | $ | — | $ | (625.5) |
The permanent tax differences recorded in 2021 include a difference related to officer’s compensation deduction limitations, a recurring difference in compensation expense related to restricted stock dividends and vesting and state deferred tax benefit. The permanent tax differences recorded in 2020 include a difference related to the intercompany sales of RMBS and a recurring difference in compensation expense related to restricted stock dividends and vesting. Temporary differences recorded in 2021 and 2020 are principally timing differences between U.S. GAAP and tax accounting related to unrealized gains and losses from derivative instruments, realized and unrealized gains and losses from MSR and RMBS, accretion and amortization from RMBS and changes in reserves related to servicing advances and allowance for credit losses on certain RMBS.
49
Table of Contents
Change in Accumulated Other Comprehensive Income
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding Agency interest-only securities, do not impact our GAAP net (loss) income or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive income.” As a result of this fair value accounting through stockholders’ equity, we expect our net income to have less significant fluctuations and result in less U.S. GAAP to taxable income timing differences, than if the portfolio were accounted for as trading instruments.
Dividends
For the year ended December 31, 2021, we declared cash dividends totaling $0.68 per share. As a REIT, we are required to distribute at least 90% of our taxable income to stockholders, subject to certain distribution requirements. For the year ended December 31, 2021, our board of directors elected to make cash distributions in excess of REIT taxable income for the year. Temporary differences between GAAP net income (loss) and taxable income can generate deterioration in book value on a permanent and temporary basis as taxable income is distributed that has not been earned for U.S. GAAP purposes.
Liquidity and Capital Resources
Our liquidity and capital resources are managed and forecasted on a daily basis. We believe this ensures that we have sufficient liquidity to absorb market events that could negatively impact collateral valuations and result in margin calls. We also believe that it gives us the flexibility to manage our portfolio to take advantage of market opportunities.
Our principal sources of cash consist of borrowings under repurchase agreements, revolving credit facilities, term notes payable, payments of principal and interest we receive on our target assets, cash generated from our operating results, and proceeds from capital market transactions. We typically use cash to repay principal and interest on our borrowings, to purchase our target assets, to make dividend payments on our capital stock, and to fund our operations. To the extent that we raise additional equity capital through capital market transactions, we anticipate using cash proceeds from such transactions to purchase our target assets and for other general corporate purposes. Such general corporate purposes may include the refinancing or repayment of debt, the repurchase or redemption of common and preferred equity securities, and other capital expenditures.
As of December 31, 2021, we held $1.2 billion in cash and cash equivalents available to support our operations; $9.4 billion of AFS securities, MSR, and derivative assets held at fair value; and $8.9 billion of outstanding debt in the form of repurchase agreements, borrowings under revolving credit facilities, term notes payable and convertible senior notes. During the three and twelve months ended December 31, 2021, the debt-to-equity ratio funding our AFS securities, MSR and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, increased from 3.1:10 to 3.2:1.0 and decreased from 5.2:1.0 to 3.2:1.0, respectively. The slight increase for the three months ended December 31, 2021 was due to increased financing on Agency RMBS purchases. The decrease for the year ended December 31, 2021 was driven by decreased financing on Agency RMBS due to sales and prepayments on the related assets. During the three and twelve months ended December 31, 2021, our economic debt-to-equity ratio funding our AFS securities, MSR and Agency Derivatives, which includes unsecured borrowings under convertible senior notes and implied debt on net TBA notional, decreased from 6.1:1.0 to 4.7:1.0 and 6.8:1.0 to 4.7:1.0, respectively.
As of December 31, 2021, we held approximately $141.7 million of unpledged Agency securities and derivatives and $11.9 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on unpledged securities of approximately $133.5 million. As of December 31, 2021, we held approximately $60.8 million of unpledged MSR and $96.8 million of unpledged servicing advances. Overall, we had unused committed borrowing capacity on MSR asset and servicing advance financing facilities of $313.4 million and $180.8 million, respectively. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes. On a daily basis, we monitor and forecast our available, or excess, liquidity. Additionally, we frequently perform shock analyses against various market events to monitor the adequacy of our excess liquidity. If borrowing rates and/or collateral requirements change in the near term, we believe we are subject to less earnings volatility than a more leveraged organization.
During the year ended December 31, 2021, we did not experience any material issues accessing our funding sources. We expect ongoing sources of financing to be primarily repurchase agreements, revolving credit facilities, term notes payable, convertible notes and similar financing arrangements. We plan to finance our assets with a moderate amount of leverage, the level of which may vary based upon the particular characteristics of our portfolio and market conditions.
50
Table of Contents
As of December 31, 2021, we had master repurchase agreements in place with 39 counterparties (lenders), the majority of which are U.S. domiciled financial institutions, and we continue to evaluate additional counterparties to manage and optimize counterparty risk. Under our repurchase agreements, we are required to pledge additional assets as collateral to our lenders when the estimated fair value of the existing pledged collateral under such agreements declines and such lenders, through a margin call, demand additional collateral. Lenders generally make margin calls because of a perceived decline in the value of our assets collateralizing the repurchase agreements. This may occur following the monthly principal reduction of assets due to scheduled amortization and prepayments on the underlying mortgages, or may be caused by changes in market interest rates, a perceived decline in the market value of the investments and other market factors. To cover a margin call, we may pledge additional assets or cash. At maturity, any cash on deposit as collateral is generally applied against the repurchase agreement balance, thereby reducing the amount borrowed. Should the value of our assets suddenly decrease, significant margin calls on our repurchase agreements could result, causing an adverse change in our liquidity position.
In addition to our master repurchase agreements to fund our Agency and non-Agency securities, we have one repurchase facility and three revolving credit facilities that provide short- and long-term financing for our MSR portfolio. We also have one revolving credit facility that provides short-term financing for our servicing advances. An overview of the facilities is presented in the table below:
| (dollars in thousands) | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | ||||||||||||||||||
| Expiration Date (1) | Amount Outstanding | Unused Committed Capacity (2) | Unused Uncommitted Capacity | Total Capacity | Eligible Collateral | |||||||||||||
| August 31, 2022 | $ | 255,311 | $ | 94,689 | $ | 350,000 | $ | 700,000 | Mortgage servicing rights | |||||||||
| June 30, 2022 | $ | 125,000 | $ | — | $ | 275,000 | $ | 400,000 | Mortgage servicing rights (3) | |||||||||
| March 20, 2024 | $ | 146,250 | $ | 78,750 | $ | 75,000 | $ | 300,000 | Mortgage servicing rights (4) | |||||||||
| January 31, 2022 | $ | — | $ | 140,000 | $ | — | $ | 140,000 | Mortgage servicing rights | |||||||||
| September 28, 2022 | $ | 19,200 | $ | 180,800 | $ | — | $ | 200,000 | Mortgage servicing advances |
____________________
(1)The facilities are set to mature on the stated expiration date, unless extended pursuant to their terms.
(2)Represents unused capacity amounts to which commitment fees are charged.
(3)This repurchase facility is secured by the VFN issued in connection with the 2019 MSR securitization transaction, which is collateralized by our MSR.
(4)The revolving period of this facility ceases on March 17, 2023, at which time the facility starts a 12-month amortization period.
We are subject to a variety of financial covenants under our lending agreements. The following represent the most restrictive financial covenants across our lending agreements as of December 31, 2021:
•Total indebtedness to tangible net worth must be less than 8.0:1.0. As of December 31, 2021, our total indebtedness to tangible net worth, as defined, was 3.3:1.0.
•Cash liquidity must be greater than $200.0 million. As of December 31, 2021, our liquidity, as defined, was $1.2 billion.
•Net worth must be greater than the higher of $1.5 billion or 50% of the highest net worth during the 24 calendar months prior, measured beginning March 31, 2020. As of December 31, 2021, 50% of the highest net worth during the 24 calendar months prior, as defined, was $1.6 billion and our net worth, as defined, was $2.7 billion.
We are also subject to additional financial covenants in connection with various other agreements we enter into in the normal course of our business. We intend to continue to operate in a manner which complies with all of our financial covenants.
51
Table of Contents
The following table summarizes assets at carrying values that were pledged or restricted as collateral for the future payment obligations of repurchase agreements, revolving credit facilities, term notes payable and derivative instruments at December 31, 2021 and December 31, 2020:
| (in thousands) | December 31, 2021 | December 31, 2020 | ||||
|---|---|---|---|---|---|---|
| Available-for-sale securities, at fair value | $ | 7,009,449 | $ | 14,633,217 | ||
| Mortgage servicing rights, at fair value | 2,130,807 | 1,146,710 | ||||
| Restricted cash | 747,979 | 1,126,439 | ||||
| Due from counterparties | 33,718 | 21,312 | ||||
| Derivative assets, at fair value | 39,608 | 61,557 | ||||
| Other assets | 33,767 | 28,540 | ||||
| Total | $ | 9,995,328 | $ | 17,017,775 |
Although we generally intend to hold our target assets as long-term investments, we may sell certain of our assets in order to manage our interest rate risk and liquidity needs, to meet other operating objectives and to adapt to market conditions. Our Agency RMBS are generally actively traded and thus, in most circumstances, readily liquid. However, certain of our assets, including MSR, are subject to longer trade timelines, and, as a result, market conditions could significantly and adversely affect the liquidity of our assets. Any illiquidity of our assets may make it difficult for us to sell such assets if the need or desire arises. Our ability to quickly sell certain assets, such as MSR may be limited by delays encountered while obtaining certain regulatory approvals required for such dispositions and may be further limited by delays due to the time period needed for negotiating transaction documents, conducting diligence, and complying with regulatory requirements regarding the transfer of such assets before settlement may occur. Consequently, even if we identify a buyer for our MSR, there is no assurance that we would be able to quickly sell such assets if the need or desire arises.
In addition, if we are required to liquidate all or a portion of our portfolio quickly, we may realize significantly less than the value at which we previously recorded our assets. Assets that are illiquid are more difficult to finance, and to the extent that we use leverage to finance assets that become illiquid, we may lose that leverage or have it reduced. Assets tend to become less liquid during times of financial stress, which is often the time that liquidity is most needed. As a result, our ability to sell assets or vary our portfolio in response to changes in economic and other conditions may be limited by liquidity constraints, which could adversely affect our results of operations and financial condition.
We cannot predict the timing and impact of future sales of our assets, if any. Because many of our assets are financed with repurchase agreements, revolving credit facilities and term notes payable, a significant portion of the proceeds from sales of our assets (if any), prepayments and scheduled amortization are used to repay balances under these financing sources.
The following table provides the maturities of our repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes as of December 31, 2021 and December 31, 2020:
| (in thousands) | December 31, 2021 | December 31, 2020 | ||||
|---|---|---|---|---|---|---|
| Within 30 days | $ | 1,771,027 | $ | 5,370,506 | ||
| 30 to 59 days | 1,807,544 | 4,292,861 | ||||
| 60 to 89 days | 1,981,056 | 2,062,234 | ||||
| 90 to 119 days | 1,249,435 | 1,610,198 | ||||
| 120 to 364 days | 1,265,638 | 1,868,099 | ||||
| One to three years | 543,026 | 510,013 | ||||
| Three to five years | 281,083 | 395,609 | ||||
| Total | $ | 8,898,809 | $ | 16,109,520 |
52
Table of Contents
As of the date of this filing, we have sufficient liquid assets to satisfy all of our short-term recourse liabilities and to satisfy covenants in our financing documents. With respect to the next twelve months, we expect that our cash on hand combined with the cash flow provided by our operations will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls and operating expenses. While it is inherently more difficult to forecast beyond the next twelve months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from repurchase agreements and other financing arrangements, proceeds from capital market transactions and the liquidation or refinancing of our assets.
For the year ended December 31, 2021, our restricted and unrestricted cash balance decreased approximately $557.8 million to $2.1 billion at December 31, 2021. The cash movements can be summarized by the following:
•Cash flows from operating activities. For the year ended December 31, 2021, operating activities increased our cash balances by approximately $423.5 million, primarily driven by our financial results for the year.
•Cash flows from investing activities. For the year ended December 31, 2021, investing activities increased our cash balances by approximately $6.3 billion, primarily driven by proceeds from sales of and principal payments on AFS securities, offset by purchases of AFS securities and MSR.
•Cash flows from financing activities. For the year ended December 31, 2021, financing activities decreased our cash balance by approximately $7.3 billion, primarily driven by decreases in repurchase agreements as a result of sales of and principal payments on AFS securities.
Recently Issued Accounting Standards
Refer to Note 2 - Basis of Presentation and Significant Accounting Policies of the notes to the consolidated financial statements included in Item 8 of this Form 10-K.
Inflation
Substantially all of our assets and liabilities are financial in nature. As a result, changes in interest rates and other factors impact our performance far more than does inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Our financial statements are prepared in accordance with U.S. GAAP and dividends are based upon net ordinary income and capital gains as calculated for tax purposes; in each case, our results of operations and reported assets, liabilities and equity are measured with reference to historical cost or fair value without considering inflation.
Other Matters
We intend to conduct our business so as to maintain our exempt status under, and not to become regulated as, an investment company for purposes of the 1940 Act. If we failed to maintain our exempt status under the 1940 Act and became regulated as an investment company, our ability to, among other things, use leverage would be substantially reduced and, as a result, we would be unable to conduct our business as described in Item 1, “Business - Other Business - Regulation” of this Annual Report on Form 10-K. Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the 1940 Act in order to maintain our exempt status. As of December 31, 2021, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Code for the year ended December 31, 2021. We also calculate that our revenue qualified for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2021. Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2021, we believe that we qualified as a REIT under the Code.