|
Maryland
|
|
13-3974868
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
350 Park Avenue, 20th Floor, New York, New York
|
|
10022
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
|
|
|
|
|
Emerging growth company
o
|
|
|
Page
|
|
|
|
|
PART I
|
||
FINANCIAL INFORMATION
|
||
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MFA FINANCIAL, INC.
CONSOLIDATED BALANCE SHEET
|
||||||||
(In Thousands Except Per Share Amounts)
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
|
(Unaudited)
|
|
|
||||
Assets:
|
|
|
|
|
|
|
||
Mortgage-backed securities (“MBS”) and credit risk transfer (“CRT”) securities:
|
|
|
|
|
|
|
||
Agency MBS, at fair value ($3,125,864 and $3,540,401 pledged as collateral, respectively)
|
|
$
|
3,248,007
|
|
|
$
|
3,738,497
|
|
Non-Agency MBS, at fair value ($3,548,633 and $4,892,399 pledged as collateral, respectively)
(1)
|
|
4,592,275
|
|
|
5,825,816
|
|
||
CRT securities, at fair value ($517,067 and $357,488 pledged as collateral, respectively)
|
|
636,315
|
|
|
404,850
|
|
||
Securities obtained and pledged as collateral, at fair value
|
|
370,837
|
|
|
510,767
|
|
||
Residential whole loans, at carrying value ($270,553 and $427,880 pledged as collateral, respectively)
(2)
|
|
661,319
|
|
|
590,540
|
|
||
Residential whole loans, at fair value ($671,106 and $734,331 pledged as collateral, respectively)
(2)
|
|
983,270
|
|
|
814,682
|
|
||
Cash and cash equivalents
|
|
745,480
|
|
|
260,112
|
|
||
Restricted cash
|
|
11,843
|
|
|
58,463
|
|
||
Other assets
|
|
287,470
|
|
|
280,295
|
|
||
Total Assets
|
|
$
|
11,536,816
|
|
|
$
|
12,484,022
|
|
|
|
|
|
|
||||
Liabilities:
|
|
|
|
|
||||
Repurchase agreements and other advances
|
|
$
|
7,040,844
|
|
|
$
|
8,687,268
|
|
Obligation to return securities obtained as collateral, at fair value
|
|
510,237
|
|
|
510,767
|
|
||
8% Senior Notes due 2042 (“Senior Notes”)
|
|
96,753
|
|
|
96,733
|
|
||
Payable for unsettled MBS and residential whole loans purchases
|
|
364,389
|
|
|
—
|
|
||
Other liabilities
|
|
249,949
|
|
|
155,352
|
|
||
Total Liabilities
|
|
$
|
8,262,172
|
|
|
$
|
9,450,120
|
|
|
|
|
|
|
||||
Commitments and contingencies (See Note 11)
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
Stockholders’ Equity:
|
|
|
|
|
||||
Preferred stock, $.01 par value; 7.50% Series B cumulative redeemable; 8,050 shares authorized;
8,000 shares issued and outstanding ($200,000 aggregate liquidation preference) |
|
$
|
80
|
|
|
$
|
80
|
|
Common stock, $.01 par value; 886,950 shares authorized; 396,311 and 371,854 shares issued
and outstanding, respectively |
|
3,963
|
|
|
3,719
|
|
||
Additional paid-in capital, in excess of par
|
|
3,214,701
|
|
|
3,029,062
|
|
||
Accumulated deficit
|
|
(576,482
|
)
|
|
(572,641
|
)
|
||
Accumulated other comprehensive income
|
|
632,382
|
|
|
573,682
|
|
||
Total Stockholders’ Equity
|
|
$
|
3,274,644
|
|
|
$
|
3,033,902
|
|
Total Liabilities and Stockholders’ Equity
|
|
$
|
11,536,816
|
|
|
$
|
12,484,022
|
|
(1)
|
Includes approximately
$174.4 million
of Non-Agency MBS transferred to consolidated VIEs at
December 31, 2016
. Such assets can be used only to settle the obligations of each respective VIE.
|
(2)
|
Includes approximately
$134.1 million
of Residential whole loans, at carrying value and
$42.2 million
of Residential whole loans, at fair value transferred to a consolidated VIE at June 30, 2017. Such assets can be used only to settle the obligations of the VIE.
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
||||||||||||||||
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands, Except Per Share Amounts)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Interest Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
|
|
$
|
16,587
|
|
|
$
|
21,592
|
|
|
$
|
34,481
|
|
|
$
|
45,589
|
|
Non-Agency MBS
|
|
74,217
|
|
|
83,765
|
|
|
156,460
|
|
|
169,917
|
|
||||
CRT securities
|
|
7,846
|
|
|
3,222
|
|
|
14,222
|
|
|
5,914
|
|
||||
Residential whole loans held at carrying value
|
|
8,503
|
|
|
5,758
|
|
|
17,193
|
|
|
10,195
|
|
||||
Other interest-earning investments
|
|
1,957
|
|
|
—
|
|
|
3,656
|
|
|
—
|
|
||||
Cash and cash equivalent investments
|
|
1,047
|
|
|
170
|
|
|
1,402
|
|
|
310
|
|
||||
Interest Income
|
|
$
|
110,157
|
|
|
$
|
114,507
|
|
|
$
|
227,414
|
|
|
$
|
231,925
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest Expense:
|
|
|
|
|
|
|
|
|
||||||||
Repurchase agreements and other advances
|
|
$
|
46,802
|
|
|
$
|
45,574
|
|
|
$
|
95,141
|
|
|
$
|
90,969
|
|
Senior Notes and other interest expense
|
|
2,220
|
|
|
2,146
|
|
|
4,230
|
|
|
4,351
|
|
||||
Interest Expense
|
|
$
|
49,022
|
|
|
$
|
47,720
|
|
|
$
|
99,371
|
|
|
$
|
95,320
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net Interest Income
|
|
$
|
61,135
|
|
|
$
|
66,787
|
|
|
$
|
128,043
|
|
|
$
|
136,605
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other-Than-Temporary Impairments:
|
|
|
|
|
|
|
|
|
||||||||
Total other-than-temporary impairment losses
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(63
|
)
|
|
$
|
—
|
|
Portion of loss reclassed from other comprehensive income
|
|
(618
|
)
|
|
—
|
|
|
(969
|
)
|
|
—
|
|
||||
Net Impairment Losses Recognized in Earnings
|
|
$
|
(618
|
)
|
|
$
|
—
|
|
|
$
|
(1,032
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other Income, net:
|
|
|
|
|
|
|
|
|
||||||||
Net gain on residential whole loans held at fair value
|
|
$
|
16,208
|
|
|
$
|
15,742
|
|
|
$
|
29,981
|
|
|
$
|
28,090
|
|
Net gain on sales of MBS and U.S. Treasury securities
|
|
5,889
|
|
|
9,241
|
|
|
15,597
|
|
|
18,986
|
|
||||
Other, net
|
|
14,847
|
|
|
2,047
|
|
|
19,359
|
|
|
2,665
|
|
||||
Other Income, net
|
|
$
|
36,944
|
|
|
$
|
27,030
|
|
|
$
|
64,937
|
|
|
$
|
49,741
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating and Other Expense:
|
|
|
|
|
|
|
|
|
||||||||
Compensation and benefits
|
|
$
|
7,573
|
|
|
$
|
7,022
|
|
|
$
|
15,366
|
|
|
$
|
14,429
|
|
Other general and administrative expense
|
|
5,754
|
|
|
4,881
|
|
|
9,979
|
|
|
8,799
|
|
||||
Loan servicing and other related operating expenses
|
|
4,199
|
|
|
2,964
|
|
|
8,608
|
|
|
6,098
|
|
||||
Operating and Other Expense
|
|
$
|
17,526
|
|
|
$
|
14,867
|
|
|
$
|
33,953
|
|
|
$
|
29,326
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net Income
|
|
$
|
79,935
|
|
|
$
|
78,950
|
|
|
$
|
157,995
|
|
|
$
|
157,020
|
|
Less Preferred Stock Dividends
|
|
3,750
|
|
|
3,750
|
|
|
7,500
|
|
|
7,500
|
|
||||
Net Income Available to Common Stock and Participating Securities
|
|
$
|
76,185
|
|
|
$
|
75,200
|
|
|
$
|
150,495
|
|
|
$
|
149,520
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per Common Share - Basic and Diluted
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
$
|
0.39
|
|
|
$
|
0.40
|
|
|
|
|
|
|
|
|
|
|
||||||||
Dividends Declared per Share of Common Stock
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
$
|
0.40
|
|
|
$
|
0.40
|
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)
(UNAUDITED)
|
||||||||||||||||
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income
|
|
$
|
79,935
|
|
|
$
|
78,950
|
|
|
$
|
157,995
|
|
|
$
|
157,020
|
|
Other Comprehensive Income/(Loss):
|
|
|
|
|
|
|
|
|
||||||||
Unreali
zed (loss)/gain on
Agency MBS, net
|
|
(11,157
|
)
|
|
11,572
|
|
|
(19,209
|
)
|
|
24,798
|
|
||||
Unrealized gain on Non-Agency MBS, net
|
|
56,167
|
|
|
93,662
|
|
|
83,663
|
|
|
35,300
|
|
||||
Reclassification adjustment for MBS sales included in net income
|
|
(5,656
|
)
|
|
(8,688
|
)
|
|
(15,602
|
)
|
|
(19,651
|
)
|
||||
Reclassification adjustment for other-than-temporary impairments included in net income
|
|
(618
|
)
|
|
—
|
|
|
(1,032
|
)
|
|
—
|
|
||||
Derivative hedging instrument fair value changes, net
|
|
(1,017
|
)
|
|
(13,230
|
)
|
|
10,880
|
|
|
(62,572
|
)
|
||||
Other Comprehensive Income/(Loss)
|
|
37,719
|
|
|
83,316
|
|
|
58,700
|
|
|
(22,125
|
)
|
||||
Comprehensive income before preferred stock dividends
|
|
$
|
117,654
|
|
|
$
|
162,266
|
|
|
$
|
216,695
|
|
|
$
|
134,895
|
|
Dividends declared on preferred stock
|
|
(3,750
|
)
|
|
(3,750
|
)
|
|
(7,500
|
)
|
|
(7,500
|
)
|
||||
Comprehensive Income Available to Common Stock and Participating Securities
|
|
$
|
113,904
|
|
|
$
|
158,516
|
|
|
$
|
209,195
|
|
|
$
|
127,395
|
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(UNAUDITED)
|
||||||||||||||||||||||||||||||
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||||||||||
(In Thousands,
Except Per Share Amounts)
|
|
Preferred Stock
7.50% Series B Cumulative Redeemable - Liquidation Preference $25.00 per Share |
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Accumulated
Deficit |
|
Accumulated Other Comprehensive Income
|
|
Total
|
||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|||||||||||||||||||
Balance at December 31, 2016
|
|
8,000
|
|
|
$
|
80
|
|
|
371,854
|
|
|
$
|
3,719
|
|
|
$
|
3,029,062
|
|
|
$
|
(572,641
|
)
|
|
$
|
573,682
|
|
|
$
|
3,033,902
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
157,995
|
|
|
—
|
|
|
157,995
|
|
||||||
Issuance of common stock, net of expenses
(1)
|
|
—
|
|
|
—
|
|
|
24,953
|
|
|
244
|
|
|
186,006
|
|
|
—
|
|
|
—
|
|
|
186,250
|
|
||||||
Repurchase of shares of common stock
(1)
|
|
—
|
|
|
—
|
|
|
(496
|
)
|
|
—
|
|
|
(3,892
|
)
|
|
—
|
|
|
—
|
|
|
(3,892
|
)
|
||||||
Equity based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,300
|
|
|
—
|
|
|
—
|
|
|
3,300
|
|
||||||
Accrued dividends attributable to stock-based awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
225
|
|
|
—
|
|
|
—
|
|
|
225
|
|
||||||
Dividends declared on common stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(153,855
|
)
|
|
—
|
|
|
(153,855
|
)
|
||||||
Dividends declared on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,500
|
)
|
|
—
|
|
|
(7,500
|
)
|
||||||
Dividends attributable to dividend equivalents
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(481
|
)
|
|
—
|
|
|
(481
|
)
|
||||||
Change in unrealized gains on MBS, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47,820
|
|
|
47,820
|
|
||||||
Derivative hedging instrument fair value changes, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,880
|
|
|
10,880
|
|
||||||
Balance at June 30, 2017
|
|
8,000
|
|
|
$
|
80
|
|
|
396,311
|
|
|
$
|
3,963
|
|
|
$
|
3,214,701
|
|
|
$
|
(576,482
|
)
|
|
$
|
632,382
|
|
|
$
|
3,274,644
|
|
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||||||||||||
(In Thousands,
Except Per Share Amounts) |
|
Preferred Stock
7.50% Series B Cumulative Redeemable - Liquidation Preference $25.00 per Share |
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Accumulated
Deficit |
|
Accumulated Other Comprehensive Income
|
|
Total
|
||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|||||||||||||||||||
Balance at December 31, 2015
|
|
8,000
|
|
|
$
|
80
|
|
|
370,584
|
|
|
$
|
3,706
|
|
|
$
|
3,019,956
|
|
|
$
|
(572,332
|
)
|
|
$
|
515,851
|
|
|
$
|
2,967,261
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
157,020
|
|
|
—
|
|
|
157,020
|
|
||||||
Issuance of common stock, net of expenses
(1)
|
|
—
|
|
|
—
|
|
|
647
|
|
|
4
|
|
|
596
|
|
|
—
|
|
|
—
|
|
|
600
|
|
||||||
Repurchase of shares of common stock
(1)
|
|
—
|
|
|
—
|
|
|
(204
|
)
|
|
—
|
|
|
(1,384
|
)
|
|
—
|
|
|
—
|
|
|
(1,384
|
)
|
||||||
Equity based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,038
|
|
|
—
|
|
|
—
|
|
|
3,038
|
|
||||||
Accrued dividends attributable to stock-based awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(345
|
)
|
|
—
|
|
|
—
|
|
|
(345
|
)
|
||||||
Dividends declared on common stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(148,438
|
)
|
|
—
|
|
|
(148,438
|
)
|
||||||
Dividends declared on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,500
|
)
|
|
—
|
|
|
(7,500
|
)
|
||||||
Dividends attributable to dividend equivalents
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(459
|
)
|
|
—
|
|
|
(459
|
)
|
||||||
Change in unrealized losses on MBS, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,447
|
|
|
40,447
|
|
||||||
Derivative hedging instruments fair value changes, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(62,572
|
)
|
|
(62,572
|
)
|
||||||
Balance at June 30, 2016
|
|
8,000
|
|
|
$
|
80
|
|
|
371,027
|
|
|
$
|
3,710
|
|
|
$
|
3,021,861
|
|
|
$
|
(571,709
|
)
|
|
$
|
493,726
|
|
|
$
|
2,947,668
|
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
||||||||
|
|
Six Months Ended
June 30, |
||||||
(In Thousands)
|
|
2017
|
|
2016
|
||||
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
||
Net income
|
|
$
|
157,995
|
|
|
$
|
157,020
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|||
Gain on sales of MBS and U.S. Treasury securities
|
|
(15,597
|
)
|
|
(18,986
|
)
|
||
Gain on sales of real estate owned
|
|
(2,039
|
)
|
|
(1,107
|
)
|
||
Gain on liquidation of residential whole loans
|
|
(2,059
|
)
|
|
—
|
|
||
Other-than-temporary impairment charges
|
|
1,032
|
|
|
—
|
|
||
Accretion of purchase discounts on MBS and CRT securities and residential whole loans
|
|
(46,179
|
)
|
|
(42,738
|
)
|
||
Amortization of purchase premiums on MBS and CRT securities
|
|
16,002
|
|
|
17,417
|
|
||
Depreciation and amortization on real estate, fixed assets and other assets
|
|
439
|
|
|
565
|
|
||
Equity-based compensation expense
|
|
3,459
|
|
|
3,042
|
|
||
Unrealized gain on residential whole loans at fair value
|
|
(7,209
|
)
|
|
(14,616
|
)
|
||
Decrease/(increase) in other assets and other
|
|
960
|
|
|
(73,632
|
)
|
||
(Decrease)/increase in other liabilities
|
|
(10,660
|
)
|
|
9,141
|
|
||
Net cash provided by operating activities
|
|
$
|
96,144
|
|
|
$
|
36,106
|
|
|
|
|
|
|
||||
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
||
Principal payments on MBS and CRT securities and other investments
|
|
$
|
2,461,731
|
|
|
$
|
1,631,361
|
|
Proceeds from sales of MBS and U.S. Treasury securities
|
|
177,625
|
|
|
51,819
|
|
||
Purchases of MBS and CRT securities and other investments
|
|
(888,736
|
)
|
|
(924,705
|
)
|
||
Purchases of residential whole loans and capitalized advances
|
|
(9,408
|
)
|
|
(256,299
|
)
|
||
Principal payments on residential whole loans
|
|
69,615
|
|
|
47,104
|
|
||
Proceeds from sales of real estate owned
|
|
30,459
|
|
|
16,133
|
|
||
Redemption of Federal Home Loan Bank stock
|
|
10,422
|
|
|
36,395
|
|
||
Additions to leasehold improvements, furniture and fixtures
|
|
(333
|
)
|
|
(247
|
)
|
||
Net cash provided by investing activities
|
|
$
|
1,851,375
|
|
|
$
|
601,561
|
|
|
|
|
|
|
||||
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
||
Principal payments on repurchase agreements and other advances
|
|
$
|
(39,588,099
|
)
|
|
$
|
(40,222,753
|
)
|
Proceeds from borrowings under repurchase agreements and other advances
|
|
37,941,405
|
|
|
39,872,388
|
|
||
Proceeds from issuance of securitized debt
|
|
147,847
|
|
|
—
|
|
||
Principal payments on securitized debt
|
|
(2,652
|
)
|
|
(22,057
|
)
|
||
Payments made for securitization related costs
|
|
(1,008
|
)
|
|
—
|
|
||
Payments made for margin calls and settlements on repurchase agreements and interest rate swap agreements (“Swaps”)
|
|
(40,478
|
)
|
|
(181,400
|
)
|
||
Proceeds from reverse margin calls and settlements on repurchase agreements and Swaps
|
|
51,517
|
|
|
89,700
|
|
||
Proceeds from issuances of common stock
|
|
186,250
|
|
|
600
|
|
||
Dividends paid on preferred stock
|
|
(7,500
|
)
|
|
(7,500
|
)
|
||
Dividends paid on common stock and dividend equivalents
|
|
(149,433
|
)
|
|
(148,887
|
)
|
||
Net cash used in financing activities
|
|
$
|
(1,462,151
|
)
|
|
$
|
(619,909
|
)
|
Net increase in cash and cash equivalents
|
|
$
|
485,368
|
|
|
$
|
17,758
|
|
Cash and cash equivalents at beginning of period
|
|
$
|
260,112
|
|
|
$
|
165,007
|
|
Cash and cash equivalents at end of period
|
|
$
|
745,480
|
|
|
$
|
182,765
|
|
|
|
|
|
|
||||
Non-cash Investing and Financing Activities:
|
|
|
|
|
||||
Net decrease in securities obtained as collateral/obligation to return securities obtained as collateral
|
|
$
|
(2,782
|
)
|
|
$
|
(11,675
|
)
|
Transfer from residential whole loans to real estate owned
|
|
$
|
58,444
|
|
|
$
|
44,991
|
|
Dividends and dividend equivalents declared and unpaid
|
|
$
|
79,559
|
|
|
$
|
74,584
|
|
(In Thousands)
|
|
Principal/ Current
Face
|
|
Purchase
Premiums
|
|
Accretable
Purchase
Discounts
|
|
Discount
Designated
as Credit Reserve and
OTTI
(1)
|
|
Amortized
Cost
(2)
|
|
Fair Value
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Net
Unrealized
Gain/(Loss)
|
||||||||||||||||||
Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Fannie Mae
|
|
$
|
2,493,469
|
|
|
$
|
94,298
|
|
|
$
|
(46
|
)
|
|
$
|
—
|
|
|
$
|
2,587,721
|
|
|
$
|
2,598,146
|
|
|
$
|
32,459
|
|
|
$
|
(22,034
|
)
|
|
$
|
10,425
|
|
Freddie Mac
|
|
627,249
|
|
|
24,183
|
|
|
—
|
|
|
—
|
|
|
653,044
|
|
|
642,758
|
|
|
2,971
|
|
|
(13,257
|
)
|
|
(10,286
|
)
|
|||||||||
Ginnie Mae
|
|
6,867
|
|
|
124
|
|
|
—
|
|
|
—
|
|
|
6,991
|
|
|
7,103
|
|
|
112
|
|
|
—
|
|
|
112
|
|
|||||||||
Total Agency MBS
|
|
3,127,585
|
|
|
118,605
|
|
|
(46
|
)
|
|
—
|
|
|
3,247,756
|
|
|
3,248,007
|
|
|
35,542
|
|
|
(35,291
|
)
|
|
251
|
|
|||||||||
Non-Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Expected to Recover Par
(3)(4)
|
|
1,903,483
|
|
|
53
|
|
|
(26,737
|
)
|
|
—
|
|
|
1,876,799
|
|
|
1,907,798
|
|
|
31,286
|
|
|
(287
|
)
|
|
30,999
|
|
|||||||||
Expected to Recover Less than Par
(3)
|
|
2,921,366
|
|
|
—
|
|
|
(231,230
|
)
|
|
(626,498
|
)
|
|
2,063,638
|
|
|
2,684,477
|
|
|
621,057
|
|
|
(218
|
)
|
|
620,839
|
|
|||||||||
Total Non-Agency MBS
(5)
|
|
4,824,849
|
|
|
53
|
|
|
(257,967
|
)
|
|
(626,498
|
)
|
|
3,940,437
|
|
|
4,592,275
|
|
|
652,343
|
|
|
(505
|
)
|
|
651,838
|
|
|||||||||
Total MBS
|
|
7,952,434
|
|
|
118,658
|
|
|
(258,013
|
)
|
|
(626,498
|
)
|
|
7,188,193
|
|
|
7,840,282
|
|
|
687,885
|
|
|
(35,796
|
)
|
|
652,089
|
|
|||||||||
CRT securities
(6)
|
|
584,711
|
|
|
7,617
|
|
|
(4,281
|
)
|
|
—
|
|
|
588,047
|
|
|
636,315
|
|
|
48,268
|
|
|
—
|
|
|
48,268
|
|
|||||||||
Total MBS and CRT securities
|
|
$
|
8,537,145
|
|
|
$
|
126,275
|
|
|
$
|
(262,294
|
)
|
|
$
|
(626,498
|
)
|
|
$
|
7,776,240
|
|
|
$
|
8,476,597
|
|
|
$
|
736,153
|
|
|
$
|
(35,796
|
)
|
|
$
|
700,357
|
|
(In Thousands)
|
|
Principal/ Current
Face
|
|
Purchase
Premiums
|
|
Accretable
Purchase
Discounts
|
|
Discount
Designated
as Credit Reserve and
OTTI
(1)
|
|
Amortized
Cost
(2)
|
|
Fair Value
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Net
Unrealized
Gain/(Loss)
|
||||||||||||||||||
Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Fannie Mae
|
|
$
|
2,879,807
|
|
|
$
|
108,310
|
|
|
$
|
(51
|
)
|
|
$
|
—
|
|
|
$
|
2,988,066
|
|
|
$
|
3,014,464
|
|
|
$
|
45,706
|
|
|
$
|
(19,308
|
)
|
|
$
|
26,398
|
|
Freddie Mac
|
|
693,945
|
|
|
26,736
|
|
|
—
|
|
|
—
|
|
|
723,285
|
|
|
716,209
|
|
|
4,809
|
|
|
(11,885
|
)
|
|
(7,076
|
)
|
|||||||||
Ginnie Mae
|
|
7,550
|
|
|
136
|
|
|
—
|
|
|
—
|
|
|
7,686
|
|
|
7,824
|
|
|
138
|
|
|
—
|
|
|
138
|
|
|||||||||
Total Agency MBS
|
|
3,581,302
|
|
|
135,182
|
|
|
(51
|
)
|
|
—
|
|
|
3,719,037
|
|
|
3,738,497
|
|
|
50,653
|
|
|
(31,193
|
)
|
|
19,460
|
|
|||||||||
Non-Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Expected to Recover Par
(3)(4)
|
|
2,847,398
|
|
|
57
|
|
|
(24,273
|
)
|
|
—
|
|
|
2,823,182
|
|
|
2,847,291
|
|
|
26,477
|
|
|
(2,368
|
)
|
|
24,109
|
|
|||||||||
Expected to Recover Less than Par
(3)
|
|
3,359,200
|
|
|
—
|
|
|
(253,918
|
)
|
|
(694,241
|
)
|
|
2,411,041
|
|
|
2,978,525
|
|
|
570,318
|
|
|
(2,834
|
)
|
|
567,484
|
|
|||||||||
Total Non-Agency MBS
(5)
|
|
6,206,598
|
|
|
57
|
|
|
(278,191
|
)
|
|
(694,241
|
)
|
|
5,234,223
|
|
|
5,825,816
|
|
|
596,795
|
|
|
(5,202
|
)
|
|
591,593
|
|
|||||||||
Total MBS
|
|
9,787,900
|
|
|
135,239
|
|
|
(278,242
|
)
|
|
(694,241
|
)
|
|
8,953,260
|
|
|
9,564,313
|
|
|
647,448
|
|
|
(36,395
|
)
|
|
611,053
|
|
|||||||||
CRT securities
(6)
|
|
384,993
|
|
|
3,312
|
|
|
(5,557
|
)
|
|
—
|
|
|
382,748
|
|
|
404,850
|
|
|
22,105
|
|
|
(3
|
)
|
|
22,102
|
|
|||||||||
Total MBS and CRT securities
|
|
$
|
10,172,893
|
|
|
$
|
138,551
|
|
|
$
|
(283,799
|
)
|
|
$
|
(694,241
|
)
|
|
$
|
9,336,008
|
|
|
$
|
9,969,163
|
|
|
$
|
669,553
|
|
|
$
|
(36,398
|
)
|
|
$
|
633,155
|
|
(1)
|
Discount designated as Credit Reserve and amounts related to OTTI are generally not expected to be accreted into interest income. Amounts disclosed at
June 30, 2017
reflect Credit Reserve of
$611.2 million
and OTTI of
$15.3 million
. Amounts disclosed at
December 31, 2016
reflect Credit Reserve of
$675.6 million
and OTTI of
$18.6 million
.
|
(2)
|
Includes principal payments receivable of
$1.6 million
and
$2.6 million
at
June 30, 2017
and
December 31, 2016
, respectively, which are not included in the Principal/Current Face.
|
(3)
|
Based on managemen
t
’
s
current estimates of future principal cash flows expected to be received.
|
(4)
|
Includes 3 Year Step-up securities, which at
June 30, 2017
had a
$1.7 billion
Principal/Current face,
$1.7 billion
amortized cost and
$1.7 billion
fair value. At
December 31, 2016
, 3 Year Step-up securities had a
$2.7 billion
Principal/Current face,
$2.7 billion
amortized cost and
$2.7 billion
fair value.
|
(5)
|
At
June 30, 2017
and
December 31, 2016
, the Company expected to recover approximately
87%
and
89%
, respectively, of the then-current face amount of Non-Agency MBS.
|
(6)
|
Amounts disclosed at
June 30, 2017
includes CRT securities with a fair value of
$497.0 million
for which the fair value option has been elected. Such securities had gross unrealized gains of approximately
$32.1 million
at
June 30, 2017
. Amounts disclosed at
December 31, 2016
includes CRT securities with a fair value of
$271.2 million
for which the fair value option has been elected. Such securities had gross unrealized gains of approximately
$12.7 million
and net unrealized losses of approximately
$3,000
at
December 31, 2016
.
|
|
|
Less than 12 Months
|
|
12 Months or more
|
|
Total
|
||||||||||||||||||||||||
|
Fair Value
|
|
Unrealized Losses
|
|
Number of Securities
|
Fair Value
|
|
Unrealized Losses
|
|
Number of Securities
|
Fair Value
|
|
Unrealized Losses
|
|||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||||||||||||||||
Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fannie Mae
|
|
$
|
455,698
|
|
|
$
|
3,956
|
|
|
103
|
|
|
$
|
809,588
|
|
|
$
|
18,078
|
|
|
157
|
|
|
$
|
1,265,286
|
|
|
$
|
22,034
|
|
Freddie Mac
|
|
258,941
|
|
|
5,648
|
|
|
49
|
|
|
226,159
|
|
|
7,609
|
|
|
65
|
|
|
485,100
|
|
|
13,257
|
|
||||||
Total Agency MBS
|
|
714,639
|
|
|
9,604
|
|
|
152
|
|
|
1,035,747
|
|
|
25,687
|
|
|
222
|
|
|
1,750,386
|
|
|
35,291
|
|
||||||
Non-Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Expected to Recover Par
(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,871
|
|
|
287
|
|
|
9
|
|
|
13,871
|
|
|
287
|
|
||||||
Expected to Recover Less than Par
(1)
|
|
3,318
|
|
|
112
|
|
|
1
|
|
|
7,860
|
|
|
106
|
|
|
1
|
|
|
11,178
|
|
|
218
|
|
||||||
Total Non-Agency MBS
|
|
3,318
|
|
|
112
|
|
|
1
|
|
|
21,731
|
|
|
393
|
|
|
10
|
|
|
25,049
|
|
|
505
|
|
||||||
Total MBS
|
|
717,957
|
|
|
9,716
|
|
|
153
|
|
|
1,057,478
|
|
|
26,080
|
|
|
232
|
|
|
1,775,435
|
|
|
35,796
|
|
||||||
CRT securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total MBS and CRT securities
|
|
$
|
717,957
|
|
|
$
|
9,716
|
|
|
153
|
|
|
$
|
1,057,478
|
|
|
$
|
26,080
|
|
|
232
|
|
|
$
|
1,775,435
|
|
|
$
|
35,796
|
|
(1)
|
Based on management’s current estimates of future principal cash flows expected to be received.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Total OTTI losses
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(63
|
)
|
|
$
|
—
|
|
OTTI reclassified from OCI
|
|
(618
|
)
|
|
—
|
|
|
(969
|
)
|
|
—
|
|
||||
OTTI recognized in earnings
|
|
$
|
(618
|
)
|
|
$
|
—
|
|
|
$
|
(1,032
|
)
|
|
$
|
—
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||
(In Thousands)
|
|
2017
|
|
2017
|
||||
Credit loss component of OTTI at beginning of period
|
|
$
|
37,719
|
|
|
$
|
37,305
|
|
Additions for credit related OTTI not previously recognized
|
|
—
|
|
|
63
|
|
||
Subsequent additional credit related OTTI recorded
|
|
618
|
|
|
969
|
|
||
Credit loss component of OTTI at end of period
|
|
$
|
38,337
|
|
|
$
|
38,337
|
|
|
|
Three Months Ended
June 30, 2017 |
|
Three Months Ended
June 30, 2016 |
||||||||||||
(In Thousands)
|
|
Discount
Designated as
Credit Reserve and OTTI
|
|
Accretable
Discount
(1)
|
Discount
Designated as
Credit Reserve and OTTI
|
|
Accretable Discount
(1)
|
|||||||||
Balance at beginning of period
|
|
$
|
(653,337
|
)
|
|
$
|
(269,724
|
)
|
|
$
|
(757,564
|
)
|
|
$
|
(281,331
|
)
|
Impact of RMBS Issuer Settlement
(2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(52,881
|
)
|
||||
Accretion of discount
|
|
—
|
|
|
20,223
|
|
|
—
|
|
|
19,511
|
|
||||
Realized credit losses
|
|
13,139
|
|
|
—
|
|
|
15,729
|
|
|
—
|
|
||||
Purchases
|
|
(484
|
)
|
|
(1,520
|
)
|
|
(6,581
|
)
|
|
1,774
|
|
||||
Sales
|
|
5,037
|
|
|
2,819
|
|
|
1,863
|
|
|
9,734
|
|
||||
Net impairment losses recognized in earnings
|
|
(618
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Transfers/release of credit reserve
|
|
9,765
|
|
|
(9,765
|
)
|
|
22,355
|
|
|
(22,355
|
)
|
||||
Balance at end of period
|
|
$
|
(626,498
|
)
|
|
$
|
(257,967
|
)
|
|
$
|
(724,198
|
)
|
|
$
|
(325,548
|
)
|
|
|
Six Months Ended
June 30, 2017 |
|
Six Months Ended
June 30, 2016 |
||||||||||||
(In Thousands)
|
|
Discount
Designated as Credit Reserve and OTTI |
|
Accretable
Discount (1) |
Discount
Designated as Credit Reserve and OTTI |
|
Accretable Discount
(1)
|
|||||||||
Balance at beginning of period
|
|
$
|
(694,241
|
)
|
|
$
|
(278,191
|
)
|
|
$
|
(787,541
|
)
|
|
$
|
(312,182
|
)
|
Impact of RMBS Issuer Settlement
(2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(52,881
|
)
|
||||
Accretion of discount
|
|
—
|
|
|
41,840
|
|
|
—
|
|
|
40,917
|
|
||||
Realized credit losses
|
|
25,463
|
|
|
—
|
|
|
33,779
|
|
|
—
|
|
||||
Purchases
|
|
(484
|
)
|
|
(1,520
|
)
|
|
(10,875
|
)
|
|
3,380
|
|
||||
Sales
|
|
24,778
|
|
|
(1,078
|
)
|
|
13,883
|
|
|
21,774
|
|
||||
Net impairment losses recognized in earnings
|
|
(1,032
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Transfers/release of credit reserve
|
|
19,018
|
|
|
(19,018
|
)
|
|
26,556
|
|
|
(26,556
|
)
|
||||
Balance at end of period
|
|
$
|
(626,498
|
)
|
|
$
|
(257,967
|
)
|
|
$
|
(724,198
|
)
|
|
$
|
(325,548
|
)
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
(In Thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|||||||||
AOCI from AFS securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized gain on AFS securities at beginning of period
|
|
$
|
629,487
|
|
|
$
|
529,151
|
|
|
$
|
620,403
|
|
|
$
|
585,250
|
|
Unrealized (loss)/gain on Agency MBS, net
|
|
(11,157
|
)
|
|
11,572
|
|
|
(19,209
|
)
|
|
24,798
|
|
||||
Unrealized gain on Non-Agency MBS, net
|
|
56,167
|
|
|
93,662
|
|
|
83,663
|
|
|
35,300
|
|
||||
Reclassification adjustment for MBS sales included in net income
|
|
(5,656
|
)
|
|
(8,688
|
)
|
|
(15,602
|
)
|
|
(19,651
|
)
|
||||
Reclassification adjustment for OTTI included in net income
|
|
(618
|
)
|
|
—
|
|
|
(1,032
|
)
|
|
—
|
|
||||
Change in AOCI from AFS securities
|
|
38,736
|
|
|
96,546
|
|
|
47,820
|
|
|
40,447
|
|
||||
Balance at end of period
|
|
$
|
668,223
|
|
|
$
|
625,697
|
|
|
$
|
668,223
|
|
|
$
|
625,697
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
(In Thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Agency MBS
|
|
|
|
|
|
|
|
|
||||||||
Coupon interest
|
|
$
|
24,904
|
|
|
$
|
30,848
|
|
|
$
|
51,117
|
|
|
$
|
62,980
|
|
Effective yield adjustment
(1)
|
|
(8,317
|
)
|
|
(9,256
|
)
|
|
(16,636
|
)
|
|
(17,391
|
)
|
||||
Interest income
|
|
$
|
16,587
|
|
|
$
|
21,592
|
|
|
$
|
34,481
|
|
|
$
|
45,589
|
|
|
|
|
|
|
|
|
|
|
||||||||
Legacy Non-Agency MBS
|
|
|
|
|
|
|
|
|
||||||||
Coupon interest
|
|
$
|
32,444
|
|
|
$
|
39,549
|
|
|
$
|
67,108
|
|
|
$
|
79,858
|
|
Effective yield adjustment
(2)
|
|
19,586
|
|
|
19,302
|
|
|
41,028
|
|
|
39,216
|
|
||||
Interest income
|
|
$
|
52,030
|
|
|
$
|
58,851
|
|
|
$
|
108,136
|
|
|
$
|
119,074
|
|
|
|
|
|
|
|
|
|
|
||||||||
3 Year Step-up securities
|
|
|
|
|
|
|
|
|
||||||||
Coupon interest
|
|
$
|
21,549
|
|
|
$
|
24,773
|
|
|
$
|
47,512
|
|
|
$
|
49,142
|
|
Effective yield adjustment
(1)
|
|
638
|
|
|
141
|
|
|
812
|
|
|
1,701
|
|
||||
Interest income
|
|
$
|
22,187
|
|
|
$
|
24,914
|
|
|
$
|
48,324
|
|
|
$
|
50,843
|
|
|
|
|
|
|
|
|
|
|
||||||||
CRT securities
|
|
|
|
|
|
|
|
|
||||||||
Coupon interest
|
|
$
|
6,586
|
|
|
$
|
2,807
|
|
|
$
|
11,843
|
|
|
$
|
5,163
|
|
Effective yield adjustment
(2)
|
|
1,260
|
|
|
415
|
|
|
2,379
|
|
|
751
|
|
||||
Interest income
|
|
$
|
7,846
|
|
|
$
|
3,222
|
|
|
$
|
14,222
|
|
|
$
|
5,914
|
|
(In Thousands)
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Balance at the beginning of period
|
|
$
|
769
|
|
|
$
|
1,128
|
|
|
$
|
990
|
|
|
$
|
1,165
|
|
Reversal of provisions for loan losses
|
|
(394
|
)
|
|
(105
|
)
|
|
(615
|
)
|
|
(142
|
)
|
||||
Balance at the end of period
|
|
$
|
375
|
|
|
$
|
1,023
|
|
|
$
|
375
|
|
|
$
|
1,023
|
|
(In Thousands)
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
(1)
|
|
2016
|
|
2017
(1)
|
|
2016
|
||||||||
Contractually required principal and interest
|
|
$
|
—
|
|
|
$
|
42,234
|
|
|
$
|
—
|
|
|
$
|
241,326
|
|
Contractual cash flows not expected to be collected (non-accretable yield)
|
|
—
|
|
|
(6,374
|
)
|
|
—
|
|
|
(35,037
|
)
|
||||
Expected cash flows to be collected
|
|
—
|
|
|
35,860
|
|
|
—
|
|
|
206,289
|
|
||||
Interest component of expected cash flows (accretable yield)
|
|
—
|
|
|
(11,240
|
)
|
|
—
|
|
|
(69,749
|
)
|
||||
Fair value at the date of acquisition
|
|
$
|
—
|
|
|
$
|
24,620
|
|
|
$
|
—
|
|
|
$
|
136,540
|
|
(In Thousands)
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
(1)
|
|
2016
|
|
2017
(1)
|
|
2016
|
||||||||
Balance at beginning of period
|
|
$
|
325,551
|
|
|
$
|
229,408
|
|
|
$
|
334,379
|
|
|
$
|
175,271
|
|
Additions
|
|
—
|
|
|
11,240
|
|
|
—
|
|
|
69,749
|
|
||||
Accretion
|
|
(8,503
|
)
|
|
(5,758
|
)
|
|
(17,193
|
)
|
|
(10,195
|
)
|
||||
Reclassifications from/(to) non-accretable difference, net
|
|
1,077
|
|
|
(363
|
)
|
|
939
|
|
|
(298
|
)
|
||||
Balance at end of period
|
|
$
|
318,125
|
|
|
$
|
234,527
|
|
|
$
|
318,125
|
|
|
$
|
234,527
|
|
(Dollars in Thousands)
|
|
June 30, 2017
(1)
|
|
December 31, 2016
|
||||
Outstanding principal balance
|
|
$
|
860,902
|
|
|
$
|
966,174
|
|
Aggregate fair value
|
|
$
|
744,072
|
|
|
$
|
814,682
|
|
Number of loans
|
|
3,335
|
|
|
3,812
|
|
(In Thousands)
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Coupon payments and other income received
|
|
$
|
9,974
|
|
|
$
|
5,333
|
|
|
$
|
18,148
|
|
|
$
|
9,734
|
|
Net unrealized gains
|
|
4,262
|
|
|
8,390
|
|
|
7,209
|
|
|
14,616
|
|
||||
Net gain on payoff/liquidation of loans
|
|
752
|
|
|
747
|
|
|
1,619
|
|
|
2,001
|
|
||||
Net gain on transfer to REO
|
|
1,220
|
|
|
1,272
|
|
|
3,005
|
|
|
1,739
|
|
||||
Total
|
|
$
|
16,208
|
|
|
$
|
15,742
|
|
|
$
|
29,981
|
|
|
$
|
28,090
|
|
(In Thousands)
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
REO
|
|
$
|
104,443
|
|
|
$
|
80,503
|
|
Corporate loan
|
|
100,201
|
|
|
85,800
|
|
||
Interest receivable
|
|
26,669
|
|
|
27,795
|
|
||
Swaps, at fair value
|
|
—
|
|
|
233
|
|
||
Goodwill
|
|
7,189
|
|
|
7,189
|
|
||
Prepaid and other assets
|
|
48,968
|
|
|
78,775
|
|
||
Total Other Assets
|
|
$
|
287,470
|
|
|
$
|
280,295
|
|
(In Thousands)
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Balance at beginning of period
|
|
$
|
98,708
|
|
|
$
|
43,291
|
|
|
$
|
80,503
|
|
|
$
|
28,026
|
|
Adjustments to record at lower of cost or fair value
|
|
(2,354
|
)
|
|
(1,219
|
)
|
|
(4,177
|
)
|
|
(2,996
|
)
|
||||
Transfer from residential whole loans
(1)
|
|
27,345
|
|
|
22,711
|
|
|
58,444
|
|
|
44,991
|
|
||||
Purchases and capital improvements
|
|
1,109
|
|
|
1,379
|
|
|
1,882
|
|
|
1,789
|
|
||||
Disposals
|
|
(20,365
|
)
|
|
(9,378
|
)
|
|
(32,209
|
)
|
|
(15,026
|
)
|
||||
Balance at end of period
|
|
$
|
104,443
|
|
|
$
|
56,784
|
|
|
$
|
104,443
|
|
|
$
|
56,784
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
Derivative Instrument
|
|
Designation
|
|
Balance Sheet Location
|
|
Notional Amount
|
|
Fair Value
|
|
Notional Amount
|
|
Fair Value
|
||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-cleared legacy Swaps
(1)
|
|
Hedging
|
|
Assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
350,000
|
|
|
$
|
233
|
|
Cleared Swaps
(2)
|
|
Hedging
|
|
Liabilities
|
|
$
|
2,550,000
|
|
|
$
|
—
|
|
|
$
|
2,550,000
|
|
|
$
|
(46,954
|
)
|
(In Thousands)
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
Agency MBS, at fair value
|
|
$
|
24,432
|
|
|
$
|
32,468
|
|
Restricted cash
|
|
5,039
|
|
|
53,849
|
|
||
Total assets pledged against Swaps
|
|
$
|
29,471
|
|
|
$
|
86,317
|
|
(Dollars in Thousands)
|
|
Three Months Ended
June 30, 2017 |
|
Six Months Ended
June 30, 2017 |
||||
New Swaps:
|
|
|
|
|
||||
Number of new Swaps
|
|
—
|
|
|
—
|
|
||
Aggregate notional amount
|
|
$
|
—
|
|
|
$
|
—
|
|
Swaps amortized/expired:
|
|
|
|
|
||||
Aggregate notional amount
|
|
$
|
300,000
|
|
|
$
|
350,000
|
|
Weighted average fixed-pay rate
|
|
0.57
|
%
|
|
0.58
|
%
|
|
|
June 30, 2017
|
|
December 31, 2016
|
|||||||||||||||||
Notional Amount
|
|
Weighted Average Fixed-Pay
Interest Rate
|
|
Weighted Average Variable
Interest Rate
(2)
|
Notional Amount
|
|
Weighted Average Fixed-Pay
Interest Rate
|
|
Weighted Average Variable
Interest Rate
(2)
|
||||||||||||
Maturity
(1)
|
|||||||||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Within 30 days
|
|
$
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
Over 30 days to 3 months
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50,000
|
|
|
0.67
|
|
|
0.64
|
|
|||
Over 3 months to 6 months
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
|
0.57
|
|
|
0.66
|
|
|||
Over 6 months to 12 months
|
|
50,000
|
|
|
1.45
|
|
|
1.22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Over 12 months to 24 months
|
|
700,000
|
|
|
1.56
|
|
|
1.18
|
|
|
550,000
|
|
|
1.49
|
|
|
0.71
|
|
|||
Over 24 months to 36 months
|
|
200,000
|
|
|
2.05
|
|
|
1.22
|
|
|
200,000
|
|
|
1.71
|
|
|
0.76
|
|
|||
Over 36 months to 48 months
|
|
1,500,000
|
|
|
2.24
|
|
|
1.20
|
|
|
1,500,000
|
|
|
2.22
|
|
|
0.74
|
|
|||
Over 48 months to 60 months
|
|
—
|
|
|
—
|
|
|
—
|
|
|
200,000
|
|
|
2.20
|
|
|
0.75
|
|
|||
Over 60 months to 72 months
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Over 72 months to 84 months
(3)
|
|
100,000
|
|
|
2.75
|
|
|
1.21
|
|
|
100,000
|
|
|
2.75
|
|
|
0.74
|
|
|||
Total Swaps
|
|
$
|
2,550,000
|
|
|
2.04
|
%
|
|
1.20
|
%
|
|
$
|
2,900,000
|
|
|
1.87
|
%
|
|
0.72
|
%
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(Dollars in Thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Interest expense attributable to Swaps
|
|
$
|
6,488
|
|
|
$
|
10,459
|
|
|
$
|
14,297
|
|
|
$
|
21,109
|
|
Weighted average Swap rate paid
|
|
1.98
|
%
|
|
1.82
|
%
|
|
1.93
|
%
|
|
1.82
|
%
|
||||
Weighted average Swap rate received
|
|
1.01
|
%
|
|
0.44
|
%
|
|
0.90
|
%
|
|
0.43
|
%
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|||||||||||||
(In Thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|||||||||
AOCI from derivative hedging instruments:
|
|
|
|
|
|
|
|
|
|||||||||
Balance at beginning of period
|
|
$
|
(34,824
|
)
|
—
|
|
$
|
(118,741
|
)
|
|
$
|
(46,721
|
)
|
|
$
|
(69,399
|
)
|
Net (loss)/gain on Swaps
|
|
(1,017
|
)
|
|
(13,230
|
)
|
|
10,880
|
|
|
(62,572
|
)
|
|||||
Balance at end of period
|
|
$
|
(35,841
|
)
|
|
$
|
(131,971
|
)
|
|
$
|
(35,841
|
)
|
|
$
|
(131,971
|
)
|
(Dollars in Thousands)
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
Repurchase agreement borrowings secured by Agency MBS
|
|
$
|
2,882,272
|
|
|
$
|
3,095,020
|
|
Fair value of Agency MBS pledged as collateral under repurchase agreements
|
|
$
|
3,101,432
|
|
|
$
|
3,280,689
|
|
Weighted average haircut on Agency MBS
(1)
|
|
4.56
|
%
|
|
4.67
|
%
|
||
Repurchase agreement borrowings secured by Legacy Non-Agency MBS
|
|
$
|
1,464,693
|
|
|
$
|
1,690,937
|
|
Fair value of Legacy Non-Agency MBS pledged as collateral under repurchase agreements
(2)
|
|
$
|
1,980,719
|
|
|
$
|
2,317,708
|
|
Weighted average haircut on Legacy Non-Agency MBS
(1)
|
|
22.52
|
%
|
|
24.01
|
%
|
||
Repurchase agreement borrowings secured by 3 Year Step-up securities
|
|
$
|
1,217,086
|
|
|
$
|
2,035,351
|
|
Fair value of 3 Year Step-up securities pledged as collateral under repurchase agreements
|
|
$
|
1,567,914
|
|
|
$
|
2,574,691
|
|
Weighted average haircut on 3 Year Step-up securities
(1)
|
|
22.68
|
%
|
|
21.70
|
%
|
||
Repurchase agreements secured by U.S. Treasuries
|
|
$
|
368,877
|
|
|
$
|
504,572
|
|
Fair value of U.S. Treasuries pledged as collateral under repurchase agreements
|
|
$
|
370,837
|
|
|
$
|
510,767
|
|
Weighted average haircut on U.S. Treasuries
(1)
|
|
1.59
|
%
|
|
1.60
|
%
|
||
Repurchase agreements secured by CRT securities
|
|
$
|
400,813
|
|
|
$
|
271,205
|
|
Fair value of CRT securities pledged as collateral under repurchase agreements
|
|
$
|
517,067
|
|
|
$
|
357,488
|
|
Weighted average haircut on CRT securities
(1)
|
|
22.12
|
%
|
|
23.22
|
%
|
||
Repurchase agreements secured by residential whole loans
(3)
|
|
$
|
656,914
|
|
|
$
|
832,060
|
|
Fair value of residential whole loans pledged as collateral under repurchase agreements
|
|
$
|
960,218
|
|
|
$
|
1,175,088
|
|
Weighted average haircut on residential whole loans
(1)
|
|
26.26
|
%
|
|
25.03
|
%
|
||
Repurchase agreements secured by other investments
|
|
$
|
50,556
|
|
|
$
|
43,333
|
|
Fair value of other investments pledged as collateral under repurchase agreements
|
|
$
|
100,201
|
|
|
$
|
85,800
|
|
Weighted average haircut on other investments
(1)
|
|
50.00
|
%
|
|
50.00
|
%
|
(1)
|
Haircut represents the percentage amount by which the collateral value is contractually required to exceed the loan amount.
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||
Balance
|
|
Weighted Average Interest Rate
|
Balance
|
|
Weighted Average Interest Rate
|
|||||||||
Time Until Interest Rate Reset
|
||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
||||||
Within 30 days
|
|
$
|
6,569,128
|
|
|
2.09
|
%
|
|
$
|
7,284,062
|
|
|
1.77
|
%
|
Over 30 days to 3 months
|
|
472,083
|
|
|
2.54
|
|
|
1,188,416
|
|
|
1.91
|
|
||
Total repurchase agreements
|
|
7,041,211
|
|
|
2.12
|
%
|
|
8,472,478
|
|
|
1.79
|
%
|
||
Less debt issuance costs
|
|
367
|
|
|
|
|
210
|
|
|
|
||||
Total repurchase agreements less debt
issuance costs
|
|
$
|
7,040,844
|
|
|
|
|
$
|
8,472,268
|
|
|
|
|
|
June 30, 2017
|
||||||||||||||||||||||
Contractual Maturity
|
|
Overnight
|
|
Within 30 Days
|
|
Over 30 Days to 3 Months
|
|
Over 3 Months to 12 Months
|
|
Over 12 months
|
|
Total
|
||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Agency MBS
|
|
$
|
—
|
|
|
$
|
2,882,272
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,882,272
|
|
Legacy Non-Agency MBS
|
|
—
|
|
|
840,386
|
|
|
330,789
|
|
|
293,518
|
|
|
—
|
|
|
1,464,693
|
|
||||||
3 Year Step-up securities
|
|
—
|
|
|
703,932
|
|
|
96,754
|
|
|
416,400
|
|
|
—
|
|
|
1,217,086
|
|
||||||
U.S. Treasuries
|
|
—
|
|
|
368,877
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
368,877
|
|
||||||
CRT securities
|
|
—
|
|
|
356,273
|
|
|
44,540
|
|
|
—
|
|
|
—
|
|
|
400,813
|
|
||||||
Residential whole loans
|
|
—
|
|
|
—
|
|
|
131,599
|
|
|
497,370
|
|
|
27,945
|
|
|
656,914
|
|
||||||
Other investments
|
|
—
|
|
|
50,556
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50,556
|
|
||||||
Total
(1)
|
|
$
|
—
|
|
|
$
|
5,202,296
|
|
|
$
|
603,682
|
|
|
$
|
1,207,288
|
|
|
$
|
27,945
|
|
|
$
|
7,041,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted Average Interest Rate
|
|
—
|
%
|
|
1.83
|
%
|
|
2.82
|
%
|
|
2.98
|
%
|
|
3.60
|
%
|
|
2.12
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gross amount of recognized liabilities for repurchase agreements in Note 8
|
|
$
|
7,041,211
|
|
||||||||||||||||||||
Amounts related to repurchase agreements not included in offsetting disclosure in Note 8
|
|
$
|
—
|
|
(1)
|
Excludes
$367,000
of unamortized debt issuance costs at
June 30, 2017
.
|
|
|
June 30, 2017
|
|||||||||
|
|
Counterparty
Rating (1)
|
|
Amount
at Risk (2)
|
|
Weighted
Average Months
to Maturity for
Repurchase Agreements
|
|
Percent of
Stockholders’ Equity
|
|||
Counterparty
|
|
|
|
|
|||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|||
Wells Fargo
(3)
|
|
AA-/Aa2/AA
|
|
$
|
224,842
|
|
|
6
|
|
6.9
|
%
|
Credit Suisse
(4)
|
|
BBB+/Aa2/A-
|
|
217,279
|
|
|
3
|
|
6.6
|
|
|
UBS
(5)
|
|
A+/A1/A+
|
|
167,384
|
|
|
11
|
|
5.1
|
|
(1)
|
As rated at
June 30, 2017
by S&P, Moody’s and Fitch, Inc., respectively. The counterparty rating presented is the lowest published for these entities.
|
(2)
|
The amount at risk reflects the difference between (a) the amount loaned to the Company through repurchase agreements, including interest payable, and (b) the cash and the fair value of the securities pledged by the Company as collateral, including accrued interest receivable on such securities.
|
(3)
|
Includes
$212.3 million
at risk with Wells Fargo Bank, NA and
$12.6 million
at risk with Wells Fargo Securities LLC.
|
(4)
|
Includes
$9.9 million
at risk with Credit Suisse AG, Cayman Islands and
$207.3 million
at risk with Credit Suisse. Counterparty ratings are not published for Credit Suisse AG, Cayman Islands.
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
(In Thousands)
|
|
Assets Pledged
|
|
Collateral Held
|
|
Assets Pledged
|
|
Collateral Held
|
||||||||
Derivative Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
|
|
$
|
24,432
|
|
|
$
|
—
|
|
|
$
|
32,468
|
|
|
$
|
—
|
|
Cash
(1)
|
|
5,039
|
|
|
—
|
|
|
53,849
|
|
|
—
|
|
||||
|
|
29,471
|
|
|
—
|
|
|
86,317
|
|
|
—
|
|
||||
Repurchase Agreement Borrowings:
|
|
|
|
|
|
|
|
|
||||||||
Agency MBS
|
|
3,101,432
|
|
|
—
|
|
|
3,280,689
|
|
|
—
|
|
||||
Legacy Non-Agency MBS
(2)(3)
|
|
1,980,719
|
|
|
—
|
|
|
2,317,708
|
|
|
—
|
|
||||
3 Year Step-up securities
|
|
1,567,914
|
|
|
—
|
|
|
2,574,691
|
|
|
—
|
|
||||
U.S. Treasury securities
|
|
370,837
|
|
|
—
|
|
|
510,767
|
|
|
—
|
|
||||
CRT securities
|
|
517,067
|
|
|
—
|
|
|
357,488
|
|
|
—
|
|
||||
Residential whole loans
|
|
960,218
|
|
|
—
|
|
|
1,175,088
|
|
|
—
|
|
||||
Other investments
|
|
100,201
|
|
|
—
|
|
|
85,800
|
|
|
—
|
|
||||
Cash
(1)
|
|
6,804
|
|
|
—
|
|
|
4,614
|
|
|
—
|
|
||||
|
|
8,605,192
|
|
|
—
|
|
|
10,306,845
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
FHLB Advances:
|
|
|
|
|
|
|
|
|
||||||||
Agency MBS
|
|
—
|
|
|
—
|
|
|
227,244
|
|
|
—
|
|
||||
|
|
—
|
|
|
—
|
|
|
227,244
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Reverse Repurchase Agreements:
|
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury securities
|
|
—
|
|
|
510,237
|
|
|
—
|
|
|
510,767
|
|
||||
|
|
—
|
|
|
510,237
|
|
|
—
|
|
|
510,767
|
|
||||
Total
|
|
$
|
8,634,663
|
|
|
$
|
510,237
|
|
|
$
|
10,620,406
|
|
|
$
|
510,767
|
|
|
|
June 30, 2017
|
||||||||||||||||||||||||||
|
|
Assets Pledged Under Repurchase
Agreements
|
|
Assets Pledged Against Derivative
Hedging Instruments
|
|
Total Fair
Value of Assets Pledged and Accrued Interest
|
||||||||||||||||||||||
(In Thousands)
|
|
Fair Value
|
|
Amortized
Cost
|
|
Accrued
Interest on
Pledged
Assets
|
|
Fair Value/
Carrying
Value
|
|
Amortized
Cost
|
|
Accrued Interest on
Pledged
Assets
|
|
|||||||||||||||
Agency MBS
|
|
$
|
3,101,432
|
|
|
$
|
3,100,753
|
|
|
$
|
7,916
|
|
|
$
|
24,432
|
|
|
$
|
25,096
|
|
|
$
|
50
|
|
|
$
|
3,133,830
|
|
Legacy Non-Agency MBS
(1)
|
|
1,980,719
|
|
|
1,550,498
|
|
|
7,236
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,987,955
|
|
|||||||
3 Year Step-up securities
|
|
1,567,914
|
|
|
1,563,770
|
|
|
1,174
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,569,088
|
|
|||||||
U.S. Treasuries
|
|
370,837
|
|
|
373,713
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
370,837
|
|
|||||||
CRT securities
|
|
517,067
|
|
|
473,421
|
|
|
323
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
517,390
|
|
|||||||
Residential whole loans
(2)
|
|
960,218
|
|
|
941,659
|
|
|
2,645
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
962,863
|
|
|||||||
Other investments
|
|
100,201
|
|
|
100,201
|
|
|
636
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,837
|
|
|||||||
Cash
(3)
|
|
6,804
|
|
|
6,804
|
|
|
—
|
|
|
5,039
|
|
|
5,039
|
|
|
—
|
|
|
11,843
|
|
|||||||
Total
|
|
$
|
8,605,192
|
|
|
$
|
8,110,819
|
|
|
$
|
19,930
|
|
|
$
|
29,471
|
|
|
$
|
30,135
|
|
|
$
|
50
|
|
|
$
|
8,654,643
|
|
(1)
|
In addition, at
June 30, 2017
,
$692.0 million
of Legacy Non-Agency MBS are pledged as collateral in connection with contemporaneous repurchase and reverse repurchase agreements entered into with a single counterparty.
|
(2)
|
Includes residential whole loans held at carrying value with an aggregate fair value of
$289.1 million
and aggregate amortized cost of
$270.6 million
and residential whole loans held at fair value with an aggregate fair value and amortized cost of
$671.1 million
.
|
(3)
|
Cash pledged as collateral is reported as “Restricted cash” on the Company’s consolidated balance sheets.
|
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts of Assets Presented in the Consolidated Balance Sheets
|
|
Gross Amounts Not Offset in
the Consolidated Balance Sheets
|
|
Net Amount
|
||||||||||||||
(In Thousands)
|
Financial
Instruments
|
|
Cash
Collateral
Received
|
|||||||||||||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Swaps, at fair value
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Swaps, at fair value
|
|
$
|
233
|
|
|
$
|
—
|
|
|
$
|
233
|
|
|
$
|
(233
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
$
|
233
|
|
|
$
|
—
|
|
|
$
|
233
|
|
|
$
|
(233
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Gross Amounts of Recognized Liabilities
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts of Liabilities Presented in the Consolidated Balance Sheets
|
|
Gross Amounts Not Offset in the
Consolidated Balance Sheets
|
|
Net Amount
|
||||||||||||||
(In Thousands)
|
Financial
Instruments
(1)
|
|
Cash
Collateral
Pledged
(1)
|
|||||||||||||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Swaps, at fair value
(2)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Repurchase agreements and other advances
(3)(4)
|
|
7,041,211
|
|
|
—
|
|
|
7,041,211
|
|
|
(7,034,407
|
)
|
|
(6,804
|
)
|
|
—
|
|
||||||
Total
|
|
$
|
7,041,211
|
|
|
$
|
—
|
|
|
$
|
7,041,211
|
|
|
$
|
(7,034,407
|
)
|
|
$
|
(6,804
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Swaps, at fair value
(2)
|
|
$
|
46,954
|
|
|
$
|
—
|
|
|
$
|
46,954
|
|
|
$
|
—
|
|
|
$
|
(46,954
|
)
|
|
$
|
—
|
|
Repurchase agreements and other advances
(3)(4)
|
|
8,687,478
|
|
|
—
|
|
|
8,687,478
|
|
|
(8,682,864
|
)
|
|
(4,614
|
)
|
|
—
|
|
||||||
Total
|
|
$
|
8,734,432
|
|
|
$
|
—
|
|
|
$
|
8,734,432
|
|
|
$
|
(8,682,864
|
)
|
|
$
|
(51,568
|
)
|
|
$
|
—
|
|
(In Thousands)
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
Securitized debt
(1)
|
|
$
|
143,698
|
|
|
$
|
—
|
|
Dividends and dividend equivalents payable
|
|
79,559
|
|
|
74,657
|
|
||
Accrued interest payable
|
|
11,629
|
|
|
14,129
|
|
||
Swaps, at fair value
(2)
|
|
—
|
|
|
46,954
|
|
||
Accrued expenses and other liabilities
|
|
15,063
|
|
|
19,612
|
|
||
Total Other Liabilities
|
|
$
|
249,949
|
|
|
$
|
155,352
|
|
(1)
|
Securitized debt represents third-party liabilities of consolidated VIEs and excludes liabilities of the VIEs acquired by the Company that are eliminated on consolidation. The third-party beneficial interest holders in the VIEs have no recourse to the general credit of the Company. (See Notes
11
and
16
for further discussion.)
|
(2)
|
Beginning in January 2017, variation margin payments on the Company’s cleared Swaps are treated as a legal settlement of the exposure under the Swap contract. Previously such payments were treated as collateral pledged against the exposure under the Swap contract. The effect of this change is to reduce what would have otherwise been reported as fair value of the Swap.
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
May 16, 2017
|
|
June 2, 2017
|
|
June 30, 2017
|
|
$
|
0.46875
|
|
February 17, 2017
|
|
March 6, 2017
|
|
March 31, 2017
|
|
0.46875
|
|
Declaration Date
(1)
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
|||
June 12, 2017
|
|
June 29, 2017
|
|
July 28, 2017
|
|
$
|
0.20
|
|
(1)
|
March 8, 2017
|
|
March 29, 2017
|
|
April 28, 2017
|
|
0.20
|
|
|
Share Issue Date
|
|
Shares Issued
|
|
Gross Proceeds Per Share
|
|
Gross Proceeds
|
||||||
(In Thousands, Except Per Share Amounts)
|
|
|
|
|
|
|
|
|||||
May 10, 2017
|
|
23,000
|
|
|
$
|
7.85
|
|
|
$
|
180,550
|
|
(1)
|
|
|
Three Months Ended
June 30, 2017 |
|
Six Months Ended
June 30, 2017 |
||||||||||||||||||||
(In Thousands)
|
|
Net Unrealized
Gain/(Loss) on
AFS Securities
|
|
Net
(Loss)/Gain
on Swaps
|
|
Total AOCI
|
|
Net Unrealized
Gain/(Loss) on AFS Securities |
|
Net
(Loss)/Gain
on Swaps
|
|
Total AOCI
|
||||||||||||
Balance at beginning of period
|
|
$
|
629,487
|
|
|
$
|
(34,824
|
)
|
|
$
|
594,663
|
|
|
$
|
620,403
|
|
|
$
|
(46,721
|
)
|
|
$
|
573,682
|
|
OCI before reclassifications
|
|
45,010
|
|
|
(1,017
|
)
|
|
43,993
|
|
|
64,454
|
|
|
10,880
|
|
|
75,334
|
|
||||||
Amounts reclassified from AOCI
(1)
|
|
(6,274
|
)
|
|
—
|
|
|
(6,274
|
)
|
|
(16,634
|
)
|
|
—
|
|
|
(16,634
|
)
|
||||||
Net OCI during the period
(2)
|
|
38,736
|
|
|
(1,017
|
)
|
|
37,719
|
|
|
47,820
|
|
|
10,880
|
|
|
58,700
|
|
||||||
Balance at end of period
|
|
$
|
668,223
|
|
|
$
|
(35,841
|
)
|
|
$
|
632,382
|
|
|
$
|
668,223
|
|
|
$
|
(35,841
|
)
|
|
$
|
632,382
|
|
|
|
Three Months Ended
June 30, 2016 |
|
Six Months Ended
June 30, 2016 |
||||||||||||||||||||
(In Thousands)
|
|
Net Unrealized
Gain/(Loss) on
AFS Securities
|
|
Net
(Loss)/Gain
on Swaps
|
|
Total AOCI
|
|
Net Unrealized
Gain/(Loss) on AFS Securities |
|
Net
(Loss)/Gain
on Swaps
|
|
Total AOCI
|
||||||||||||
Balance at beginning of period
|
|
$
|
529,151
|
|
|
$
|
(118,741
|
)
|
|
$
|
410,410
|
|
|
$
|
585,250
|
|
|
$
|
(69,399
|
)
|
|
$
|
515,851
|
|
OCI before reclassifications
|
|
105,234
|
|
|
(13,230
|
)
|
|
92,004
|
|
|
60,098
|
|
|
(62,572
|
)
|
|
(2,474
|
)
|
||||||
Amounts reclassified from AOCI
(1)
|
|
(8,688
|
)
|
|
—
|
|
|
(8,688
|
)
|
|
(19,651
|
)
|
|
—
|
|
|
(19,651
|
)
|
||||||
Net OCI during the period
(2)
|
|
96,546
|
|
|
(13,230
|
)
|
|
83,316
|
|
|
40,447
|
|
|
(62,572
|
)
|
|
(22,125
|
)
|
||||||
Balance at end of period
|
|
$
|
625,697
|
|
|
$
|
(131,971
|
)
|
|
$
|
493,726
|
|
|
$
|
625,697
|
|
|
$
|
(131,971
|
)
|
|
$
|
493,726
|
|
|
|
Three Months Ended
June 30, 2017 |
|
Six Months Ended
June 30, 2017 |
|
|
||||
Details about AOCI Components
|
|
Amounts Reclassified from AOCI
|
|
Affected Line Item in the Statement
Where Net Income is Presented |
||||||
(In Thousands)
|
|
|
|
|
|
|
||||
AFS Securities:
|
|
|
|
|
|
|
||||
Realized gain on sale of securities
|
|
$
|
(5,656
|
)
|
|
$
|
(15,602
|
)
|
|
Net gain on sales of MBS and U.S. Treasury securities
|
OTTI recognized in earnings
|
|
(618
|
)
|
|
(1,032
|
)
|
|
Net impairment losses recognized in earnings
|
||
Total AFS Securities
|
|
$
|
(6,274
|
)
|
|
$
|
(16,634
|
)
|
|
|
Total reclassifications for period
|
|
$
|
(6,274
|
)
|
|
$
|
(16,634
|
)
|
|
|
|
|
Three Months Ended
June 30, 2016 |
|
Six Months Ended
June 30, 2016 |
|
|
||||
Details about AOCI Components
|
|
Amounts Reclassified from AOCI
|
|
Affected Line Item in the Statement
Where Net Income is Presented |
||||||
(In Thousands)
|
|
|
|
|
|
|
||||
AFS Securities:
|
|
|
|
|
|
|
||||
Realized gain on sale of securities
|
|
$
|
(8,688
|
)
|
|
$
|
(19,651
|
)
|
|
Net gain on sales of MBS and U.S. Treasury securities
|
Total AFS Securities
|
|
$
|
(8,688
|
)
|
|
$
|
(19,651
|
)
|
|
|
Total reclassifications for period
|
|
$
|
(8,688
|
)
|
|
$
|
(19,651
|
)
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands, Except Per Share Amounts)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
$
|
79,935
|
|
|
$
|
78,950
|
|
|
$
|
157,995
|
|
|
$
|
157,020
|
|
Dividends declared on preferred stock
|
|
(3,750
|
)
|
|
(3,750
|
)
|
|
(7,500
|
)
|
|
(7,500
|
)
|
||||
Dividends, dividend equivalents and undistributed earnings allocated to participating securities
|
|
(459
|
)
|
|
(421
|
)
|
|
(890
|
)
|
|
(814
|
)
|
||||
Net income to common stockholders - basic and diluted
|
|
$
|
75,726
|
|
|
$
|
74,779
|
|
|
$
|
149,605
|
|
|
$
|
148,706
|
|
|
|
|
|
|
|
|
|
|
||||||||
Denominator:
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares for basic and diluted earnings per share
(1)
|
|
386,303
|
|
|
373,023
|
|
|
379,479
|
|
|
372,946
|
|
||||
Basic and diluted earnings per share
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
$
|
0.39
|
|
|
$
|
0.40
|
|
(1)
|
At
June 30, 2017
, the Company had an aggregate of
2.5 million
equity instruments outstanding that were not included in the calculation of diluted EPS for the
three and six
months ended
June 30, 2017
, as their inclusion would have been anti-dilutive. These equity instruments were comprised of approximately
14,000
shares of restricted common stock with a weighted average grant date fair value of
$7.12
and approximately
2.5 million
RSUs (based on current estimate of expected share settlement amount) with a weighted average grant date fair value of
$6.59
. These equity instruments may have a dilutive impact on future EPS.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
RSUs
|
|
$
|
2,302
|
|
|
$
|
1,734
|
|
|
$
|
3,358
|
|
|
$
|
2,694
|
|
Restricted shares of common stock
|
|
51
|
|
|
152
|
|
|
101
|
|
|
304
|
|
||||
Dividend equivalent rights
|
|
—
|
|
|
22
|
|
|
—
|
|
|
44
|
|
||||
Total
|
|
$
|
2,353
|
|
|
$
|
1,908
|
|
|
$
|
3,459
|
|
|
$
|
3,042
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(In Thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Non-employee directors
|
|
$
|
100
|
|
|
$
|
72
|
|
|
$
|
214
|
|
|
$
|
121
|
|
Total
|
|
$
|
100
|
|
|
$
|
72
|
|
|
$
|
214
|
|
|
$
|
121
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
(In Thousands)
|
Undistributed Income Deferred
(1)
|
|
Liability Under Deferred Plans
|
Undistributed Income Deferred
(1)
|
|
Liability Under Deferred Plans
|
||||||||||
Non-employee directors
|
|
$
|
1,366
|
|
|
$
|
1,776
|
|
|
$
|
1,066
|
|
|
$
|
1,263
|
|
Total
|
|
$
|
1,366
|
|
|
$
|
1,776
|
|
|
$
|
1,066
|
|
|
$
|
1,263
|
|
(In Thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Agency MBS
|
|
$
|
—
|
|
|
$
|
3,248,007
|
|
|
$
|
—
|
|
|
$
|
3,248,007
|
|
Non-Agency MBS
|
|
—
|
|
|
4,318,314
|
|
|
273,961
|
|
|
4,592,275
|
|
||||
CRT securities
|
|
—
|
|
|
636,315
|
|
|
—
|
|
|
636,315
|
|
||||
Securities obtained and pledged as collateral
|
|
370,837
|
|
|
—
|
|
|
—
|
|
|
370,837
|
|
||||
Residential whole loans, at fair value
|
|
—
|
|
|
—
|
|
|
983,270
|
|
|
983,270
|
|
||||
Total assets carried at fair value
|
|
$
|
370,837
|
|
|
$
|
8,202,636
|
|
|
$
|
1,257,231
|
|
|
$
|
9,830,704
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Swaps
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Obligation to return securities obtained as collateral
|
|
510,237
|
|
|
—
|
|
|
—
|
|
|
510,237
|
|
||||
Total liabilities carried at fair value
|
|
$
|
510,237
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
510,237
|
|
(In Thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
|
|
$
|
—
|
|
|
$
|
3,738,497
|
|
|
$
|
—
|
|
|
$
|
3,738,497
|
|
Non-Agency MBS, including MBS transferred to consolidated VIEs
|
|
—
|
|
|
5,825,816
|
|
|
—
|
|
|
5,825,816
|
|
||||
CRT securities
|
|
—
|
|
|
404,850
|
|
|
—
|
|
|
404,850
|
|
||||
Securities obtained and pledged as collateral
|
|
510,767
|
|
|
—
|
|
|
—
|
|
|
510,767
|
|
||||
Residential whole loans, at fair value
|
|
—
|
|
|
—
|
|
|
814,682
|
|
|
814,682
|
|
||||
Swaps
|
|
—
|
|
|
233
|
|
|
—
|
|
|
233
|
|
||||
Total assets carried at fair value
|
|
$
|
510,767
|
|
|
$
|
9,969,396
|
|
|
$
|
814,682
|
|
|
$
|
11,294,845
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Swaps
|
|
$
|
—
|
|
|
$
|
46,954
|
|
|
$
|
—
|
|
|
$
|
46,954
|
|
Obligation to return securities obtained as collateral
|
|
510,767
|
|
|
—
|
|
|
—
|
|
|
510,767
|
|
||||
Total liabilities carried at fair value
|
|
$
|
510,767
|
|
|
$
|
46,954
|
|
|
$
|
—
|
|
|
$
|
557,721
|
|
|
|
Residential Whole Loans, at Fair Value
(1)
|
||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
(In Thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Balance at beginning of period
|
|
$
|
775,152
|
|
|
$
|
647,360
|
|
|
$
|
814,682
|
|
|
$
|
623,276
|
|
Purchases and capitalized advances
|
|
4,831
|
|
|
66,169
|
|
|
10,164
|
|
|
119,759
|
|
||||
Changes in fair value recorded in Net gain on residential whole loans held at fair value
|
|
4,262
|
|
|
8,390
|
|
|
7,209
|
|
|
14,616
|
|
||||
Collection of principal, net of liquidation gains/losses
|
|
(15,652
|
)
|
|
(16,187
|
)
|
|
(35,695
|
)
|
|
(30,789
|
)
|
||||
Repurchases
|
|
(450
|
)
|
|
—
|
|
|
(756
|
)
|
|
—
|
|
||||
Transfer to REO
|
|
(24,071
|
)
|
|
(21,149
|
)
|
|
(51,532
|
)
|
|
(42,279
|
)
|
||||
Balance at end of period
|
|
$
|
744,072
|
|
|
$
|
684,583
|
|
|
$
|
744,072
|
|
|
$
|
684,583
|
|
|
|
Term Notes Backed by MSR-Related Collateral
|
||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
(In Thousands)
|
|
2017
|
|
2016
|
|
2017
(1)
|
|
2016
|
||||||||
Balance at beginning of period
|
|
$
|
282,332
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Purchases
|
|
—
|
|
|
—
|
|
|
150,000
|
|
|
—
|
|
||||
Collection of principal
|
|
(8,371
|
)
|
|
—
|
|
|
(17,019
|
)
|
|
—
|
|
||||
Transfers from Level 2 to Level 3
(1)
|
|
—
|
|
|
—
|
|
|
140,980
|
|
|
—
|
|
||||
Balance at end of period
|
|
$
|
273,961
|
|
|
$
|
—
|
|
|
$
|
273,961
|
|
|
$
|
—
|
|
|
|
June 30, 2017
|
||||||||||||
(Dollars in Thousands)
|
|
Fair Value
(1)
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Weighted Average
(2)
|
|
Range
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
Residential whole loans, at fair value
|
|
$
|
286,039
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
6.2
|
%
|
|
5.0-7.1%
|
|
|
|
|
|
|
|
Prepayment rate
|
|
7.9
|
%
|
|
0.0-13.2%
|
|||
|
|
|
|
|
|
Default rate
|
|
3.8
|
%
|
|
0.0-9.4%
|
|||
|
|
|
|
|
|
Loss severity
|
|
12.5
|
%
|
|
0.0-77.0%
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
$
|
458,033
|
|
|
Liquidation model
|
|
Discount rate
|
|
7.7
|
%
|
|
6.8-26.9%
|
|
|
|
|
|
|
|
Annual change in home prices
|
|
1.8
|
%
|
|
(1.8)-9.8%
|
|||
|
|
|
|
|
|
Liquidation timeline
(in years)
|
|
1.5
|
|
|
0.1-4.4
|
|||
|
|
|
|
|
|
Current value of underlying properties
(3)
|
|
$
|
660
|
|
|
$15-$4,900
|
||
Total
|
|
$
|
744,072
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
||||||||||||
(Dollars in Thousands)
|
|
Fair Value
(1)
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Weighted Average
(2)
|
|
Range
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
Residential whole loans, at fair value
|
|
$
|
253,287
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
6.6
|
%
|
|
5.0-7.7%
|
|
|
|
|
|
|
|
Prepayment rate
|
|
7.6
|
%
|
|
0.0-12.0%
|
|||
|
|
|
|
|
|
Default rate
|
|
2.9
|
%
|
|
0.0-9.7%
|
|||
|
|
|
|
|
|
Loss severity
|
|
13.0
|
%
|
|
0.0-77.5%
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
$
|
516,014
|
|
|
Liquidation model
|
|
Discount rate
|
|
7.7
|
%
|
|
6.8-26.9%
|
|
|
|
|
|
|
|
Annual change in home prices
|
|
1.7
|
%
|
|
(9.2)-7.7%
|
|||
|
|
|
|
|
|
Liquidation timeline
(in years)
|
|
1.6
|
|
|
0.1-4.4
|
|||
|
|
|
|
|
|
Current value of underlying properties
(3)
|
|
$
|
634
|
|
|
$5-$4,900
|
||
Total
|
|
$
|
769,301
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
(In Thousands)
|
|
Fair Value
|
|
Unpaid Principal Balance
|
|
Difference
|
|
Fair Value
|
|
Unpaid Principal Balance
|
|
Difference
|
||||||||||||
Residential whole loans, at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total loans
|
|
$
|
744,072
|
|
|
$
|
860,902
|
|
|
$
|
(116,830
|
)
|
|
$
|
814,682
|
|
|
$
|
966,174
|
|
|
$
|
(151,492
|
)
|
Loans 90 days or more past due
|
|
$
|
481,310
|
|
|
$
|
571,791
|
|
|
$
|
(90,481
|
)
|
|
$
|
570,025
|
|
|
$
|
695,282
|
|
|
$
|
(125,257
|
)
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
Carrying
Value
|
|
Estimated Fair Value
|
Carrying
Value
|
|
Estimated Fair Value
|
|||||||||||
(In Thousands)
|
||||||||||||||||
Financial Assets:
|
|
|
|
|
|
|
|
|
||||||||
Agency MBS
|
|
$
|
3,248,007
|
|
|
$
|
3,248,007
|
|
|
$
|
3,738,497
|
|
|
$
|
3,738,497
|
|
Non-Agency MBS, including MBS transferred to consolidated VIEs
|
|
4,592,275
|
|
|
4,592,275
|
|
|
5,825,816
|
|
|
5,825,816
|
|
||||
CRT securities
|
|
636,315
|
|
|
636,315
|
|
|
404,850
|
|
|
404,850
|
|
||||
Securities obtained and pledged as collateral
|
|
370,837
|
|
|
370,837
|
|
|
510,767
|
|
|
510,767
|
|
||||
Residential whole loans, at carrying value
|
|
661,319
|
|
|
711,044
|
|
|
590,540
|
|
|
621,548
|
|
||||
Residential whole loans, at fair value
|
|
983,270
|
|
|
983,270
|
|
|
814,682
|
|
|
814,682
|
|
||||
Cash and cash equivalents
|
|
745,480
|
|
|
745,480
|
|
|
260,112
|
|
|
260,112
|
|
||||
Restricted cash
|
|
11,843
|
|
|
11,843
|
|
|
58,463
|
|
|
58,463
|
|
||||
Corporate loan
|
|
100,201
|
|
|
100,201
|
|
|
85,800
|
|
|
85,800
|
|
||||
Swaps
|
|
—
|
|
|
—
|
|
|
233
|
|
|
233
|
|
||||
Financial Liabilities
(1)
:
|
|
|
|
|
|
|
|
|
||||||||
Repurchase agreements
|
|
7,040,844
|
|
|
7,041,043
|
|
|
8,472,268
|
|
|
8,472,078
|
|
||||
FHLB advances
|
|
—
|
|
|
—
|
|
|
215,000
|
|
|
215,000
|
|
||||
Obligation to return securities obtained as collateral
|
|
510,237
|
|
|
510,237
|
|
|
510,767
|
|
|
510,767
|
|
||||
Securitized debt
|
|
143,698
|
|
|
145,193
|
|
|
—
|
|
|
—
|
|
||||
Senior Notes
|
|
96,753
|
|
|
100,315
|
|
|
96,733
|
|
|
101,111
|
|
||||
Swaps
|
|
—
|
|
|
—
|
|
|
46,954
|
|
|
46,954
|
|
•
|
whether the Company has both the power to direct the activities that most significantly impact the economic performance of the VIE; and
|
•
|
whether the Company has a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE.
|
|
|
Agency MBS
|
|
Legacy
Non-Agency MBS
|
|
3 Year
Step-up Securities
(1)
|
|
Credit Risk Transfer Securities
|
|
Residential Whole Loans, at Carrying Value
(2)
|
|
Residential Whole Loans, at Fair Value
|
|
Other,
net
(3)
|
|
Total
|
||||||||||||||||
(Dollars in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Fair Value/Carrying Value
|
|
$
|
3,248
|
|
|
$
|
2,897
|
|
|
$
|
1,695
|
|
|
$
|
636
|
|
|
$
|
662
|
|
|
$
|
983
|
|
|
$
|
799
|
|
|
$
|
10,920
|
|
Less Payable for Unsettled
Purchases |
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
(101
|
)
|
|
(239
|
)
|
|
—
|
|
|
(364
|
)
|
||||||||
Less Repurchase Agreements
|
|
(2,882
|
)
|
|
(1,833
|
)
|
|
(1,217
|
)
|
|
(401
|
)
|
|
(205
|
)
|
|
(452
|
)
|
|
(51
|
)
|
|
(7,041
|
)
|
||||||||
Less Senior Notes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
(97
|
)
|
||||||||
Less Securitized Debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(115
|
)
|
|
(28
|
)
|
|
—
|
|
|
(143
|
)
|
||||||||
Net Equity Allocated
|
|
$
|
366
|
|
|
$
|
1,064
|
|
|
$
|
454
|
|
|
$
|
235
|
|
|
$
|
241
|
|
|
$
|
264
|
|
|
$
|
651
|
|
|
$
|
3,275
|
|
Debt/Net Equity Ratio
(4)
|
|
7.9
|
x
|
|
1.7
|
x
|
|
2.7
|
x
|
|
1.7
|
x
|
|
1.7
|
x
|
|
2.7
|
x
|
|
|
|
2.5
|
x
|
(1)
|
3 Year Step-up securities are MBS that are backed primarily by securitized re-performing and non-performing loans. The securities are structured such that the coupon increases up to 300 basis points at 36 months from issuance or sooner. Included with the balance of Non-Agency MBS reported on our consolidated balance sheets.
|
(2)
|
The carrying value of such loans reflects the purchase price, accretion of income, cash received and provision for loan losses since acquisition. At
June 30, 2017
, the fair value of such loans is estimated to be approximately
$711.0 million
.
|
(3)
|
Includes cash and cash equivalents and restricted cash, securities obtained and pledged as collateral, other assets, obligation to return securities obtained as collateral and other liabilities.
|
(4)
|
Represents the sum of borrowings under repurchase agreements, securitized debt and payable for unsettled purchases as a multiple of net equity allocated. The numerator of our Total Debt/Net Equity Ratio also includes the obligation to return securities obtained as collateral of
$510.2 million
and Senior Notes.
|
(Dollars in Thousands)
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Coupon
(2)
|
|
3 Month
Average
CPR
|
|||||||||
15-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Low Loan Balance
(3)
|
|
$
|
1,057,307
|
|
|
104.3
|
%
|
|
102.4
|
%
|
|
$
|
1,082,418
|
|
|
61
|
|
|
2.96
|
%
|
|
10.2
|
%
|
HARP
(4)
|
|
103,074
|
|
|
104.7
|
|
|
102.5
|
|
|
105,628
|
|
|
60
|
|
|
2.95
|
|
|
11.4
|
|
||
Other (Post June 2009)
(5)
|
|
93,365
|
|
|
104.0
|
|
|
105.3
|
|
|
98,327
|
|
|
81
|
|
|
4.14
|
|
|
11.5
|
|
||
Other (Pre June 2009)
(6)
|
|
378
|
|
|
104.9
|
|
|
105.4
|
|
|
398
|
|
|
97
|
|
|
4.50
|
|
|
2.6
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
1,254,124
|
|
|
104.3
|
%
|
|
102.6
|
%
|
|
$
|
1,286,771
|
|
|
62
|
|
|
3.04
|
%
|
|
10.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Hybrid:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Other (Post June 2009)
(5)
|
|
$
|
1,181,165
|
|
|
104.4
|
%
|
|
104.4
|
%
|
|
$
|
1,233,272
|
|
|
73
|
|
|
3.11
|
%
|
|
20.5
|
%
|
Other (Pre June 2009)
(6)
|
|
605,716
|
|
|
101.7
|
|
|
105.2
|
|
|
637,081
|
|
|
126
|
|
|
3.28
|
|
|
20.8
|
|
||
Total Hybrid
|
|
$
|
1,786,881
|
|
|
103.5
|
%
|
|
104.7
|
%
|
|
$
|
1,870,353
|
|
|
91
|
|
|
3.17
|
%
|
|
20.6
|
%
|
CMO/Other
|
|
$
|
86,580
|
|
|
102.5
|
%
|
|
103.1
|
%
|
|
$
|
89,271
|
|
|
193
|
|
|
2.93
|
%
|
|
12.5
|
%
|
Total Portfolio
|
|
$
|
3,127,585
|
|
|
103.8
|
%
|
|
103.8
|
%
|
|
$
|
3,246,395
|
|
|
82
|
|
|
3.11
|
%
|
|
16.3
|
%
|
(Dollars in Thousands)
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Coupon
(2)
|
|
3 Month
Average CPR |
|||||||||
15-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Low Loan Balance
(3)
|
|
$
|
1,170,788
|
|
|
104.3
|
%
|
|
103.0
|
%
|
|
$
|
1,206,174
|
|
|
55
|
|
|
2.97
|
%
|
|
11.2
|
%
|
HARP
(4)
|
|
116,790
|
|
|
104.7
|
|
|
103.0
|
|
|
120,290
|
|
|
54
|
|
|
2.96
|
|
|
12.1
|
|
||
Other (Post June 2009)
(5)
|
|
106,343
|
|
|
104.0
|
|
|
105.7
|
|
|
112,400
|
|
|
75
|
|
|
4.14
|
|
|
14.3
|
|
||
Other (Pre June 2009)
(6)
|
|
564
|
|
|
104.9
|
|
|
105.9
|
|
|
597
|
|
|
91
|
|
|
4.50
|
|
|
28.8
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
1,394,485
|
|
|
104.3
|
%
|
|
103.2
|
%
|
|
$
|
1,439,461
|
|
|
57
|
|
|
3.06
|
%
|
|
11.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Hybrid:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Other (Post June 2009)
(5)
|
|
$
|
1,370,019
|
|
|
104.4
|
%
|
|
104.8
|
%
|
|
$
|
1,436,184
|
|
|
67
|
|
|
2.99
|
%
|
|
19.9
|
%
|
Other (Pre June 2009)
(6)
|
|
720,419
|
|
|
101.7
|
|
|
105.6
|
|
|
761,052
|
|
|
120
|
|
|
3.03
|
|
|
17.0
|
|
||
Total Hybrid
|
|
$
|
2,090,438
|
|
|
103.5
|
%
|
|
105.1
|
%
|
|
$
|
2,197,236
|
|
|
86
|
|
|
3.01
|
%
|
|
18.9
|
%
|
CMO/Other
|
|
$
|
96,379
|
|
|
102.5
|
%
|
|
102.9
|
%
|
|
$
|
99,196
|
|
|
187
|
|
|
2.81
|
%
|
|
14.7
|
%
|
Total Portfolio
|
|
$
|
3,581,302
|
|
|
103.8
|
%
|
|
104.3
|
%
|
|
$
|
3,735,893
|
|
|
77
|
|
|
3.02
|
%
|
|
15.9
|
%
|
Coupon
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Loan Rate
|
|
Low Loan
Balance
and/or
HARP
(3)
|
|
3 Month
Average CPR |
|||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
15-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2.5%
|
|
$
|
641,065
|
|
|
104.0
|
%
|
|
101.1
|
%
|
|
$
|
647,866
|
|
|
54
|
|
3.04
|
%
|
|
100
|
%
|
|
8.9
|
%
|
3.0%
|
|
257,929
|
|
|
105.9
|
|
|
102.9
|
|
|
265,396
|
|
|
60
|
|
3.49
|
|
|
100
|
|
|
11.2
|
|
||
3.5%
|
|
6,219
|
|
|
103.5
|
|
|
104.1
|
|
|
6,475
|
|
|
80
|
|
4.18
|
|
|
100
|
|
|
13.4
|
|
||
4.0%
|
|
301,333
|
|
|
103.5
|
|
|
105.0
|
|
|
316,539
|
|
|
79
|
|
4.40
|
|
|
80
|
|
|
12.0
|
|
||
4.5%
|
|
47,578
|
|
|
105.2
|
|
|
106.1
|
|
|
50,495
|
|
|
83
|
|
4.88
|
|
|
34
|
|
|
14.9
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
1,254,124
|
|
|
104.3
|
%
|
|
102.6
|
%
|
|
$
|
1,286,771
|
|
|
62
|
|
3.53
|
%
|
|
93
|
%
|
|
10.4
|
%
|
Coupon
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Loan Rate
|
|
Low Loan
Balance
and/or
HARP
(3)
|
|
3 Month
Average CPR |
|||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
15-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2.5%
|
|
$
|
700,388
|
|
|
104.0
|
%
|
|
101.6
|
%
|
|
$
|
711,696
|
|
|
48
|
|
3.04
|
%
|
|
100
|
%
|
|
9.9
|
%
|
3.0%
|
|
288,648
|
|
|
105.9
|
|
|
103.3
|
|
|
298,311
|
|
|
54
|
|
3.49
|
|
|
100
|
|
|
11.3
|
|
||
3.5%
|
|
7,244
|
|
|
103.5
|
|
|
104.6
|
|
|
7,576
|
|
|
74
|
|
4.18
|
|
|
100
|
|
|
15.7
|
|
||
4.0%
|
|
343,105
|
|
|
103.5
|
|
|
105.9
|
|
|
363,258
|
|
|
73
|
|
4.40
|
|
|
80
|
|
|
14.2
|
|
||
4.5%
|
|
55,100
|
|
|
105.2
|
|
|
106.4
|
|
|
58,620
|
|
|
77
|
|
4.88
|
|
|
34
|
|
|
14.5
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
1,394,485
|
|
|
104.3
|
%
|
|
103.2
|
%
|
|
$
|
1,439,461
|
|
|
57
|
|
3.54
|
%
|
|
92
|
%
|
|
11.5
|
%
|
(Dollars in Thousands)
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Coupon
(2)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Months to
Reset
(3)
|
|
Interest
Only
(4)
|
|
3 Month
Average CPR |
|||||||||
Hybrid Post June 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Agency 5/1
|
|
$
|
466,514
|
|
|
104.3
|
%
|
|
105.2
|
%
|
|
$
|
490,630
|
|
|
3.29
|
%
|
|
82
|
|
7
|
|
26
|
%
|
|
23.8
|
%
|
Agency 7/1
|
|
525,574
|
|
|
104.5
|
|
|
104.0
|
|
|
546,836
|
|
|
2.96
|
|
|
68
|
|
16
|
|
25
|
|
|
21.6
|
|
||
Agency 10/1
|
|
189,077
|
|
|
104.6
|
|
|
103.6
|
|
|
195,806
|
|
|
3.09
|
|
|
62
|
|
57
|
|
63
|
|
|
8.9
|
|
||
Total Hybrids Post June 2009
|
|
$
|
1,181,165
|
|
|
104.4
|
%
|
|
104.4
|
%
|
|
$
|
1,233,272
|
|
|
3.11
|
%
|
|
73
|
|
19
|
|
32
|
%
|
|
20.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Hybrid Pre June 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Coupon < 4.5%
(5)
|
|
$
|
585,272
|
|
|
101.7
|
%
|
|
105.2
|
%
|
|
$
|
615,657
|
|
|
3.20
|
%
|
|
127
|
|
5
|
|
28
|
%
|
|
20.9
|
%
|
Coupon >= 4.5%
(6)
|
|
20,444
|
|
|
101.4
|
|
|
104.8
|
|
|
21,424
|
|
|
5.60
|
|
|
117
|
|
4
|
|
58
|
|
|
18.6
|
|
||
Total Hybrids Pre June 2009
|
|
$
|
605,716
|
|
|
101.7
|
%
|
|
105.2
|
%
|
|
$
|
637,081
|
|
|
3.28
|
%
|
|
126
|
|
5
|
|
29
|
%
|
|
20.8
|
%
|
Total Hybrids
|
|
$
|
1,786,881
|
|
|
103.5
|
%
|
|
104.7
|
%
|
|
$
|
1,870,353
|
|
|
3.17
|
%
|
|
91
|
|
14
|
|
31
|
%
|
|
20.6
|
%
|
(Dollars in Thousands)
|
|
Current
Face
|
|
Weighted
Average
Purchase
Price
|
|
Weighted
Average
Market
Price
|
|
Fair
Value
(1)
|
|
Weighted
Average
Coupon
(2)
|
|
Weighted
Average
Loan Age
(Months)
(2)
|
|
Weighted
Average
Months to
Reset
(3)
|
|
Interest
Only
(4)
|
|
3 Month
Average CPR |
|||||||||
Hybrid Post June 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Agency 5/1
|
|
$
|
551,736
|
|
|
104.3
|
%
|
|
105.7
|
%
|
|
$
|
583,318
|
|
|
2.93
|
%
|
|
76
|
|
6
|
|
25
|
%
|
|
17.7
|
%
|
Agency 7/1
|
|
618,414
|
|
|
104.5
|
|
|
104.3
|
|
|
645,200
|
|
|
3.00
|
|
|
62
|
|
21
|
|
24
|
|
|
22.8
|
|
||
Agency 10/1
|
|
199,869
|
|
|
104.7
|
|
|
103.9
|
|
|
207,666
|
|
|
3.13
|
|
|
58
|
|
61
|
|
64
|
|
|
17.1
|
|
||
Total Hybrids Post June 2009
|
|
$
|
1,370,019
|
|
|
104.4
|
%
|
|
104.8
|
%
|
|
$
|
1,436,184
|
|
|
2.99
|
%
|
|
67
|
|
21
|
|
30
|
%
|
|
19.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Hybrid Pre June 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Coupon < 4.5%
(5)
|
|
$
|
691,572
|
|
|
101.7
|
%
|
|
105.6
|
%
|
|
$
|
730,626
|
|
|
2.92
|
%
|
|
121
|
|
6
|
|
33
|
%
|
|
16.9
|
%
|
Coupon >= 4.5%
(6)
|
|
28,847
|
|
|
101.4
|
|
|
105.5
|
|
|
30,426
|
|
|
5.71
|
|
|
112
|
|
7
|
|
69
|
|
|
18.1
|
|
||
Total Hybrids Pre June 2009
|
|
$
|
720,419
|
|
|
101.7
|
%
|
|
105.6
|
%
|
|
$
|
761,052
|
|
|
3.03
|
%
|
|
120
|
|
6
|
|
34
|
%
|
|
17.0
|
%
|
Total Hybrids
|
|
$
|
2,090,438
|
|
|
103.5
|
%
|
|
105.1
|
%
|
|
$
|
2,197,236
|
|
|
3.01
|
%
|
|
86
|
|
15
|
|
32
|
%
|
|
18.9
|
%
|
(In Thousands)
|
|
June 30, 2017
|
|
December 31, 2016
|
|
||||
Non-Agency MBS
|
|
|
|
|
|
|
|
||
Face/Par
|
|
$
|
4,824,849
|
|
|
$
|
6,206,598
|
|
|
Fair Value
|
|
4,592,275
|
|
|
5,825,816
|
|
|
||
Amortized Cost
|
|
3,940,437
|
|
|
5,234,223
|
|
|
||
Purchase Discount Designated as Credit Reserve and OTTI
|
|
(626,498
|
)
|
(1)
|
(694,241
|
)
|
(2)
|
||
Purchase Discount Designated as Accretable
|
|
(257,967
|
)
|
|
(278,191
|
)
|
|
||
Purchase Premiums
|
|
53
|
|
|
57
|
|
|
|
|
Three Months Ended
June 30, 2017 |
|
Three Months Ended
June 30, 2016 |
||||||||||||
(In Thousands)
|
|
Discount
Designated as Credit Reserve and OTTI |
|
Accretable
Discount (1) |
|
Discount
Designated as Credit Reserve and OTTI |
|
Accretable Discount
(1)
|
||||||||
Balance at beginning of period
|
|
$
|
(653,337
|
)
|
|
$
|
(269,724
|
)
|
|
$
|
(757,564
|
)
|
|
$
|
(281,331
|
)
|
Impact of RMBS Issuer Settlement
(2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(52,881
|
)
|
||||
Accretion of discount
|
|
—
|
|
|
20,223
|
|
|
—
|
|
|
19,511
|
|
||||
Realized credit losses
|
|
13,139
|
|
|
—
|
|
|
15,729
|
|
|
—
|
|
||||
Purchases
|
|
(484
|
)
|
|
(1,520
|
)
|
|
(6,581
|
)
|
|
1,774
|
|
||||
Sales
|
|
5,037
|
|
|
2,819
|
|
|
1,863
|
|
|
9,734
|
|
||||
Net impairment losses recognized in earnings
|
|
(618
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Transfers/release of credit reserve
|
|
9,765
|
|
|
(9,765
|
)
|
|
22,355
|
|
|
(22,355
|
)
|
||||
Balance at end of period
|
|
$
|
(626,498
|
)
|
|
$
|
(257,967
|
)
|
|
$
|
(724,198
|
)
|
|
$
|
(325,548
|
)
|
|
|
Six Months Ended
June 30, 2017 |
|
Six Months Ended
June 30, 2016 |
||||||||||||
(In Thousands)
|
|
Discount
Designated as Credit Reserve and OTTI |
|
Accretable
Discount (1) |
Discount
Designated as Credit Reserve and OTTI |
|
Accretable Discount
(1)
|
|||||||||
Balance at beginning of period
|
|
$
|
(694,241
|
)
|
|
$
|
(278,191
|
)
|
|
$
|
(787,541
|
)
|
|
$
|
(312,182
|
)
|
Impact of RMBS Issuer Settlement
(2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(52,881
|
)
|
||||
Accretion of discount
|
|
—
|
|
|
41,840
|
|
|
—
|
|
|
40,917
|
|
||||
Realized credit losses
|
|
25,463
|
|
|
—
|
|
|
33,779
|
|
|
—
|
|
||||
Purchases
|
|
(484
|
)
|
|
(1,520
|
)
|
|
(10,875
|
)
|
|
3,380
|
|
||||
Sales
|
|
24,778
|
|
|
(1,078
|
)
|
|
13,883
|
|
|
21,774
|
|
||||
Net impairment losses recognized in earnings
|
|
(1,032
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Transfers/release of credit reserve
|
|
19,018
|
|
|
(19,018
|
)
|
|
26,556
|
|
|
(26,556
|
)
|
||||
Balance at end of period
|
|
$
|
(626,498
|
)
|
|
$
|
(257,967
|
)
|
|
$
|
(724,198
|
)
|
|
$
|
(325,548
|
)
|
|
|
Three Months Ended June 30, 2017
|
|
Three Months Ended June 30, 2016
|
||||||||
|
|
Legacy
Non-Agency MBS
|
|
3 Year Step-up Securities
|
|
Legacy
Non-Agency MBS
|
|
3 Year Step-up Securities
|
||||
Non-Agency MBS
|
|
|
|
|
|
|
|
|
||||
Coupon Yield
(1)
|
|
5.52
|
%
|
|
4.25
|
%
|
|
5.19
|
%
|
|
3.81
|
%
|
Effective Yield Adjustment
(2)
|
|
3.33
|
|
|
0.13
|
|
|
2.53
|
|
|
0.02
|
|
Net Yield
|
|
8.85
|
%
|
|
4.38
|
%
|
|
7.72
|
%
|
|
3.83
|
%
|
|
|
Within One Year
|
|
One to Five Years
|
|
Five to Ten Years
|
|
Over Ten Years
|
|
Total MBS
|
|||||||||||||||||||||||||||||
(Dollars in Thousands)
|
|
Amortized
Cost
|
|
Weighted
Average
Yield
|
|
Amortized
Cost
|
|
Weighted
Average
Yield
|
|
Amortized
Cost
|
|
Weighted
Average
Yield
|
|
Amortized
Cost
|
|
Weighted
Average
Yield
|
|
Total
Amortized
Cost
|
|
Total Fair
Value
|
|
Weighted
Average
Yield
|
|||||||||||||||||
Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fannie Mae
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
260
|
|
|
2.28
|
%
|
|
$
|
357,380
|
|
|
2.74
|
%
|
|
$
|
2,230,081
|
|
|
1.82
|
%
|
|
$
|
2,587,721
|
|
|
$
|
2,598,146
|
|
|
1.95
|
%
|
Freddie Mac
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
126,554
|
|
|
2.66
|
|
|
526,490
|
|
|
1.81
|
|
|
653,044
|
|
|
642,758
|
|
|
1.98
|
|
||||||
Ginnie Mae
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
103
|
|
|
2.25
|
|
|
6,888
|
|
|
1.90
|
|
|
6,991
|
|
|
7,103
|
|
|
1.91
|
|
||||||
Total Agency MBS
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
260
|
|
|
2.28
|
%
|
|
$
|
484,037
|
|
|
2.72
|
%
|
|
$
|
2,763,459
|
|
|
1.82
|
%
|
|
$
|
3,247,756
|
|
|
$
|
3,248,007
|
|
|
1.95
|
%
|
Non-Agency MBS
|
|
$
|
—
|
|
|
—
|
|
|
$
|
459,674
|
|
|
4.01
|
%
|
|
$
|
2,749
|
|
|
8.09
|
%
|
|
$
|
3,478,014
|
|
|
7.63
|
%
|
|
$
|
3,940,437
|
|
|
$
|
4,592,275
|
|
|
7.21
|
%
|
Total MBS
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
459,934
|
|
|
4.01
|
%
|
|
$
|
486,786
|
|
|
2.75
|
%
|
|
$
|
6,241,473
|
|
|
5.06
|
%
|
|
$
|
7,188,193
|
|
|
$
|
7,840,282
|
|
|
4.83
|
%
|
(In Thousands)
|
|
Residential Whole Loans,
at Carrying Value
(1)
|
|
Residential Whole Loans,
at Fair Value
(2)
|
||||
Amount due:
|
|
|
|
|
|
|||
Within one year
|
|
$
|
803
|
|
|
$
|
5,300
|
|
After one year:
|
|
|
|
|
||||
Over one to five years
|
|
3,400
|
|
|
7,923
|
|
||
Over five years
|
|
555,675
|
|
|
730,849
|
|
||
Total due after one year
|
|
$
|
559,075
|
|
|
$
|
738,772
|
|
Total residential whole loans
|
|
$
|
559,878
|
|
|
$
|
744,072
|
|
|
|
Residential Whole Loans,
at Fair Value
|
||||||
(Dollars in Thousands)
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
Loans 90 days or more past due
(1)
:
|
|
|
|
|
||||
Number of Loans
|
|
1,996
|
|
|
2,560
|
|
||
Aggregate Amount Outstanding
|
|
$
|
481,310
|
|
|
$
|
570,025
|
|
Country
|
|
Number of
Counterparties
|
|
Repurchase
Agreement
Financing
|
|
Swaps at Fair
Value
|
|
Exposure
(1)
|
|
Exposure as a
Percentage of
MFA Total
Assets
|
|||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|||||||
European Countries:
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Switzerland
(3)
|
|
3
|
|
$
|
1,220,497
|
|
|
$
|
—
|
|
|
$
|
425,437
|
|
|
3.69
|
%
|
United Kingdom
|
|
3
|
|
408,666
|
|
|
—
|
|
|
138,032
|
|
|
1.20
|
|
|||
France
|
|
2
|
|
611,895
|
|
|
—
|
|
|
147,607
|
|
|
1.28
|
|
|||
Holland
|
|
1
|
|
139,344
|
|
|
—
|
|
|
11,443
|
|
|
0.10
|
|
|||
Germany
|
|
1
|
|
—
|
|
|
—
|
|
|
(101
|
)
|
|
—
|
|
|||
Total European
|
|
10
|
|
2,380,402
|
|
|
—
|
|
|
722,418
|
|
|
6.27
|
%
|
|||
Other Countries:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
United States
|
|
14
|
|
$
|
3,433,392
|
|
|
$
|
—
|
|
|
$
|
788,878
|
|
|
6.84
|
%
|
Canada
(4)
|
|
4
|
|
806,400
|
|
|
—
|
|
|
196,544
|
|
|
1.70
|
|
|||
Japan
(5)
|
|
3
|
|
496,015
|
|
|
—
|
|
|
40,785
|
|
|
0.35
|
|
|||
China
(5)
|
|
1
|
|
326,314
|
|
|
—
|
|
|
11,480
|
|
|
0.10
|
|
|||
South Korea
|
|
1
|
|
98,688
|
|
|
—
|
|
|
6,151
|
|
|
0.05
|
|
|||
Total Other
|
|
23
|
|
5,160,809
|
|
|
—
|
|
|
1,043,838
|
|
|
9.04
|
%
|
|||
Total
|
|
33
|
|
$
|
7,541,211
|
|
(6)
|
$
|
—
|
|
|
$
|
1,766,256
|
|
|
15.31
|
%
|
(1)
|
Represents for each counterparty the amount of cash and/or securities pledged as collateral less the aggregate of repurchase agreement financing, Swaps at fair value, and net interest receivable/payable on all such instruments.
|
(2)
|
Includes European-based counterparties as well as U.S.-domiciled subsidiaries of the European parent entity.
|
(3)
|
Includes London branch of one counterparty and Cayman Islands branch of the other counterparty.
|
(4)
|
Includes Canada-based counterparties as well as U.S.-domiciled subsidiaries of Canadian parent entities. In the case of one counterparty, also includes exposure of
$491.9 million
to Barbados-based affiliate of the Canadian parent entity.
|
(5)
|
Exposure is to U.S.-domiciled subsidiary of the Japanese or Chinese parent entity, as the case may be.
|
(6)
|
Includes
$500.0 million
of repurchase agreements entered into in connection with contemporaneous repurchase and reverse repurchase agreements with a single counterparty.
|
|
|
Three Months Ended June 30,
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||
(Dollars in Thousands)
|
|
Average Balance
|
|
Interest
|
|
Average Yield/Cost
|
|
Average Balance
|
|
Interest
|
|
Average Yield/Cost
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
(1)
|
|
$
|
3,384,724
|
|
|
$
|
16,587
|
|
|
1.96
|
%
|
|
$
|
4,402,040
|
|
|
$
|
21,592
|
|
|
1.96
|
%
|
Legacy Non-Agency MBS
(1)
|
|
2,351,663
|
|
|
52,030
|
|
|
8.85
|
|
|
3,047,889
|
|
|
58,851
|
|
|
7.72
|
|
||||
3 Year Step-up securities
(1)
|
|
2,024,763
|
|
|
22,187
|
|
|
4.38
|
|
|
2,603,709
|
|
|
24,914
|
|
|
3.83
|
|
||||
Total MBS
|
|
7,761,150
|
|
|
90,804
|
|
|
4.68
|
|
|
10,053,638
|
|
|
105,357
|
|
|
4.19
|
|
||||
CRT securities
(1)
|
|
525,164
|
|
|
7,846
|
|
|
5.98
|
|
|
236,629
|
|
|
3,222
|
|
|
5.45
|
|
||||
Residential whole loans, at carrying value
(2)
|
|
568,080
|
|
|
8,503
|
|
|
5.99
|
|
|
373,572
|
|
|
5,758
|
|
|
6.17
|
|
||||
Other interest-earning investments
|
|
98,195
|
|
|
1,957
|
|
|
7.97
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Cash and cash equivalents
(3)
|
|
609,353
|
|
|
1,047
|
|
|
0.69
|
|
|
271,068
|
|
|
170
|
|
|
0.25
|
|
||||
Total interest-earning assets
|
|
9,561,942
|
|
|
110,157
|
|
|
4.61
|
|
|
10,934,907
|
|
|
114,507
|
|
|
4.19
|
|
||||
Total non-interest-earning assets
(2)
|
|
2,021,401
|
|
|
|
|
|
|
1,981,968
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
11,583,343
|
|
|
|
|
|
|
$
|
12,916,875
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total repurchase agreements and other advances
(4)
|
|
$
|
7,612,393
|
|
|
$
|
46,802
|
|
|
2.43
|
%
|
|
$
|
9,102,457
|
|
|
$
|
45,574
|
|
|
1.98
|
%
|
Securitized debt
(5)
|
|
30,414
|
|
|
211
|
|
|
2.74
|
|
|
8,520
|
|
|
137
|
|
|
6.36
|
|
||||
Senior Notes
|
|
96,746
|
|
|
2,009
|
|
|
8.31
|
|
|
96,709
|
|
|
2,009
|
|
|
8.31
|
|
||||
Total interest-bearing liabilities
|
|
7,739,553
|
|
|
49,022
|
|
|
2.51
|
|
|
9,207,686
|
|
|
47,720
|
|
|
2.05
|
|
||||
Total non-interest-bearing liabilities
|
|
648,231
|
|
|
|
|
|
|
792,630
|
|
|
|
|
|
||||||||
Total liabilities
|
|
8,387,784
|
|
|
|
|
|
|
10,000,316
|
|
|
|
|
|
||||||||
Stockholders’ equity
|
|
3,195,559
|
|
|
|
|
|
|
2,916,559
|
|
|
|
|
|
||||||||
Total liabilities and stockholders’ equity
|
|
$
|
11,583,343
|
|
|
|
|
|
|
$
|
12,916,875
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income/net interest rate spread
(6)
|
|
|
|
$
|
61,135
|
|
|
2.10
|
%
|
|
|
|
$
|
66,787
|
|
|
2.14
|
%
|
||||
Net interest-earning assets/net interest margin
(7)
|
|
$
|
1,822,389
|
|
|
|
|
2.58
|
%
|
|
$
|
1,727,221
|
|
|
|
|
2.46
|
%
|
||||
Ratio of interest-earning assets to
interest-bearing liabilities |
|
1.24
|
x
|
|
|
|
|
|
1.19
|
x
|
|
|
|
|
(1)
|
Yields presented throughout this Quarterly Report on Form 10-Q are calculated using average amortized cost data for securities which excludes unrealized gains and losses and includes principal payments receivable on securities. For GAAP reporting purposes, purchases and sales are reported on the trade date. Average amortized cost data used to determine yields is calculated based on the settlement date of the associated purchase or sale as interest income is not earned on purchased assets and continues to be earned on sold assets until settlement date. Includes Non-Agency MBS transferred to consolidated VIEs.
|
(2)
|
Excludes residential whole loans held at fair value that are reported as a component of total non-interest-earning assets.
|
(3)
|
Includes average interest-earning cash, cash equivalents and restricted cash.
|
(4)
|
Average cost of repurchase agreements includes the cost of Swaps allocated based on the proportionate share of the overall estimated weighted average portfolio duration.
|
(5)
|
Securitized debt for the quarter ended June 30, 2017 reflects securitized debt from our loan securitization transaction in June 2017. Securitized debt for the quarter ended June 30, 2016 reflects securitized debt from our MBS resecuritization transaction in February 2012.
|
(6)
|
Net interest rate spread reflects the difference between the yield on average interest-earning assets and average cost of funds.
|
(7)
|
Net interest margin reflects annualized net interest income divided by average interest-earning assets.
|
|
|
Three Months Ended June 30, 2017
|
||||||||||
|
|
Compared to
|
||||||||||
|
|
Three Months Ended June 30, 2016
|
||||||||||
|
|
Increase/(Decrease) due to
|
|
Total Net
Change in
Interest Income/Expense
|
||||||||
(In Thousands)
|
|
Volume
|
|
Rate
|
|
|||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|||
Agency MBS
|
|
(4,983
|
)
|
|
(22
|
)
|
|
(5,005
|
)
|
|||
Legacy Non-Agency MBS
|
|
(14,434
|
)
|
|
7,613
|
|
|
(6,821
|
)
|
|||
3 Year Step-up securities
|
|
(6,015
|
)
|
|
3,288
|
|
|
(2,727
|
)
|
|||
CRT securities
|
|
4,278
|
|
|
346
|
|
|
4,624
|
|
|||
Residential whole loans, at carrying value
(1)
|
|
2,916
|
|
|
(171
|
)
|
|
2,745
|
|
|||
Other interest-earning investments
|
|
1,957
|
|
|
—
|
|
|
1,957
|
|
|||
Cash and cash equivalents
|
|
366
|
|
|
511
|
|
|
877
|
|
|||
Total net change in income from interest-earning assets
|
|
$
|
(15,915
|
)
|
|
$
|
11,565
|
|
|
$
|
(4,350
|
)
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
||||||
Agency repurchase agreements and FHLB advances
|
|
(3,451
|
)
|
|
2,697
|
|
|
(754
|
)
|
|||
Legacy Non-Agency repurchase agreements
|
|
(4,186
|
)
|
|
2,234
|
|
|
(1,952
|
)
|
|||
3 Year Step-up securities repurchase agreements
|
|
(2,639
|
)
|
|
2,245
|
|
|
(394
|
)
|
|||
CRT securities repurchase agreements
|
|
1,207
|
|
|
177
|
|
|
1,384
|
|
|||
Residential whole loan at carrying value repurchase agreements
|
|
1,219
|
|
|
303
|
|
|
1,522
|
|
|||
Residential whole loan at fair value repurchase agreements
|
|
604
|
|
|
294
|
|
|
898
|
|
|||
Other repurchase agreements
|
|
524
|
|
|
—
|
|
|
524
|
|
|||
Securitized debt
|
|
188
|
|
|
(114
|
)
|
|
74
|
|
|||
Senior Notes
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total net change in expense of interest-bearing liabilities
|
|
$
|
(6,534
|
)
|
|
$
|
7,836
|
|
|
$
|
1,302
|
|
Net change in net interest income
|
|
$
|
(9,381
|
)
|
|
$
|
3,729
|
|
|
$
|
(5,652
|
)
|
(1)
|
Excludes residential whole loans held at fair value which are reported as a component of non-interest-earning assets.
|
|
|
Agency MBS
|
|
Legacy Non-Agency MBS
|
|
3 Year Step-up Securities
|
|
Total MBS
|
||||||||||||||||||||||||||||
Quarter Ended
|
|
Net
Yield
(1)
|
|
Cost of
Funding (2) |
|
Net Interest
Rate
Spread
(3)
|
|
Net
Yield
(1)
|
|
Cost of
Funding (2) |
|
Net Interest
Rate
Spread
(3)
|
|
Net
Yield
(1)
|
|
Cost of
Funding (2) |
|
Net Interest
Rate
Spread
(3)
|
|
Net
Yield
(1)
|
|
Cost of
Funding (2) |
|
Net Interest
Rate
Spread
(3)
|
||||||||||||
June 30, 2017
|
|
1.96
|
%
|
|
1.57
|
%
|
|
0.39
|
%
|
|
8.85
|
%
|
|
3.28
|
%
|
|
5.57
|
%
|
|
4.38
|
%
|
|
2.50
|
%
|
|
1.88
|
%
|
|
4.68
|
%
|
|
2.29
|
%
|
|
2.39
|
%
|
March 31, 2017
|
|
1.98
|
|
|
1.49
|
|
|
0.49
|
|
|
8.90
|
|
|
3.05
|
|
|
5.85
|
|
|
4.02
|
|
|
2.30
|
|
|
1.72
|
|
|
4.58
|
|
|
2.15
|
|
|
2.43
|
|
December 31, 2016
|
|
1.92
|
|
|
1.41
|
|
|
0.51
|
|
|
8.24
|
|
|
3.01
|
|
|
5.23
|
|
|
3.94
|
|
|
2.16
|
|
|
1.78
|
|
|
4.35
|
|
|
2.07
|
|
|
2.28
|
|
September 30, 2016
|
|
1.83
|
|
|
1.28
|
|
|
0.55
|
|
|
8.09
|
|
|
2.98
|
|
|
5.11
|
|
|
3.86
|
|
|
2.05
|
|
|
1.81
|
|
|
4.24
|
|
|
1.96
|
|
|
2.28
|
|
June 30, 2016
|
|
1.96
|
|
|
1.26
|
|
|
0.70
|
|
|
7.72
|
|
|
2.88
|
|
|
4.84
|
|
|
3.83
|
|
|
2.01
|
|
|
1.82
|
|
|
4.19
|
|
|
1.91
|
|
|
2.28
|
|
(1)
|
Reflects annualized interest income on MBS divided by average amortized cost of MBS.
|
(2)
|
Reflects annualized interest expense divided by average balance of repurchase agreements and other advances, including the cost of Swaps allocated based on the proportionate share of the overall estimated weighted average portfolio duration and securitized debt. Agency cost of funding includes
49
, 60, 65, 62 and 63 basis points and Legacy Non-Agency cost of funding includes
58
, 58, 69, 74, and 69 basis points associated with Swaps to hedge interest rate sensitivity on these assets for the quarters ended
June 30, 2017
,
March 31, 2017
,
December 31, 2016
,
September 30, 2016
and
June 30, 2016
, respectively.
|
(3)
|
Reflects the difference between the net yield on average MBS and average cost of funds on MBS.
|
|
|
Agency MBS
|
|
Legacy Non-Agency MBS
|
|
3 Year Step-up Securities
|
|||||||||||||||||||||
Quarter Ended
|
|
Coupon Yield
(1)
|
|
Net Yield
(2)
|
|
3 Month Average CPR
(3)
|
|
Coupon Yield
(1)
|
|
Net Yield
(2)
|
|
3 Month Average CPR
(3)
|
|
Coupon Yield
(1)
|
|
Net Yield
(2)
|
|
3 Month Average Bond CPR
(4)
|
|||||||||
June 30, 2017
|
|
2.94
|
%
|
|
1.96
|
%
|
|
16.3
|
%
|
|
5.52
|
%
|
|
8.85
|
%
|
|
18.2
|
%
|
|
4.25
|
%
|
|
4.38
|
%
|
|
33.4
|
%
|
March 31, 2017
|
|
2.90
|
|
|
1.98
|
|
|
15.1
|
|
|
5.50
|
|
|
8.90
|
|
|
16.8
|
|
|
3.99
|
|
|
4.02
|
|
|
25.7
|
|
December 31, 2016
|
|
2.86
|
|
|
1.92
|
|
|
15.9
|
|
|
5.40
|
|
|
8.24
|
|
|
17.3
|
|
|
3.91
|
|
|
3.94
|
|
|
25.6
|
|
September 30, 2016
|
|
2.83
|
|
|
1.83
|
|
|
16.7
|
|
|
5.28
|
|
|
8.09
|
|
|
15.9
|
|
|
3.83
|
|
|
3.86
|
|
|
32.2
|
|
June 30, 2016
|
|
2.80
|
|
|
1.96
|
|
|
13.9
|
|
|
5.19
|
|
|
7.72
|
|
|
16.1
|
|
|
3.81
|
|
|
3.83
|
|
|
25.4
|
|
(1)
|
Reflects the annualized coupon interest income divided by the average amortized cost. The discounted purchase price on Legacy Non-Agency MBS causes the coupon yield to be higher than the pass-through coupon interest rate.
|
(2)
|
Reflects annualized interest income on MBS divided by average amortized cost of MBS.
|
(3)
|
3 month average CPR weighted by positions as of the beginning of each month in the quarter.
|
(4)
|
All principal payments are considered to be prepayments for CPR purposes.
|
At or for the Quarter Ended
|
|
Return on
Average Total
Assets
(1)
|
|
Return on
Average Total
Stockholders’
Equity
(2)
|
|
Total Average
Stockholders’
Equity to Total
Average Assets
(3)
|
|
Dividend Payout
Ratio
(4)
|
|
Leverage Multiple
(5)
|
|
Book Value
per Share
of Common
Stock
(6)
|
|||||
June 30, 2017
|
|
2.63
|
%
|
|
10.01
|
%
|
|
27.59
|
%
|
|
1.00
|
|
2.5
|
|
$
|
7.76
|
|
March 31, 2017
|
|
2.42
|
|
|
10.19
|
|
|
24.95
|
|
|
1.00
|
|
2.9
|
|
7.66
|
|
|
December 31, 2016
|
|
2.18
|
|
|
9.52
|
|
|
24.19
|
|
|
1.11
|
|
3.1
|
|
7.62
|
|
|
September 30, 2016
|
|
2.47
|
|
|
11.05
|
|
|
23.46
|
|
|
0.95
|
|
3.1
|
|
7.64
|
|
|
June 30, 2016
|
|
2.33
|
|
|
10.83
|
|
|
22.58
|
|
|
1.00
|
|
3.3
|
|
7.41
|
|
(1)
|
Reflects annualized net income available to common stock and participating securities divided by average total assets.
|
(2)
|
Reflects annualized net income divided by average total stockholders’ equity.
|
(3)
|
Reflects total average stockholders’ equity divided by total average assets.
|
(4)
|
Reflects dividends declared per share of common stock divided by earnings per share.
|
(5)
|
Represents the sum of borrowings under repurchase agreements, FHLB advances, securitized debt, payable for unsettled purchases, and obligations to return securities obtained as collateral and Senior Notes divided by stockholders’ equity.
|
(6)
|
Reflects total stockholders’ equity less the preferred stock liquidation preference divided by total shares of common stock outstanding.
|
|
|
Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||
|
|
Average Balance
|
|
Interest
|
|
Average Yield/Cost
|
|
Average Balance
|
|
Interest
|
|
Average Yield/Cost
|
||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
||||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
(1)
|
|
$
|
3,499,903
|
|
|
$
|
34,481
|
|
|
1.97
|
%
|
|
$
|
4,514,099
|
|
|
$
|
45,589
|
|
|
2.02
|
%
|
Legacy Non-Agency MBS
(1)
|
|
2,436,786
|
|
|
108,136
|
|
|
8.88
|
|
|
3,106,396
|
|
|
119,074
|
|
|
7.67
|
|
||||
3 Year Step-up securities
(1)
|
|
2,311,746
|
|
|
48,324
|
|
|
4.18
|
|
|
2,608,712
|
|
|
50,843
|
|
|
3.90
|
|
||||
Total MBS
|
|
8,248,435
|
|
|
190,941
|
|
|
4.63
|
|
|
10,229,207
|
|
|
215,506
|
|
|
4.21
|
|
||||
CRT securities
(1)
|
|
478,022
|
|
|
14,222
|
|
|
5.95
|
|
|
218,034
|
|
|
5,914
|
|
|
5.42
|
|
||||
Residential whole loans, at carrying value
(2)
|
|
576,315
|
|
|
17,193
|
|
|
5.97
|
|
|
324,485
|
|
|
10,195
|
|
|
6.28
|
|
||||
Other interest-earning investments
|
|
92,244
|
|
|
3,656
|
|
|
7.93
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Cash and cash equivalents
(3)
|
|
467,876
|
|
|
1,402
|
|
|
0.60
|
|
|
251,669
|
|
|
310
|
|
|
0.25
|
|
||||
Total interest-earning assets
|
|
9,862,892
|
|
|
227,414
|
|
|
4.61
|
|
|
11,023,395
|
|
|
231,925
|
|
|
4.21
|
|
||||
Total non-interest-earning assets
(2)
|
|
2,065,613
|
|
|
|
|
|
|
|
|
1,936,444
|
|
|
|
|
|
|
|
||||
Total assets
|
|
$
|
11,928,505
|
|
|
|
|
|
|
|
|
$
|
12,959,839
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total repurchase agreements and other advances
(4)
|
|
8,051,184
|
|
|
95,141
|
|
|
2.35
|
|
|
9,170,613
|
|
|
90,969
|
|
|
1.96
|
|
||||
Securitized debt
(5)
|
|
15,291
|
|
|
211
|
|
|
2.74
|
|
|
13,473
|
|
|
333
|
|
|
4.89
|
|
||||
Senior Notes
|
|
96,741
|
|
|
4,019
|
|
|
8.31
|
|
|
96,704
|
|
|
4,018
|
|
|
8.31
|
|
||||
Total interest-bearing liabilities
|
|
8,163,216
|
|
|
99,371
|
|
|
2.42
|
|
|
9,280,790
|
|
|
95,320
|
|
|
2.03
|
|
||||
Total non-interest-bearing liabilities
|
|
635,729
|
|
|
|
|
|
|
|
|
777,811
|
|
|
|
|
|
|
|
||||
Total liabilities
|
|
8,798,945
|
|
|
|
|
|
|
|
|
10,058,601
|
|
|
|
|
|
|
|
||||
Stockholders’ equity
|
|
3,129,560
|
|
|
|
|
|
|
|
|
2,901,238
|
|
|
|
|
|
|
|
||||
Total liabilities and stockholders’ equity
|
|
$
|
11,928,505
|
|
|
|
|
|
|
|
|
$
|
12,959,839
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income/ net interest rate spread
(6)
|
|
|
|
|
$
|
128,043
|
|
|
2.19
|
%
|
|
|
|
|
$
|
136,605
|
|
|
2.18
|
%
|
||
Net interest-earning assets/ net interest margin
(7)
|
|
$
|
1,699,676
|
|
|
|
|
|
2.61
|
%
|
|
$
|
1,742,605
|
|
|
|
|
|
2.50
|
%
|
||
Ratio of interest-earning assets to
interest-bearing liabilities
|
|
1.21
|
x
|
|
|
|
|
|
|
|
1.19
|
x
|
|
|
|
|
|
|
(1)
|
Yields presented throughout this Quarterly Report on Form 10-Q are calculated using average amortized cost data for securities which excludes unrealized gains and losses and includes principal payments receivable on securities. For GAAP reporting purposes, purchases and sales are reported on the trade date. Average amortized cost data used to determine yields is calculated based on the settlement date of the associated purchase or sale as interest income is not earned on purchased assets and continues to be earned on sold assets until settlement date. Includes Non-Agency MBS transferred to consolidated VIEs.
|
(2)
|
Excludes residential whole loans held at fair value that are reported as a component of total non-interest-earning assets.
|
(3)
|
Includes average interest-earning cash, cash equivalents and restricted cash.
|
(4)
|
Average cost of repurchase agreements includes the cost of Swaps allocated based on the proportionate share of the overall estimated weighted average portfolio duration.
|
(5)
|
Securitized debt for the six months ended June 30, 2017 reflects securitized debt from our loan securitization transaction in June 2017. Securitized debt for the six months ended June 30, 2016 reflects securitized debt from our MBS resecuritization transaction in February 2012.
|
(6)
|
Net interest rate spread reflects the difference between the yield on average interest-earning assets and average cost of funds.
|
(7)
|
Net interest margin reflects annualized net interest income divided by average interest-earning assets.
|
|
|
Six Months Ended June 30, 2017
|
||||||||||
|
|
Compared to
|
||||||||||
|
|
Six Months Ended June 30, 2016
|
||||||||||
|
|
Increase/(Decrease) due to
|
|
Total Net
Change in
Interest Income/Expense
|
||||||||
(In Thousands)
|
|
Volume
|
|
Rate
|
|
|||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|||
Agency MBS
|
|
$
|
(10,017
|
)
|
|
$
|
(1,091
|
)
|
|
$
|
(11,108
|
)
|
Legacy Non-Agency MBS
|
|
(28,004
|
)
|
|
17,066
|
|
|
(10,938
|
)
|
|||
3 Year Step-up securities
|
|
(7,337
|
)
|
|
4,818
|
|
|
(2,519
|
)
|
|||
CRT securities
|
|
7,684
|
|
|
624
|
|
|
8,308
|
|
|||
Residential whole loans, at carrying value
(1)
|
|
7,537
|
|
|
(539
|
)
|
|
6,998
|
|
|||
Other interest-earning investments
|
|
3,656
|
|
|
—
|
|
|
3,656
|
|
|||
Cash and cash equivalents
|
|
410
|
|
|
682
|
|
|
1,092
|
|
|||
Total net change in income from interest-earning assets
|
|
$
|
(26,071
|
)
|
|
$
|
21,560
|
|
|
$
|
(4,511
|
)
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|||
Agency repurchase agreements and FHLB advances
|
|
$
|
(6,816
|
)
|
|
$
|
4,802
|
|
|
$
|
(2,014
|
)
|
Legacy Non-Agency repurchase agreements
|
|
(6,861
|
)
|
|
3,488
|
|
|
(3,373
|
)
|
|||
3 Year Step-up securities repurchase agreements
|
|
(2,584
|
)
|
|
3,420
|
|
|
836
|
|
|||
CRT securities repurchase agreements
|
|
2,195
|
|
|
278
|
|
|
2,473
|
|
|||
Residential whole loan at carrying value repurchase agreements
|
|
3,337
|
|
|
346
|
|
|
3,683
|
|
|||
Residential whole loan at fair value repurchase agreements
|
|
1,404
|
|
|
207
|
|
|
1,611
|
|
|||
Other repurchase agreements
|
|
956
|
|
|
—
|
|
|
956
|
|
|||
Securitized debt
|
|
40
|
|
|
(162
|
)
|
|
(122
|
)
|
|||
Senior Notes
|
|
1
|
|
|
—
|
|
|
1
|
|
|||
Total net change in expense of interest-bearing liabilities
|
|
$
|
(8,328
|
)
|
|
$
|
12,379
|
|
|
$
|
4,051
|
|
Net change in net interest income
|
|
$
|
(17,743
|
)
|
|
$
|
9,181
|
|
|
$
|
(8,562
|
)
|
(1)
|
Excludes residential whole loans held at fair value which are reported as a component of non-interest-earning assets.
|
|
|
Agency MBS
|
|
Legacy Non-Agency MBS
|
|
3 Year Step-up Securities
|
|
Total MBS
|
||||||||||||||||||||||||||||
Six Months Ended
|
|
Net Yield
(1)
|
|
Cost of Funding
(2)
|
|
Net Interest Spread
(3)
|
|
Net Yield
(1)
|
|
Cost of Funding
(2)
|
|
Net Interest Spread
(3)
|
|
Net Yield
(1)
|
|
Cost of Funding
(2)
|
|
Net Interest Spread
(3)
|
|
Net Yield
(1)
|
|
Cost of Funding
(2)
|
|
Net Interest Spread
(3)
|
||||||||||||
June 30, 2017
|
|
1.97
|
%
|
|
1.53
|
%
|
|
0.44
|
%
|
|
8.88
|
%
|
|
3.16
|
%
|
|
5.72
|
%
|
|
4.18
|
%
|
|
2.39
|
%
|
|
1.79
|
%
|
|
4.63
|
%
|
|
2.22
|
%
|
|
2.41
|
%
|
June 30, 2016
|
|
2.02
|
%
|
|
1.26
|
%
|
|
0.76
|
%
|
|
7.67
|
%
|
|
2.85
|
%
|
|
4.82
|
%
|
|
3.90
|
%
|
|
2.02
|
%
|
|
1.88
|
%
|
|
4.21
|
%
|
|
1.89
|
%
|
|
2.32
|
%
|
|
|
Agency MBS
|
|
Legacy Non-Agency MBS
|
|
3 Year Step-up Securities
|
|||||||||||||||||||||
Six Months Ended
|
|
Coupon Yield
(1)
|
|
Net Yield
(2)
|
|
6 Month Average CPR
(3)
|
|
Coupon Yield
(1)
|
|
Net Yield
(2)
|
|
6 Month Average CPR
(3)
|
|
Coupon Yield
(1)
|
|
Net Yield
(2)
|
|
6 Month Average Bond CPR
(4)
|
|||||||||
June 30, 2017
|
|
2.92
|
%
|
|
1.97
|
%
|
|
13.6
|
%
|
|
5.51
|
%
|
|
8.88
|
%
|
|
15.2
|
%
|
|
4.11
|
%
|
|
4.18
|
%
|
|
29.9
|
%
|
June 30, 2016
|
|
2.79
|
|
|
2.02
|
|
|
11.0
|
|
|
5.16
|
|
|
7.67
|
|
|
12.7
|
|
|
3.77
|
|
|
3.90
|
|
|
24.2
|
|
(1)
|
Reflects the annualized coupon interest income divided by the average amortized cost. The discounted purchase price on Legacy Non-Agency MBS causes the coupon yield to be higher than the pass-through coupon interest rate.
|
(2)
|
Reflects annualized interest income on MBS divided by average amortized cost of MBS.
|
(3)
|
6 month average CPR weighted by positions as of the beginning of each month in the quarter.
|
(4)
|
All principal payments are considered to be prepayments for CPR purposes.
|
At or for the Six Months Ended
|
|
Return on
Average Total
Assets
(1)
|
|
Return on
Average Total
Stockholders’
Equity
(2)
|
|
Total Average
Stockholders’
Equity to Total
Average Assets
(3)
|
|
Dividend Payout
Ratio
(4)
|
|
Leverage Multiple
(5)
|
|
Book Value
per Share
of Common
Stock
(6)
|
||||||
June 30, 2017
|
|
2.52
|
%
|
|
10.10
|
%
|
|
26.24
|
%
|
|
1.03
|
|
2.5
|
|
|
$
|
7.76
|
|
June 30, 2016
|
|
2.31
|
|
|
10.82
|
|
|
22.39
|
|
|
1.00
|
|
3.3
|
|
|
7.41
|
|
(1)
|
Reflects annualized net income available to common stock and participating securities divided by average total assets.
|
(2)
|
Reflects annualized net income divided by average total stockholders’ equity.
|
(3)
|
Reflects total average stockholders’ equity divided by total average assets.
|
(4)
|
Reflects dividends declared per share of common stock divided by earnings per share.
|
(5)
|
Represents the sum of borrowings under repurchase agreements, FHLB advances, securitized debt, payable for unsettled purchases, and obligations to return securities obtained as collateral and Senior Notes divided by stockholders’ equity.
|
(6)
|
Reflects total stockholders’ equity less the preferred stock liquidation preference divided by total shares of common stock outstanding.
|
At June 30, 2017
|
|
Weighted
Average Haircut |
|
Low
|
|
High
|
|||
Repurchase agreement borrowings secured by:
|
|
|
|
|
|
|
|
|
|
Agency MBS
|
|
4.56
|
%
|
|
3.00
|
%
|
|
5.00
|
%
|
Legacy Non-Agency MBS
|
|
22.52
|
|
|
15.00
|
|
|
35.00
|
|
3 Year Step-up securities
|
|
22.68
|
|
|
15.00
|
|
|
30.00
|
|
U.S. Treasury securities
|
|
1.59
|
|
|
1.00
|
|
|
2.00
|
|
CRT securities
|
|
22.12
|
|
|
15.00
|
|
|
25.00
|
|
Residential whole loans
|
|
26.26
|
|
|
20.00
|
|
|
35.00
|
|
Other investments
|
|
50.00
|
|
|
50.00
|
|
|
50.00
|
|
|
|
|
|
|
|
|
|||
At December 31, 2016
|
|
Weighted
Average Haircut |
|
Low
|
|
High
|
|||
Repurchase agreement borrowings secured by:
|
|
|
|
|
|
|
|
|
|
Agency MBS
|
|
4.67
|
%
|
|
3.00
|
%
|
|
6.00
|
%
|
Legacy Non-Agency MBS
|
|
24.01
|
|
|
15.00
|
|
|
60.00
|
|
3 Year Step-up securities
|
|
21.70
|
|
|
15.00
|
|
|
40.00
|
|
U.S. Treasury securities
|
|
1.60
|
|
|
1.00
|
|
|
2.00
|
|
CRT securities
|
|
23.22
|
|
|
20.00
|
|
|
25.00
|
|
Residential whole loans
|
|
25.03
|
|
|
20.00
|
|
|
35.00
|
|
Other investments
|
|
50.00
|
|
|
50.00
|
|
|
50.00
|
|
|
|
Repurchase Agreements and Other Advances
|
|
Securitized Debt
|
||||||||||||||||||||
Quarter Ended
(1)
|
|
Quarterly
Average Balance |
|
End of Period
Balance |
|
Maximum
Balance at Any Month-End |
|
Quarterly
Average Balance |
|
End of Period
Balance |
|
Maximum
Balance at Any Month-End |
||||||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
June 30, 2017
(2)
|
|
$
|
7,612,393
|
|
|
$
|
7,040,844
|
|
|
$
|
7,763,860
|
|
|
$
|
30,414
|
|
|
$
|
143,698
|
|
|
$
|
143,698
|
|
March 31, 2017
|
|
8,494,853
|
|
|
8,137,102
|
|
|
8,564,493
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
December 31, 2016
|
|
8,684,803
|
|
|
8,687,268
|
|
|
8,815,846
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
September 30, 2016
|
|
8,868,173
|
|
|
8,697,756
|
|
|
8,917,550
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
June 30, 2016
(3)
|
|
9,102,457
|
|
|
9,038,087
|
|
|
9,114,859
|
|
|
8,520
|
|
|
—
|
|
|
8,568
|
|
|
|
Collateral Pledged to Meet Margin Calls
|
|
Cash and
Securities Received for
Reverse Margin Calls
|
|
Net Assets
Received/(Pledged) for Margin Activity |
||||||||||||||
For the Quarter Ended
|
|
Fair Value of
Securities Pledged |
|
Cash Pledged
|
|
Aggregate Assets
Pledged For Margin Calls |
|
|
||||||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
June 30, 2017
|
|
$
|
106,432
|
|
|
$
|
500
|
|
|
$
|
106,932
|
|
|
$
|
75,996
|
|
|
$
|
(30,936
|
)
|
March 31, 2017
|
|
150,264
|
|
|
1,500
|
|
|
151,764
|
|
|
246,168
|
|
|
94,404
|
|
|||||
December 31, 2016
|
|
337,694
|
|
|
8,000
|
|
|
345,694
|
|
|
357,163
|
|
|
11,469
|
|
|||||
September 30, 2016
|
|
343,351
|
|
|
28,700
|
|
|
372,051
|
|
|
343,139
|
|
|
(28,912
|
)
|
|||||
June 30, 2016
|
|
326,555
|
|
|
63,600
|
|
|
390,155
|
|
|
281,912
|
|
|
(108,243
|
)
|
|
|
Agency MBS
|
|
Legacy Non-Agency MBS
(1)
|
|
Total
(1)
|
||||||||||||||||||||||||
Time to Reset
|
|
Fair
Value
(2)
|
|
Average Months to Reset
(3)
|
|
3 Month
Average CPR
(4)
|
|
Fair Value
|
|
Average Months to Reset
(3)
|
|
3 Month
Average CPR (4) |
|
Fair
Value
(2)
|
|
Average Months to Reset
(3)
|
|
3 Month
Average CPR (4) |
||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
< 2 years
(5)
|
|
$
|
1,710,085
|
|
|
8
|
|
|
21.7
|
%
|
|
$
|
1,972,537
|
|
|
5
|
|
|
18.6
|
%
|
|
$
|
3,682,622
|
|
|
6
|
|
|
20.0
|
%
|
2-5 years
|
|
155,198
|
|
|
40
|
|
|
13.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
155,198
|
|
|
40
|
|
|
13.0
|
|
|||
> 5 years
|
|
94,341
|
|
|
66
|
|
|
5.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
94,341
|
|
|
66
|
|
|
5.5
|
|
|||
ARM-MBS Total
|
|
$
|
1,959,624
|
|
|
14
|
|
|
20.3
|
%
|
|
$
|
1,972,537
|
|
|
5
|
|
|
18.6
|
%
|
|
$
|
3,932,161
|
|
|
9
|
|
|
19.4
|
%
|
15-year fixed
(6)
|
|
$
|
1,286,771
|
|
|
|
|
|
10.4
|
%
|
|
$
|
3,902
|
|
|
|
|
|
18.2
|
%
|
|
$
|
1,290,673
|
|
|
|
|
|
10.4
|
%
|
30-year fixed
(6)
|
|
—
|
|
|
|
|
|
—
|
|
|
881,183
|
|
|
|
|
|
17.3
|
|
|
881,183
|
|
|
|
|
|
17.3
|
|
|||
40-year fixed
(6)
|
|
—
|
|
|
|
|
|
—
|
|
|
39,542
|
|
|
|
|
|
19.0
|
|
|
39,542
|
|
|
|
|
|
19.0
|
|
|||
Fixed-Rate Total
|
|
$
|
1,286,771
|
|
|
|
|
|
10.4
|
%
|
|
$
|
924,627
|
|
|
|
|
|
17.4
|
%
|
|
$
|
2,211,398
|
|
|
|
|
|
13.5
|
%
|
MBS Total
|
|
$
|
3,246,395
|
|
|
|
|
|
16.3
|
%
|
|
$
|
2,897,164
|
|
|
|
|
|
18.2
|
%
|
|
$
|
6,143,559
|
|
|
|
|
|
17.3
|
%
|
(1)
|
Excludes
$1.7 billion
of 3 Year Step-up securities. Refer to table below for further information.
|
(2)
|
Does not include principal payments receivable of
$1.6 million
.
|
(3)
|
Months to reset is the number of months remaining before the coupon interest rate resets. At reset, the MBS coupon will adjust based upon the underlying benchmark interest rate index, margin and periodic and/or lifetime caps. The months to reset do not reflect scheduled amortization or prepayments.
|
(4)
|
3 month average CPR weighted by positions as of the beginning of each month in the quarter.
|
(5)
|
Includes floating-rate MBS that may be collateralized by fixed-rate mortgages.
|
(6)
|
Information presented based on data available at time of loan origination.
|
|
|
Fair Value
|
|
Net Coupon
|
|
Months to
Step-Up
(1)
|
|
3 Month Average
Bond CPR
(2)
|
|||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|||||
Re-Performing loans
|
|
$
|
315,108
|
|
|
3.55
|
%
|
|
12
|
|
|
20.2
|
%
|
Non-Performing loans
|
|
1,106,042
|
|
|
4.16
|
|
|
20
|
|
|
39.0
|
|
|
Term Notes
|
|
273,961
|
|
|
5.84
|
|
|
30
|
|
|
10.5
|
|
|
Total 3 Year Step-up securities
|
|
$
|
1,695,111
|
|
|
4.32
|
%
|
|
20
|
|
|
33.4
|
%
|
(1)
|
Months to step-up is the weighted average number of months remaining before the coupon interest rate increases pursuant to the first coupon reset. We anticipate that the securities will be redeemed prior to the step-up date.
|
(2)
|
All principal payments are considered to be prepayments for CPR purposes.
|
Change in Interest Rates
|
|
Estimated
Value of Assets (1) |
|
Estimated
Value of Swaps |
|
Estimated
Value of Financial Instruments |
|
Change in
Estimated
Value
|
|
Percentage
Change in Net Interest Income |
|
Percentage
Change in Portfolio Value |
||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
+100 Basis Point Increase
|
|
$
|
10,977,193
|
|
|
$
|
25,820
|
|
|
$
|
11,003,013
|
|
|
$
|
(89,925
|
)
|
|
(1.47
|
)%
|
|
(0.81
|
)%
|
+ 50 Basis Point Increase
|
|
$
|
11,055,524
|
|
|
$
|
(6,047
|
)
|
|
$
|
11,049,478
|
|
|
$
|
(43,461
|
)
|
|
(0.67
|
)%
|
|
(0.39
|
)%
|
Actual at June 30, 2017
|
|
$
|
11,130,852
|
|
|
$
|
(37,914
|
)
|
|
$
|
11,092,939
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
- 50 Basis Point Decrease
|
|
$
|
11,203,178
|
|
|
$
|
(69,780
|
)
|
|
$
|
11,133,397
|
|
|
$
|
40,458
|
|
|
(1.12
|
)%
|
|
0.36
|
%
|
-100 Basis Point Decrease
|
|
$
|
11,272,500
|
|
|
$
|
(101,647
|
)
|
|
$
|
11,170,853
|
|
|
$
|
77,914
|
|
|
(1.78
|
)%
|
|
0.70
|
%
|
(1)
|
Such assets include MBS and CRT securities, residential whole loans and REO, Corporate Loan, cash and cash equivalents and restricted cash.
|
|
|
Securities with Average Loan FICO
of 715 or Higher (1) |
|
Securities with Average Loan FICO
Below 715 (1) |
|
|
||||||||||||||||||||||
Year of Securitization
(2)
|
|
2007
|
|
2006
|
|
2005
and Prior |
|
2007
|
|
2006
|
|
2005
and Prior |
|
Total
|
||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Number of securities
|
|
85
|
|
|
66
|
|
|
90
|
|
|
31
|
|
|
58
|
|
|
66
|
|
|
396
|
|
|||||||
MBS current face
(3)
|
|
$
|
833,740
|
|
|
$
|
545,801
|
|
|
$
|
607,357
|
|
|
$
|
183,961
|
|
|
$
|
472,324
|
|
|
$
|
488,732
|
|
|
$
|
3,131,915
|
|
Total purchase discounts, net
(3)
|
|
$
|
(240,739
|
)
|
|
$
|
(152,831
|
)
|
|
$
|
(110,251
|
)
|
|
$
|
(58,963
|
)
|
|
$
|
(175,063
|
)
|
|
$
|
(144,331
|
)
|
|
$
|
(882,178
|
)
|
Purchase discount designated as Credit Reserve and OTTI
(3)(4)
|
|
$
|
(152,657
|
)
|
|
$
|
(77,930
|
)
|
|
$
|
(59,456
|
)
|
|
$
|
(51,689
|
)
|
|
$
|
(174,001
|
)
|
|
$
|
(110,765
|
)
|
|
$
|
(626,498
|
)
|
Purchase discount designated as Credit Reserve and OTTI as percentage of current face
|
|
18.3
|
%
|
|
14.3
|
%
|
|
9.8
|
%
|
|
28.1
|
%
|
|
36.8
|
%
|
|
22.7
|
%
|
|
20.0
|
%
|
|||||||
MBS amortized cost
(3)
|
|
$
|
593,001
|
|
|
$
|
392,970
|
|
|
$
|
497,106
|
|
|
$
|
124,998
|
|
|
$
|
297,261
|
|
|
$
|
344,401
|
|
|
$
|
2,249,737
|
|
MBS fair value
(3)
|
|
$
|
774,367
|
|
|
$
|
504,794
|
|
|
$
|
582,960
|
|
|
$
|
166,450
|
|
|
$
|
413,400
|
|
|
$
|
455,193
|
|
|
$
|
2,897,164
|
|
Weighted average fair value to current face
|
|
92.9
|
%
|
|
92.5
|
%
|
|
96.0
|
%
|
|
90.5
|
%
|
|
87.5
|
%
|
|
93.1
|
%
|
|
92.5
|
%
|
|||||||
Weighted average coupon
(5)
|
|
3.98
|
%
|
|
3.36
|
%
|
|
3.64
|
%
|
|
4.92
|
%
|
|
4.97
|
%
|
|
4.62
|
%
|
|
4.11
|
%
|
|||||||
Weighted average loan age (months)
(5)(6)
|
|
123
|
|
|
132
|
|
|
146
|
|
|
128
|
|
|
134
|
|
|
146
|
|
|
134
|
|
|||||||
Weighted average current loan size
(5)(6)
|
|
$
|
511
|
|
|
$
|
495
|
|
|
$
|
303
|
|
|
$
|
343
|
|
|
$
|
251
|
|
|
$
|
241
|
|
|
$
|
377
|
|
Percentage amortizing
(7)
|
|
92
|
%
|
|
99
|
%
|
|
100
|
%
|
|
94
|
%
|
|
99
|
%
|
|
100
|
%
|
|
97
|
%
|
|||||||
Weighted average FICO score at origination
(5)(8)
|
|
730
|
|
|
729
|
|
|
726
|
|
|
706
|
|
|
703
|
|
|
704
|
|
|
719
|
|
|||||||
Owner-occupied loans
|
|
90.6
|
%
|
|
90.8
|
%
|
|
86.4
|
%
|
|
84.5
|
%
|
|
86.4
|
%
|
|
84.3
|
%
|
|
87.9
|
%
|
|||||||
Rate-term refinancings
|
|
29.9
|
%
|
|
21.7
|
%
|
|
14.9
|
%
|
|
22.2
|
%
|
|
15.6
|
%
|
|
14.5
|
%
|
|
20.6
|
%
|
|||||||
Cash-out refinancings
|
|
34.9
|
%
|
|
35.3
|
%
|
|
27.7
|
%
|
|
44.3
|
%
|
|
44.7
|
%
|
|
38.3
|
%
|
|
36.1
|
%
|
|||||||
3 Month CPR
(6)
|
|
20.7
|
%
|
|
17.5
|
%
|
|
21.3
|
%
|
|
21.1
|
%
|
|
16.9
|
%
|
|
15.0
|
%
|
|
18.8
|
%
|
|||||||
3 Month CRR
(6)(9)
|
|
18.1
|
%
|
|
15.6
|
%
|
|
18.1
|
%
|
|
16.2
|
%
|
|
13.5
|
%
|
|
12.5
|
%
|
|
16.0
|
%
|
|||||||
3 Month CDR
(6)(9)
|
|
3.2
|
%
|
|
2.4
|
%
|
|
4.0
|
%
|
|
5.7
|
%
|
|
4.2
|
%
|
|
3.1
|
%
|
|
3.5
|
%
|
|||||||
3 Month loss severity
|
|
48.2
|
%
|
|
49.4
|
%
|
|
49.5
|
%
|
|
61.7
|
%
|
|
62.1
|
%
|
|
60.7
|
%
|
|
54.1
|
%
|
|||||||
60+ days delinquent
(8)
|
|
11.4
|
%
|
|
11.7
|
%
|
|
8.6
|
%
|
|
14.6
|
%
|
|
15.4
|
%
|
|
13.0
|
%
|
|
12.0
|
%
|
|||||||
Percentage of always current borrowers (Lifetime)
(10)
|
|
34.5
|
%
|
|
33.6
|
%
|
|
41.2
|
%
|
|
28.5
|
%
|
|
24.4
|
%
|
|
28.9
|
%
|
|
32.9
|
%
|
|||||||
Percentage of always current borrowers (12M)
(11)
|
|
76.3
|
%
|
|
76.3
|
%
|
|
79.1
|
%
|
|
69.4
|
%
|
|
68.2
|
%
|
|
70.2
|
%
|
|
74.3
|
%
|
|||||||
Weighted average credit enhancement
(8)(12)
|
|
0.2
|
%
|
|
0.5
|
%
|
|
4.6
|
%
|
|
0.0
|
%
|
|
1.2
|
%
|
|
3.5
|
%
|
|
1.8
|
%
|
(1)
|
FICO score is used by major credit bureaus to indicate a borrower’s creditworthiness at time of loan origination.
|
(2)
|
Information presented based on the initial year of securitization of the underlying collateral. Certain of our Non-Agency MBS have been resecuritized. The historical information presented in the table is based on the initial securitization date and data available at the time of original securitization (and not the date of resecuritization). No information has been updated with respect to any MBS that have been resecuritized.
|
(3)
|
Excludes Non-Agency MBS issued since 2012 in which the underlying collateral consists of 3 Year Step-up securities. These Non-Agency MBS have a current face of
$1.7 billion
, amortized cost of
$1.7 billion
, fair value of
$1.7 billion
and purchase discounts of
$2.2 million
at
June 30, 2017
.
|
(4)
|
Purchase discounts designated as Credit Reserve and OTTI are not expected to be accreted into interest income.
|
(5)
|
Weighted average is based on MBS current face at
June 30, 2017
.
|
(6)
|
Information provided is based on loans for individual groups owned by us.
|
(7)
|
Percentage of face amount for which the original mortgage note contractually calls for principal amortization in the current period.
|
(8)
|
Information provided is based on loans for all groups that provide credit enhancement for MBS with credit enhancement.
|
(9)
|
CRR represents voluntary prepayments and CDR represents involuntary prepayments.
|
(10)
|
Percentage of face amount of loans for which the borrower has not been delinquent since origination.
|
(11)
|
Percentage of face amount of loans for which the borrower has not been delinquent in the last twelve months.
|
(12)
|
Credit enhancement for a particular security is expressed as a percentage of all outstanding mortgage loan collateral. A particular security will not be subject to principal loss as long as its credit enhancement is greater than zero. As of
June 30, 2017
, a total of
277
Non-Agency MBS in our portfolio representing approximately
$2.3 billion
or
75%
of the current face amount of the portfolio had no credit enhancement.
|
Date: August 2, 2017
|
MFA FINANCIAL, INC.
|
|
|
(Registrant)
|
|
|
|
|
|
By:
|
/s/ Stephen D. Yarad
|
|
|
Stephen D. Yarad
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
Exhibit
|
|
Description
|
|
|
|
|
Amended and Restated Bylaws of MFA Financial, Inc. (as amended and restated through April 10, 2017) (incorporated herein by reference to Exhibit 3.1 to the Company’s Form 8-K, dated April 12, 2017 (Commission File No. 1-13991)).
|
|
|
|
|
|
Summary Description of Compensation Payable to Non-Employee Directors of MFA Financial, Inc.
|
|
|
|
|
|
Certification of the Co-Chief Executive Officer (William S. Gorin), pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
Certification of the Co-Chief Executive Officer (Craig L. Knutson), pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
Certification of the Co-Chief Executive Officer (William S. Gorin), pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
Certification of the Co-Chief Executive Officer (Craig L. Knutson), pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
•
|
An increase from $100,000 to $150,000 in the grant date value of the annual grant of fully-vested shares of the Company’s common stock or fully-vested restricted stock units made to each non-employee director.
|
Date: August 2, 2017
|
|
|
|
By:
|
/s/ William S. Gorin
|
|
Name: William S. Gorin
|
|
Title: Co-Chief Executive Officer
|
Date: August 2, 2017
|
|
|
|
By:
|
/s/ Craig L. Knutson
|
|
Name: Craig L. Knutson
|
|
Title: Co-Chief Executive Officer
|
Date: August 2, 2017
|
|
|
|
By:
|
/s/ Stephen D. Yarad
|
|
Name: Stephen D. Yarad
|
|
Title: Chief Financial Officer
|
By:
|
/s/ William S. Gorin
|
|
Date: August 2, 2017
|
|
Name: William S. Gorin
|
|
|
|
Title: Co-Chief Executive Officer
|
|
|
By:
|
/s/ Craig L. Knutson
|
|
Date: August 2, 2017
|
|
Name: Craig L. Knutson
|
|
|
|
Title: Co-Chief Executive Officer
|
|
|
By:
|
/s/ Stephen D. Yarad
|
|
Date: August 2, 2017
|
|
Name: Stephen D. Yarad
|
|
|
|
Title: Chief Financial Officer
|
|
|