|
Maryland
(State or other jurisdiction of incorporation or organization)
|
|
13-3974868
(I.R.S. Employer Identification No.)
|
|
|
|
350 Park Avenue, 20th Floor, New York, New York
(Address of principal executive offices)
|
|
10022
(Zip Code)
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
|
Emerging growth company
o
|
Title of Each Class
|
Trading Symbol(s)
|
Name of Each Exchange on Which Registered
|
Common Stock, par value $0.01 per share
|
MFA
|
New York Stock Exchange
|
|
|
|
7.50% Series B Cumulative Redeemable
Preferred Stock, par value $0.01 per share
|
MFA/PB
|
New York Stock Exchange
|
|
|
|
8.00% Senior Notes due 2042
|
MFO
|
New York Stock Exchange
|
|
|
Page
|
|
|
|
|
PART I
|
||
FINANCIAL INFORMATION
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MFA FINANCIAL, INC.
CONSOLIDATED BALANCE SHEETS
|
||||||||
(In Thousands Except Per Share Amounts)
|
|
March 31,
2019 |
|
December 31,
2018 |
||||
|
|
(Unaudited)
|
|
|
||||
Assets:
|
|
|
|
|
|
|
||
Residential mortgage securities:
|
|
|
|
|
|
|
||
Agency MBS, at fair value ($2,524,612 and $2,575,331 pledged as collateral, respectively)
|
|
$
|
2,546,597
|
|
|
$
|
2,698,213
|
|
Non-Agency MBS, at fair value ($3,068,294 and $3,248,900 pledged as collateral, respectively)
|
|
3,099,272
|
|
|
3,318,299
|
|
||
Credit Risk Transfer (“CRT”) securities, at fair value ($419,877 and $480,315 pledged as collateral, respectively)
|
|
423,702
|
|
|
492,821
|
|
||
Residential whole loans, at carrying value ($2,441,975 and $1,645,372 pledged as collateral, respectively)
(1)
|
|
3,724,146
|
|
|
3,016,715
|
|
||
Residential whole loans, at fair value ($822,235 and $738,638 pledged as collateral, respectively)
(1)
|
|
1,512,337
|
|
|
1,665,978
|
|
||
Mortgage servicing rights (“MSR”) related assets ($825,363 and $611,807 pledged as collateral, respectively)
|
|
825,363
|
|
|
611,807
|
|
||
Cash and cash equivalents
|
|
76,579
|
|
|
51,965
|
|
||
Restricted cash
|
|
41,999
|
|
|
36,744
|
|
||
Other assets
|
|
551,618
|
|
|
527,785
|
|
||
Total Assets
|
|
$
|
12,801,613
|
|
|
$
|
12,420,327
|
|
|
|
|
|
|
||||
Liabilities:
|
|
|
|
|
||||
Repurchase agreements
|
|
$
|
8,509,713
|
|
|
$
|
7,879,087
|
|
Other liabilities
|
|
887,369
|
|
|
1,125,139
|
|
||
Total Liabilities
|
|
$
|
9,397,082
|
|
|
$
|
9,004,226
|
|
|
|
|
|
|
||||
Commitments and contingencies (See Note 10)
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
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; 450,483 and 449,787 shares issued
and outstanding, respectively |
|
4,505
|
|
|
4,498
|
|
||
Additional paid-in capital, in excess of par
|
|
3,622,636
|
|
|
3,623,275
|
|
||
Accumulated deficit
|
|
(637,286
|
)
|
|
(632,040
|
)
|
||
Accumulated other comprehensive income
|
|
414,596
|
|
|
420,288
|
|
||
Total Stockholders’ Equity
|
|
$
|
3,404,531
|
|
|
$
|
3,416,101
|
|
Total Liabilities and Stockholders’ Equity
|
|
$
|
12,801,613
|
|
|
$
|
12,420,327
|
|
(1)
|
Includes approximately
$202.7 million
and
$209.4 million
of Residential whole loans, at carrying value and
$647.0 million
and
$694.7 million
of Residential whole loans, at fair value transferred to consolidated variable interest entities (“VIEs”) at
March 31, 2019
and
December 31, 2018
, respectively. Such assets can be used only to settle the obligations of each respective VIE.
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
||||||||
|
|
Three Months Ended
March 31, |
||||||
(In Thousands, Except Per Share Amounts)
|
|
2019
|
|
2018
|
||||
Interest Income:
|
|
|
|
|
||||
Agency MBS
|
|
$
|
18,441
|
|
|
$
|
15,293
|
|
Non-Agency MBS
|
|
54,001
|
|
|
56,102
|
|
||
CRT securities
|
|
6,200
|
|
|
9,496
|
|
||
Residential whole loans held at carrying value
|
|
49,620
|
|
|
14,329
|
|
||
MSR-related assets
|
|
10,620
|
|
|
7,623
|
|
||
Cash and cash equivalent investments
|
|
764
|
|
|
909
|
|
||
Other interest-earning assets
|
|
1,306
|
|
|
—
|
|
||
Interest Income
|
|
$
|
140,952
|
|
|
$
|
103,752
|
|
|
|
|
|
|
||||
Interest Expense:
|
|
|
|
|
||||
Repurchase agreements
|
|
$
|
70,809
|
|
|
$
|
45,717
|
|
Other interest expense
|
|
8,217
|
|
|
4,837
|
|
||
Interest Expense
|
|
$
|
79,026
|
|
|
$
|
50,554
|
|
|
|
|
|
|
||||
Net Interest Income
|
|
$
|
61,926
|
|
|
$
|
53,198
|
|
|
|
|
|
|
||||
Other Income, net:
|
|
|
|
|
||||
Net gain on residential whole loans measured at fair value through earnings
|
|
$
|
25,267
|
|
|
$
|
38,498
|
|
Net realized gain on sales of residential mortgage securities
|
|
24,609
|
|
|
8,817
|
|
||
Net unrealized gain/(loss) on residential mortgage securities measured at fair value through earnings
|
|
8,672
|
|
|
(880
|
)
|
||
Net loss on Swaps not designated as hedges for accounting purposes
|
|
(8,944
|
)
|
|
—
|
|
||
Other, net
|
|
1,565
|
|
|
1,225
|
|
||
Other Income, net
|
|
$
|
51,169
|
|
|
$
|
47,660
|
|
|
|
|
|
|
||||
Operating and Other Expense:
|
|
|
|
|
||||
Compensation and benefits
|
|
$
|
8,554
|
|
|
$
|
6,748
|
|
Other general and administrative expense
|
|
4,645
|
|
|
3,832
|
|
||
Loan servicing and other related operating expenses
|
|
11,039
|
|
|
6,883
|
|
||
Operating and Other Expense
|
|
$
|
24,238
|
|
|
$
|
17,463
|
|
|
|
|
|
|
||||
Net Income
|
|
$
|
88,857
|
|
|
$
|
83,395
|
|
Less Preferred Stock Dividends
|
|
3,750
|
|
|
3,750
|
|
||
Net Income Available to Common Stock and Participating Securities
|
|
$
|
85,107
|
|
|
$
|
79,645
|
|
|
|
|
|
|
||||
Earnings per Common Share - Basic and Diluted
|
|
$
|
0.19
|
|
|
$
|
0.20
|
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)
(UNAUDITED)
|
||||||||
|
|
Three Months Ended
March 31, |
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Net income
|
|
$
|
88,857
|
|
|
$
|
83,395
|
|
Other Comprehensive Income/(Loss):
|
|
|
|
|
||||
Unrealized gain/(loss) on Agency MBS, net
|
|
9,315
|
|
|
(10,052
|
)
|
||
Unrealized gain/(loss) on Non-Agency MBS, CRT securities and MSR term notes, net
|
|
12,788
|
|
|
(27,488
|
)
|
||
Reclassification adjustment for MBS sales included in net income
|
|
(17,009
|
)
|
|
(8,623
|
)
|
||
Derivative hedging instrument fair value changes, net
|
|
(10,445
|
)
|
|
19,669
|
|
||
Amortization of de-designated hedging instruments, net
|
|
(341
|
)
|
|
—
|
|
||
Other Comprehensive Income/(Loss)
|
|
(5,692
|
)
|
|
(26,494
|
)
|
||
Comprehensive income before preferred stock dividends
|
|
$
|
83,165
|
|
|
$
|
56,901
|
|
Dividends declared on preferred stock
|
|
(3,750
|
)
|
|
(3,750
|
)
|
||
Comprehensive Income Available to Common Stock and Participating Securities
|
|
$
|
79,415
|
|
|
$
|
53,151
|
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(UNAUDITED)
|
||||||||||||||||||||||||||||||
|
|
Three Months Ended March 31, 2019
|
||||||||||||||||||||||||||||
(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, 2018
|
|
8,000
|
|
|
$
|
80
|
|
|
449,787
|
|
|
$
|
4,498
|
|
|
$
|
3,623,275
|
|
|
$
|
(632,040
|
)
|
|
$
|
420,288
|
|
|
$
|
3,416,101
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
88,857
|
|
|
—
|
|
|
88,857
|
|
||||||
Issuance of common stock, net of expenses
|
|
—
|
|
|
—
|
|
|
1,066
|
|
|
7
|
|
|
544
|
|
|
—
|
|
|
—
|
|
|
551
|
|
||||||
Repurchase of shares of common stock
(1)
|
|
—
|
|
|
—
|
|
|
(370
|
)
|
|
—
|
|
|
(2,610
|
)
|
|
—
|
|
|
—
|
|
|
(2,610
|
)
|
||||||
Equity based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
992
|
|
|
—
|
|
|
—
|
|
|
992
|
|
||||||
Accrued dividends attributable to stock-based awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
435
|
|
|
—
|
|
|
—
|
|
|
435
|
|
||||||
Dividends declared on common stock ($0.20 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(90,097
|
)
|
|
—
|
|
|
(90,097
|
)
|
||||||
Dividends declared on preferred stock ($0.46875 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,750
|
)
|
|
—
|
|
|
(3,750
|
)
|
||||||
Dividends attributable to dividend equivalents
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(256
|
)
|
|
—
|
|
|
(256
|
)
|
||||||
Change in unrealized gains on MBS, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,094
|
|
|
5,094
|
|
||||||
Derivative hedging instrument fair value changes, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,786
|
)
|
|
(10,786
|
)
|
||||||
Balance at March 31, 2019
|
|
8,000
|
|
|
$
|
80
|
|
|
450,483
|
|
|
$
|
4,505
|
|
|
$
|
3,622,636
|
|
|
$
|
(637,286
|
)
|
|
$
|
414,596
|
|
|
$
|
3,404,531
|
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||||||||||||
(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, 2017
|
|
8,000
|
|
|
$
|
80
|
|
|
397,831
|
|
|
$
|
3,978
|
|
|
$
|
3,227,304
|
|
|
$
|
(578,950
|
)
|
|
$
|
609,224
|
|
|
$
|
3,261,636
|
|
Cumulative effect adjustment on adoption of new accounting standard for revenue recognition
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
295
|
|
|
—
|
|
|
295
|
|
|||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,395
|
|
|
—
|
|
|
83,395
|
|
||||||
Issuance of common stock, net of expenses
|
|
—
|
|
|
—
|
|
|
849
|
|
|
6
|
|
|
1,224
|
|
|
—
|
|
|
—
|
|
|
1,230
|
|
||||||
Repurchase of shares of common stock
(1)
|
|
—
|
|
|
—
|
|
|
(251
|
)
|
|
—
|
|
|
(1,957
|
)
|
|
—
|
|
|
—
|
|
|
(1,957
|
)
|
||||||
Equity based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
549
|
|
|
—
|
|
|
—
|
|
|
549
|
|
||||||
Accrued dividends attributable to stock-based awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
430
|
|
|
—
|
|
|
—
|
|
|
430
|
|
||||||
Dividends declared on common stock ($0.20 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(79,686
|
)
|
|
—
|
|
|
(79,686
|
)
|
||||||
Dividends declared on preferred stock ($0.46875 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,750
|
)
|
|
—
|
|
|
(3,750
|
)
|
||||||
Dividends attributable to dividend equivalents
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(217
|
)
|
|
—
|
|
|
(217
|
)
|
||||||
Change in unrealized losses on MBS, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(46,163
|
)
|
|
(46,163
|
)
|
||||||
Derivative hedging instruments fair value changes, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,669
|
|
|
19,669
|
|
||||||
Balance at March 31, 2018
|
|
8,000
|
|
|
$
|
80
|
|
|
398,429
|
|
|
$
|
3,984
|
|
|
$
|
3,227,550
|
|
|
$
|
(578,913
|
)
|
|
$
|
582,730
|
|
|
$
|
3,235,431
|
|
MFA FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
||||||||
|
|
Three Months Ended
March 31, |
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
||
Net income
|
|
$
|
88,857
|
|
|
$
|
83,395
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|||
Gain on sales of residential mortgage securities
|
|
(24,609
|
)
|
|
(8,817
|
)
|
||
Gain on sales of real estate owned
|
|
(1,398
|
)
|
|
(1,993
|
)
|
||
Gain on liquidation of residential whole loans
|
|
(4,684
|
)
|
|
(5,279
|
)
|
||
Accretion of purchase discounts on residential mortgage securities, residential whole loans and
MSR-related assets |
|
(15,915
|
)
|
|
(19,793
|
)
|
||
Amortization of purchase premiums on residential mortgage securities and residential whole loans
|
|
7,620
|
|
|
5,392
|
|
||
Depreciation and amortization on real estate, fixed assets and other assets
|
|
432
|
|
|
423
|
|
||
Equity-based compensation expense
|
|
998
|
|
|
553
|
|
||
Unrealized losses/(gains) on residential whole loans at fair value
|
|
1,060
|
|
|
(13,747
|
)
|
||
Unrealized losses/(gains) on residential mortgage securities and interest rate swap agreements ("Swaps") and other
|
|
200
|
|
|
(2,020
|
)
|
||
Increase in other assets
|
|
(8,770
|
)
|
|
(19,990
|
)
|
||
Decrease in other liabilities
|
|
(6,709
|
)
|
|
(12,228
|
)
|
||
Net cash provided by operating activities
|
|
$
|
37,082
|
|
|
$
|
5,896
|
|
|
|
|
|
|
||||
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
||
Principal payments on residential mortgage securities and MSR-related assets
|
|
$
|
391,641
|
|
|
$
|
484,334
|
|
Proceeds from sales of residential mortgage securities
|
|
208,306
|
|
|
19,362
|
|
||
Purchases of residential mortgage securities and MSR-related assets
|
|
(327,221
|
)
|
|
(194,328
|
)
|
||
Purchases of residential whole loans, loan related investments and capitalized advances
|
|
(1,021,557
|
)
|
|
(513,851
|
)
|
||
Principal payments on residential whole loans
|
|
233,724
|
|
|
71,865
|
|
||
Proceeds from sales of real estate owned
|
|
23,963
|
|
|
19,307
|
|
||
Purchases of real estate owned and capital improvements
|
|
(5,923
|
)
|
|
(2,678
|
)
|
||
Additions to leasehold improvements, furniture and fixtures
|
|
(391
|
)
|
|
(171
|
)
|
||
Net cash used in investing activities
|
|
$
|
(497,458
|
)
|
|
$
|
(116,160
|
)
|
|
|
|
|
|
||||
Cash Flows From Financing Activities:
|
|
|
|
|
|
|||
Principal payments on repurchase agreements
|
|
$
|
(18,879,173
|
)
|
|
$
|
(16,609,092
|
)
|
Proceeds from borrowings under repurchase agreements
|
|
19,509,794
|
|
|
16,553,139
|
|
||
Principal payments on securitized debt
|
|
(25,501
|
)
|
|
(12,817
|
)
|
||
Payments made for settlements on Swaps
|
|
(21,478
|
)
|
|
(10,666
|
)
|
||
Proceeds from settlements on Swaps
|
|
—
|
|
|
30,711
|
|
||
Proceeds from issuances of common stock
|
|
551
|
|
|
1,230
|
|
||
Dividends paid on preferred stock
|
|
(3,750
|
)
|
|
(3,750
|
)
|
||
Dividends paid on common stock and dividend equivalents
|
|
(90,198
|
)
|
|
(79,769
|
)
|
||
Net cash provided by/(used in) financing activities
|
|
$
|
490,245
|
|
|
$
|
(131,014
|
)
|
Net increase/(decrease) in cash, cash equivalents and restricted cash
|
|
$
|
29,869
|
|
|
$
|
(241,278
|
)
|
Cash, cash equivalents and restricted cash at beginning of period
|
|
$
|
88,709
|
|
|
$
|
463,743
|
|
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
118,578
|
|
|
$
|
222,465
|
|
|
|
|
|
|
||||
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
||||
Interest Paid
|
|
$
|
81,435
|
|
|
$
|
51,334
|
|
|
|
|
|
|
||||
Non-cash Investing and Financing Activities:
|
|
|
|
|
||||
Net decrease in securities obtained as collateral/obligation to return securities obtained as collateral
|
|
$
|
—
|
|
|
$
|
(248,650
|
)
|
Transfer from residential whole loans to real estate owned
|
|
$
|
65,160
|
|
|
$
|
54,822
|
|
Dividends and dividend equivalents declared and unpaid
|
|
$
|
90,353
|
|
|
$
|
79,905
|
|
Payable for unsettled residential whole loans purchases
|
|
$
|
—
|
|
|
$
|
13,525
|
|
(In Thousands)
|
|
Principal/ Current
Face
|
|
Purchase
Premiums
|
|
Accretable
Purchase
Discounts
|
|
Discount
Designated
as Credit Reserve and
OTTI
(1)
|
|
Amortized
Cost
(2)
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Net
Unrealized
Gain/(Loss)
|
|
Fair Value
|
||||||||||||||||||
Agency MBS:
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Fannie Mae
|
|
$
|
1,594,136
|
|
|
$
|
61,287
|
|
|
$
|
(24
|
)
|
|
$
|
—
|
|
|
$
|
1,655,399
|
|
|
$
|
11,697
|
|
|
$
|
(25,881
|
)
|
|
$
|
(14,184
|
)
|
|
$
|
1,641,215
|
|
Freddie Mac
|
|
871,714
|
|
|
35,450
|
|
|
—
|
|
|
—
|
|
|
907,687
|
|
|
2,635
|
|
|
(9,631
|
)
|
|
(6,996
|
)
|
|
900,691
|
|
|||||||||
Ginnie Mae
|
|
4,566
|
|
|
84
|
|
|
—
|
|
|
—
|
|
|
4,650
|
|
|
41
|
|
|
—
|
|
|
41
|
|
|
4,691
|
|
|||||||||
Total Agency MBS
|
|
2,470,416
|
|
|
96,821
|
|
|
(24
|
)
|
|
—
|
|
|
2,567,736
|
|
|
14,373
|
|
|
(35,512
|
)
|
|
(21,139
|
)
|
|
2,546,597
|
|
|||||||||
Non-Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Expected to Recover Par
(4)(5)
|
|
1,424,461
|
|
|
9
|
|
|
(20,410
|
)
|
|
—
|
|
|
1,404,060
|
|
|
21,802
|
|
|
(1,602
|
)
|
|
20,200
|
|
|
1,424,260
|
|
|||||||||
Expected to Recover Less than Par
(4)
|
|
1,861,227
|
|
|
—
|
|
|
(109,737
|
)
|
|
(501,619
|
)
|
|
1,249,871
|
|
|
425,519
|
|
|
(378
|
)
|
|
425,141
|
|
|
1,675,012
|
|
|||||||||
Total Non-Agency MBS
(6)
|
|
3,285,688
|
|
|
9
|
|
|
(130,147
|
)
|
|
(501,619
|
)
|
|
2,653,931
|
|
|
447,321
|
|
|
(1,980
|
)
|
|
445,341
|
|
|
3,099,272
|
|
|||||||||
Total MBS
|
|
5,756,104
|
|
|
96,830
|
|
|
(130,171
|
)
|
|
(501,619
|
)
|
|
5,221,667
|
|
|
461,694
|
|
|
(37,492
|
)
|
|
424,202
|
|
|
5,645,869
|
|
|||||||||
CRT securities
(7)
|
|
406,338
|
|
|
7,519
|
|
|
(15
|
)
|
|
—
|
|
|
413,842
|
|
|
11,646
|
|
|
(1,786
|
)
|
|
9,860
|
|
|
423,702
|
|
|||||||||
Total MBS and CRT securities
|
|
$
|
6,162,442
|
|
|
$
|
104,349
|
|
|
$
|
(130,186
|
)
|
|
$
|
(501,619
|
)
|
|
$
|
5,635,509
|
|
|
$
|
473,340
|
|
|
$
|
(39,278
|
)
|
|
$
|
434,062
|
|
|
$
|
6,069,571
|
|
(In Thousands)
|
|
Principal/ Current
Face
|
|
Purchase
Premiums
|
|
Accretable
Purchase
Discounts
|
|
Discount
Designated
as Credit Reserve and
OTTI
(1)
|
|
Amortized
Cost
(2)
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Net
Unrealized
Gain/(Loss)
|
|
Fair Value
|
||||||||||||||||||
Agency MBS:
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Fannie Mae
|
|
$
|
1,716,340
|
|
|
$
|
65,930
|
|
|
$
|
(24
|
)
|
|
$
|
—
|
|
|
$
|
1,782,246
|
|
|
$
|
12,107
|
|
|
$
|
(32,321
|
)
|
|
$
|
(20,214
|
)
|
|
$
|
1,762,032
|
|
Freddie Mac
|
|
909,561
|
|
|
36,991
|
|
|
—
|
|
|
—
|
|
|
947,588
|
|
|
907
|
|
|
(17,177
|
)
|
|
(16,270
|
)
|
|
931,318
|
|
|||||||||
Ginnie Mae
|
|
4,729
|
|
|
87
|
|
|
—
|
|
|
—
|
|
|
4,816
|
|
|
47
|
|
|
—
|
|
|
47
|
|
|
4,863
|
|
|||||||||
Total Agency MBS
|
|
2,630,630
|
|
|
103,008
|
|
|
(24
|
)
|
|
—
|
|
|
2,734,650
|
|
|
13,061
|
|
|
(49,498
|
)
|
|
(36,437
|
)
|
|
2,698,213
|
|
|||||||||
Non-Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Expected to Recover Par
(4)(5)
|
|
1,536,485
|
|
|
40
|
|
|
(21,725
|
)
|
|
—
|
|
|
1,514,800
|
|
|
20,520
|
|
|
(7,620
|
)
|
|
12,900
|
|
|
1,527,700
|
|
|||||||||
Expected to Recover Less than Par
(4)
|
|
2,002,319
|
|
|
—
|
|
|
(133,300
|
)
|
|
(516,116
|
)
|
|
1,352,903
|
|
|
438,465
|
|
|
(769
|
)
|
|
437,696
|
|
|
1,790,599
|
|
|||||||||
Total Non-Agency MBS
(6)
|
|
3,538,804
|
|
|
40
|
|
|
(155,025
|
)
|
|
(516,116
|
)
|
|
2,867,703
|
|
|
458,985
|
|
|
(8,389
|
)
|
|
450,596
|
|
|
3,318,299
|
|
|||||||||
Total MBS
|
|
6,169,434
|
|
|
103,048
|
|
|
(155,049
|
)
|
|
(516,116
|
)
|
|
5,602,353
|
|
|
472,046
|
|
|
(57,887
|
)
|
|
414,159
|
|
|
6,016,512
|
|
|||||||||
CRT securities
(7)
|
|
476,744
|
|
|
9,321
|
|
|
107
|
|
|
—
|
|
|
486,172
|
|
|
12,545
|
|
|
(5,896
|
)
|
|
6,649
|
|
|
492,821
|
|
|||||||||
Total MBS and CRT securities
|
|
$
|
6,646,178
|
|
|
$
|
112,369
|
|
|
$
|
(154,942
|
)
|
|
$
|
(516,116
|
)
|
|
$
|
6,088,525
|
|
|
$
|
484,591
|
|
|
$
|
(63,783
|
)
|
|
$
|
420,808
|
|
|
$
|
6,509,333
|
|
(1)
|
Discount designated as Credit Reserve and amounts related to OTTI are generally not expected to be accreted into interest income. Amounts disclosed at
March 31, 2019
reflect Credit Reserve of
$489.1 million
and OTTI of
$12.5 million
. Amounts disclosed at
December 31, 2018
reflect Credit Reserve of
$503.3 million
and OTTI of
$12.8 million
.
|
(2)
|
Includes principal payments receivable of
$524,000
and
$1.0 million
at
March 31, 2019
and
December 31, 2018
, respectively, which are not included in the Principal/Current Face.
|
(3)
|
Amounts disclosed at
March 31, 2019
and
December 31, 2018
include Agency MBS with a fair value of
$714.7 million
and
$736.5 million
, respectively, for which the fair value option has been elected. Such securities had gross unrealized gains of
$2.7 million
and
no
unrealized losses at
March 31, 2019
, and
no
unrealized gains and gross unrealized losses of approximately
$3.3 million
at
December 31, 2018
, respectively.
|
(4)
|
Based on management
’
s current estimates of future principal cash flows expected to be received.
|
(5)
|
Includes RPL/NPL MBS, which at
March 31, 2019
had a
$1.3 billion
Principal/Current face,
$1.3 billion
amortized cost and
$1.3 billion
fair value. At
December 31, 2018
, RPL/NPL MBS had a
$1.4 billion
Principal/Current face,
$1.4 billion
amortized cost and
$1.4 billion
fair value.
|
(6)
|
At
March 31, 2019
and
December 31, 2018
, the Company expected to recover approximately
85%
and
85%
of the then-current face amount of Non-Agency MBS, respectively.
|
(7)
|
Amounts disclosed at
March 31, 2019
includes CRT securities with a fair value of
$403.3 million
for which the fair value option has been elected. Such securities had gross unrealized gains of approximately
$11.4 million
and gross unrealized losses of approximately
$1.8 million
at
March 31, 2019
. Amounts disclosed at
December 31, 2018
includes CRT securities with a fair value of
$477.4 million
for which the fair value option has been elected. Such securities had gross unrealized gains of approximately
$12.5 million
and gross unrealized losses of approximately
$5.6 million
at
December 31, 2018
.
|
|
|
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
|
|
$
|
99,955
|
|
|
$
|
858
|
|
|
52
|
|
|
$
|
860,036
|
|
|
$
|
25,023
|
|
|
303
|
|
|
$
|
959,991
|
|
|
$
|
25,881
|
|
Freddie Mac
|
|
242
|
|
|
1
|
|
|
1
|
|
|
277,334
|
|
|
9,630
|
|
|
126
|
|
|
277,576
|
|
|
9,631
|
|
||||||
Total Agency MBS
|
|
100,197
|
|
|
859
|
|
|
53
|
|
|
1,137,370
|
|
|
34,653
|
|
|
429
|
|
|
1,237,567
|
|
|
35,512
|
|
||||||
Non-Agency MBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Expected to Recover Par
(1)
|
|
290,671
|
|
|
636
|
|
|
5
|
|
|
91,257
|
|
|
966
|
|
|
4
|
|
|
381,928
|
|
|
1,602
|
|
||||||
Expected to Recover Less than Par
(1)
|
|
13,382
|
|
|
316
|
|
|
8
|
|
|
2,009
|
|
|
62
|
|
|
1
|
|
|
15,391
|
|
|
378
|
|
||||||
Total Non-Agency MBS
|
|
304,053
|
|
|
952
|
|
|
13
|
|
|
93,266
|
|
|
1,028
|
|
|
5
|
|
|
397,319
|
|
|
1,980
|
|
||||||
Total MBS
|
|
404,250
|
|
|
1,811
|
|
|
66
|
|
|
1,230,636
|
|
|
35,681
|
|
|
434
|
|
|
1,634,886
|
|
|
37,492
|
|
||||||
CRT securities
(2)
|
|
136,760
|
|
|
1,786
|
|
|
33
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
136,760
|
|
|
1,786
|
|
||||||
Total MBS and CRT securities
|
|
$
|
541,010
|
|
|
$
|
3,597
|
|
|
99
|
|
|
$
|
1,230,636
|
|
|
$
|
35,681
|
|
|
434
|
|
|
$
|
1,771,646
|
|
|
$
|
39,278
|
|
(1)
|
Based on management’s current estimates of future principal cash flows expected to be received.
|
(2)
|
Amounts disclosed at
March 31, 2019
include CRT securities with a fair value of
$136.8 million
for which the fair value option has been elected. Such securities had unrealized losses of
$1.8 million
at
March 31, 2019
.
|
|
|
Three Months Ended
March 31, |
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Credit loss component of OTTI at beginning of period
|
|
$
|
39,596
|
|
|
$
|
38,337
|
|
Additions for credit related OTTI not previously recognized
|
|
—
|
|
|
—
|
|
||
Subsequent additional credit related OTTI recorded
|
|
—
|
|
|
—
|
|
||
Credit loss component of OTTI at end of period
|
|
$
|
39,596
|
|
|
$
|
38,337
|
|
|
|
Three Months Ended
March 31, 2019 |
|
Three Months Ended
March 31, 2018 |
||||||||||||
(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
|
|
$
|
(516,116
|
)
|
|
$
|
(155,025
|
)
|
|
$
|
(593,227
|
)
|
|
$
|
(215,325
|
)
|
Impact of RMBS Issuer Settlement
(2)
|
|
—
|
|
|
(855
|
)
|
|
—
|
|
|
—
|
|
||||
Accretion of discount
|
|
—
|
|
|
13,307
|
|
|
—
|
|
|
17,216
|
|
||||
Realized credit losses
|
|
7,504
|
|
|
—
|
|
|
8,447
|
|
|
—
|
|
||||
Purchases
|
|
—
|
|
|
(118
|
)
|
|
(535
|
)
|
|
488
|
|
||||
Sales
|
|
3,191
|
|
|
16,346
|
|
|
5,592
|
|
|
5,105
|
|
||||
Transfers/release of credit reserve
|
|
3,802
|
|
|
(3,802
|
)
|
|
7,143
|
|
|
(7,143
|
)
|
||||
Balance at end of period
|
|
$
|
(501,619
|
)
|
|
$
|
(130,147
|
)
|
|
$
|
(572,580
|
)
|
|
$
|
(199,659
|
)
|
(1)
|
Together with coupon interest, accretable purchase discount is recognized as interest income over the life of the security.
|
(2)
|
Includes the impact of approximately
$855,000
of cash proceeds (a one-time payment) received by the Company during the three months ended
March 31, 2019
in connection with the settlement of litigation related to certain residential mortgage backed securitization trusts that were sponsored by JP Morgan Chase & Co. and affiliated entities.
|
|
|
Three Months Ended March 31,
|
||||||
(In Thousands)
|
2019
|
|
2018
|
|||||
AOCI from AFS securities:
|
|
|
|
|
|
|
||
Unrealized gain on AFS securities at beginning of period
|
|
$
|
417,167
|
|
|
$
|
620,648
|
|
Unrealized gain/(loss) on Agency MBS, net
|
|
9,315
|
|
|
(10,052
|
)
|
||
Unrealized gain/(loss) on Non-Agency MBS, net
|
|
12,276
|
|
|
(27,724
|
)
|
||
Unrealized gain on MSR term notes, net
|
|
512
|
|
|
236
|
|
||
Reclassification adjustment for MBS sales included in net income
|
|
(17,009
|
)
|
|
(8,623
|
)
|
||
Change in AOCI from AFS securities
|
|
5,094
|
|
|
(46,163
|
)
|
||
Balance at end of period
|
|
$
|
422,261
|
|
|
$
|
574,485
|
|
|
|
Three Months Ended March 31,
|
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Agency MBS
|
|
|
|
|
||||
Coupon interest
|
|
$
|
24,628
|
|
|
$
|
20,958
|
|
Effective yield adjustment
(1)
|
|
(6,187
|
)
|
|
(5,665
|
)
|
||
Interest income
|
|
$
|
18,441
|
|
|
$
|
15,293
|
|
|
|
|
|
|
||||
Legacy Non-Agency MBS
|
|
|
|
|
||||
Coupon interest
|
|
$
|
24,272
|
|
|
$
|
28,835
|
|
Effective yield adjustment
(2)
|
|
13,144
|
|
|
17,201
|
|
||
Interest income
|
|
$
|
37,416
|
|
|
$
|
46,036
|
|
|
|
|
|
|
||||
RPL/NPL MBS
|
|
|
|
|
||||
Coupon interest
|
|
$
|
16,443
|
|
|
$
|
10,053
|
|
Effective yield adjustment
(1)(3)
|
|
142
|
|
|
13
|
|
||
Interest income
|
|
$
|
16,585
|
|
|
$
|
10,066
|
|
|
|
|
|
|
||||
CRT securities
|
|
|
|
|
||||
Coupon interest
|
|
$
|
6,118
|
|
|
$
|
8,374
|
|
Effective yield adjustment
(2)
|
|
82
|
|
|
1,122
|
|
||
Interest income
|
|
$
|
6,200
|
|
|
$
|
9,496
|
|
|
|
|
|
|
||||
MSR-related assets
|
|
|
|
|
||||
Coupon interest
|
|
$
|
10,587
|
|
|
$
|
7,517
|
|
Effective yield adjustment
(1)
|
|
33
|
|
|
106
|
|
||
Interest income
|
|
$
|
10,620
|
|
|
$
|
7,623
|
|
(Dollars In Thousands)
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
Purchased Performing Loans:
|
|
|
|
|
||||
Non-QM loans
|
|
$
|
1,886,024
|
|
|
$
|
1,354,774
|
|
Rehabilitation loans
|
|
621,292
|
|
|
494,576
|
|
||
Single-family rental loans
|
|
227,537
|
|
|
145,327
|
|
||
Seasoned performing loans
|
|
215,352
|
|
|
224,051
|
|
||
Total Purchased Performing Loans
|
|
2,950,205
|
|
|
2,218,728
|
|
||
Purchased Credit Impaired Loans
|
|
773,941
|
|
|
797,987
|
|
||
Total Residential whole loans, at carrying value
|
|
$
|
3,724,146
|
|
|
$
|
3,016,715
|
|
|
|
|
|
|
||||
Number of loans
|
|
12,643
|
|
|
11,149
|
|
|
|
Three Months Ended
March 31, |
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Purchased Performing Loans:
|
|
|
|
|
||||
Non-QM loans
|
|
$
|
22,414
|
|
|
$
|
1,708
|
|
Rehabilitation loans
|
|
9,933
|
|
|
1,345
|
|
||
Single-family rental loans
|
|
2,701
|
|
|
245
|
|
||
Seasoned performing loans
|
|
3,173
|
|
|
—
|
|
||
Total Purchased Performing Loans
|
|
38,221
|
|
|
3,298
|
|
||
Purchased Credit Impaired Loans
|
|
11,399
|
|
|
11,031
|
|
||
Total Residential whole loans, at carrying value
|
|
$
|
49,620
|
|
|
$
|
14,329
|
|
|
|
Carrying Value
|
|
Unpaid Principal Balance (“UPB”)
|
|
Weighted Average Coupon
(1)
|
|
Weighted Average Term to Maturity (Months)
|
|
Weighted Average LTV Ratio
(2)
|
|
Aging by UPB
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Past Due Days
|
|||||||||||||||||||||||
(Dollars In Thousands)
|
|
|
|
|
|
|
Current
|
|
30-59
|
|
60-89
|
|
90+
|
|||||||||||||||||||
Purchased Performing Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-QM loans
|
|
$
|
1,886,024
|
|
|
$
|
1,826,161
|
|
|
6.20
|
%
|
|
363
|
|
66
|
%
|
|
$
|
1,782,675
|
|
|
$
|
29,474
|
|
|
$
|
5,745
|
|
|
$
|
8,267
|
|
Rehabilitation loans
(3)
|
|
621,792
|
|
|
621,792
|
|
|
7.38
|
|
|
9
|
|
65
|
|
|
560,270
|
|
|
36,386
|
|
|
8,805
|
|
|
16,331
|
|
||||||
Single-family rental loans
|
|
227,537
|
|
|
226,791
|
|
|
6.08
|
|
|
324
|
|
69
|
|
|
223,505
|
|
|
2,765
|
|
|
—
|
|
|
521
|
|
||||||
Seasoned performing loans
|
|
215,352
|
|
|
232,034
|
|
|
4.31
|
|
|
187
|
|
47
|
|
|
225,136
|
|
|
4,937
|
|
|
815
|
|
|
1,146
|
|
||||||
Purchased Credit Impaired Loans
|
|
773,941
|
|
|
969,353
|
|
|
4.42
|
|
|
300
|
|
85
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
||||||
Residential whole loans, at carrying value, total or weighted average
|
|
$
|
3,724,646
|
|
|
$
|
3,876,131
|
|
|
5.85
|
%
|
|
278
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, |
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Balance at the beginning of period
|
|
$
|
968
|
|
|
$
|
330
|
|
Provisions for loan losses
|
|
183
|
|
|
50
|
|
||
Balance at the end of period
|
|
$
|
1,151
|
|
|
$
|
380
|
|
|
|
Three Months Ended
March 31, |
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Balance at beginning of period
|
|
$
|
415,330
|
|
|
$
|
421,872
|
|
Additions
|
|
—
|
|
|
—
|
|
||
Accretion
|
|
(11,399
|
)
|
|
(11,031
|
)
|
||
Liquidations and other
|
|
(10,488
|
)
|
|
(2,170
|
)
|
||
Reclassifications from non-accretable difference, net
|
|
5,515
|
|
|
4,733
|
|
||
Balance at end of period
|
|
$
|
398,958
|
|
|
$
|
413,404
|
|
(Dollars in Thousands)
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
Less than 60 Days Past Due:
|
|
|
|
|
||||
Outstanding principal balance
|
|
$
|
635,185
|
|
|
$
|
610,290
|
|
Aggregate fair value
|
|
$
|
583,447
|
|
|
$
|
561,770
|
|
Weighted Average LTV Ratio
(1)
|
|
76.09
|
%
|
|
76.18
|
%
|
||
Number of loans
|
|
3,070
|
|
|
2,898
|
|
||
|
|
|
|
|
||||
60 Days to 89 Days Past Due:
|
|
|
|
|
||||
Outstanding principal balance
|
|
$
|
69,032
|
|
|
$
|
63,938
|
|
Aggregate fair value
|
|
$
|
59,039
|
|
|
$
|
54,947
|
|
Weighted Average LTV Ratio
(1)
|
|
79.99
|
%
|
|
82.86
|
%
|
||
Number of loans
|
|
313
|
|
|
285
|
|
||
|
|
|
|
|
||||
90 Days or More Past Due:
|
|
|
|
|
||||
Outstanding principal balance
|
|
$
|
989,120
|
|
|
$
|
970,758
|
|
Aggregate fair value
|
|
$
|
869,851
|
|
|
$
|
854,545
|
|
Weighted Average LTV Ratio
(1)
|
|
88.56
|
%
|
|
90.24
|
%
|
||
Number of loans
|
|
3,795
|
|
|
3,531
|
|
||
Total Residential whole loans, at fair value
|
|
$
|
1,512,337
|
|
|
$
|
1,471,262
|
|
(1)
|
LTV represents the ratio of the total unpaid principal balance of the loan, to the estimated value of the collateral securing the related loan. Excluded from the calculation of weighted average LTV are certain low value loans secured by vacant lots, for which the LTV ratio is not meaningful.
|
|
|
Three Months Ended
March 31, |
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Coupon payments and other income received
(1)
|
|
$
|
19,473
|
|
|
$
|
15,397
|
|
Net unrealized (losses)/gains
|
|
(1,060
|
)
|
|
13,747
|
|
||
Net gain on payoff/liquidation of loans
|
|
2,283
|
|
|
2,908
|
|
||
Net gain on transfers to REO
|
|
4,571
|
|
|
6,446
|
|
||
Total
|
|
$
|
25,267
|
|
|
$
|
38,498
|
|
(In Thousands)
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
REO
|
|
$
|
290,587
|
|
|
$
|
249,413
|
|
MBS and loan related receivables
|
|
130,495
|
|
|
127,154
|
|
||
Other interest earning assets
|
|
66,101
|
|
|
92,022
|
|
||
Other
|
|
64,435
|
|
|
59,196
|
|
||
Total Other Assets
|
|
$
|
551,618
|
|
|
$
|
527,785
|
|
|
|
Three Months Ended
March 31, |
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Balance at beginning of period
|
|
$
|
249,413
|
|
|
$
|
152,356
|
|
Adjustments to record at lower of cost or fair value
|
|
(4,072
|
)
|
|
(3,415
|
)
|
||
Transfer from residential whole loans
(1)
|
|
65,160
|
|
|
54,822
|
|
||
Purchases and capital improvements
|
|
5,923
|
|
|
2,678
|
|
||
Disposals
(2)
|
|
(25,837
|
)
|
|
(23,501
|
)
|
||
Balance at end of period
|
|
$
|
290,587
|
|
|
$
|
182,940
|
|
|
|
|
|
|
||||
Number of properties
|
|
1,233
|
|
|
845
|
|
|
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
Derivative Instrument
(1)
|
|
Designation
|
|
Balance Sheet Location
|
|
Notional Amount
|
|
Fair Value
|
|
Notional Amount
|
|
Fair Value
|
||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Swaps
|
|
Hedging
|
|
Other assets
|
|
$
|
1,200,000
|
|
|
$
|
—
|
|
|
$
|
1,900,000
|
|
|
$
|
—
|
|
Swaps
|
|
Hedging
|
|
Other liabilities
|
|
$
|
1,322,000
|
|
|
$
|
—
|
|
|
$
|
722,000
|
|
|
$
|
—
|
|
Swaps
|
|
Non-Hedging
|
|
Other liabilities
|
|
$
|
465,000
|
|
|
$
|
—
|
|
|
$
|
595,000
|
|
|
$
|
—
|
|
(In Thousands)
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
Agency MBS, at fair value
|
|
$
|
2,675
|
|
|
$
|
2,735
|
|
Restricted cash
|
|
34,377
|
|
|
30,068
|
|
||
Total assets pledged against Swaps
|
|
$
|
37,052
|
|
|
$
|
32,803
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
|||||||||||||||||
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
|
|
$
|
100,000
|
|
|
1.71
|
%
|
|
2.49
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
Over 30 days to 3 months
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|
1.71
|
|
|
2.50
|
|
|||
Over 3 months to 6 months
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|
1.71
|
|
|
2.50
|
|
|||
Over 12 months to 24 months
|
|
1,730,000
|
|
|
2.26
|
|
|
2.50
|
|
|
1,630,000
|
|
|
2.27
|
|
|
2.50
|
|
|||
Over 24 months to 36 months
|
|
700,000
|
|
|
2.62
|
|
|
2.57
|
|
|
800,000
|
|
|
2.57
|
|
|
2.64
|
|
|||
Over 48 months to 60 months
|
|
417,000
|
|
|
2.88
|
|
|
2.61
|
|
|
417,000
|
|
|
2.88
|
|
|
2.63
|
|
|||
Over 84 months
|
|
40,000
|
|
|
2.95
|
|
|
2.64
|
|
|
170,000
|
|
|
3.00
|
|
|
2.66
|
|
|||
Total Swaps
|
|
$
|
2,987,000
|
|
|
2.42
|
%
|
|
2.53
|
%
|
|
$
|
3,217,000
|
|
|
2.42
|
%
|
|
2.56
|
%
|
|
|
Three Months Ended
March 31, |
||||||
(Dollars in Thousands)
|
|
2019
|
|
2018
|
||||
Interest income/(expense) attributable to Swaps
|
|
$
|
1,191
|
|
|
$
|
(2,832
|
)
|
Weighted average Swap rate paid
|
|
2.31
|
%
|
|
2.04
|
%
|
||
Weighted average Swap rate received
|
|
2.49
|
%
|
|
1.60
|
%
|
|
|
Three Months Ended
March 31, |
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
AOCI from derivative hedging instruments:
|
|
|
|
|
||||
Balance at beginning of period
|
|
$
|
3,121
|
|
|
$
|
(11,424
|
)
|
Net (loss)/gain on Swaps
|
|
(10,445
|
)
|
|
19,669
|
|
||
Amortization of de-designated hedging instruments, net
|
|
(341
|
)
|
|
—
|
|
||
Balance at end of period
|
|
$
|
(7,665
|
)
|
|
$
|
8,245
|
|
(Dollars in Thousands)
|
|
March 31,
2019 |
|
December 31,
2018 |
||||
Repurchase agreement borrowings secured by Agency MBS
|
|
$
|
2,353,173
|
|
|
$
|
2,384,357
|
|
Fair value of Agency MBS pledged as collateral under repurchase agreements
|
|
$
|
2,524,612
|
|
|
$
|
2,572,597
|
|
Weighted average haircut on Agency MBS
(1)
|
|
4.49
|
%
|
|
4.60
|
%
|
||
Repurchase agreement borrowings secured by Legacy Non-Agency MBS
|
|
$
|
1,359,699
|
|
|
$
|
1,447,585
|
|
Fair value of Legacy Non-Agency MBS pledged as collateral under repurchase agreements
|
|
$
|
1,782,770
|
|
|
$
|
1,871,650
|
|
Weighted average haircut on Legacy Non-Agency MBS
(1)
|
|
20.50
|
%
|
|
21.38
|
%
|
||
Repurchase agreement borrowings secured by RPL/NPL MBS
|
|
$
|
1,009,331
|
|
|
$
|
1,084,532
|
|
Fair value of RPL/NPL MBS pledged as collateral under repurchase agreements
|
|
$
|
1,285,524
|
|
|
$
|
1,377,250
|
|
Weighted average haircut on RPL/NPL MBS
(1)
|
|
21.23
|
%
|
|
21.31
|
%
|
||
Repurchase agreements secured by CRT securities
|
|
$
|
338,827
|
|
|
$
|
391,586
|
|
Fair value of CRT securities pledged as collateral under repurchase agreements
|
|
$
|
419,877
|
|
|
$
|
480,315
|
|
Weighted average haircut on CRT securities
(1)
|
|
19.49
|
%
|
|
20.01
|
%
|
||
Repurchase agreements secured by residential whole loans
(2)
|
|
$
|
2,746,804
|
|
|
$
|
2,020,508
|
|
Fair value of residential whole loans pledged as collateral under repurchase agreements
(3)(4)
|
|
$
|
3,321,187
|
|
|
$
|
2,441,931
|
|
Weighted average haircut on residential whole loans
(1)
|
|
15.54
|
%
|
|
16.55
|
%
|
||
Repurchase agreements secured by MSR-related assets
|
|
$
|
647,535
|
|
|
$
|
474,127
|
|
Fair value of MSR-related assets pledged as collateral under repurchase agreements
|
|
$
|
825,363
|
|
|
$
|
611,807
|
|
Weighted average haircut on MSR-related assets
(1)
|
|
21.35
|
%
|
|
21.88
|
%
|
||
Repurchase agreements secured by other interest-earning assets
|
|
$
|
54,386
|
|
|
$
|
76,419
|
|
Fair value of other interest-earning assets pledged as collateral under repurchase agreements
|
|
$
|
49,373
|
|
|
$
|
81,494
|
|
Weighted average haircut on other interest-earning assets
(1)
|
|
21.61
|
%
|
|
21.15
|
%
|
(1)
|
Haircut represents the percentage amount by which the collateral value is contractually required to exceed the loan amount.
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||
Balance
|
|
Weighted Average Interest Rate
|
Balance
|
|
Weighted Average Interest Rate
|
|||||||||
Time Until Interest Rate Reset
|
||||||||||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
||||||
Within 30 days
|
|
$
|
7,265,257
|
|
|
3.51
|
%
|
|
$
|
6,747,166
|
|
|
3.35
|
%
|
Over 30 days to 3 months
|
|
669,143
|
|
|
2.97
|
|
|
368,857
|
|
|
3.10
|
|
||
Over 3 months to 12 months
|
|
575,355
|
|
|
4.18
|
|
|
763,091
|
|
|
4.18
|
|
||
Total repurchase agreements
|
|
8,509,755
|
|
|
3.52
|
%
|
|
7,879,114
|
|
|
3.42
|
%
|
||
Less debt issuance costs
|
|
42
|
|
|
|
|
27
|
|
|
|
||||
Total repurchase agreements less debt
issuance costs
|
|
$
|
8,509,713
|
|
|
|
|
$
|
7,879,087
|
|
|
|
|
|
March 31, 2019
|
||||||||||||||||||||||
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
|
|
$
|
—
|
|
|
$
|
1,929,331
|
|
|
$
|
423,842
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,353,173
|
|
Legacy Non-Agency MBS
|
|
—
|
|
|
1,316,983
|
|
|
42,716
|
|
|
—
|
|
|
—
|
|
|
1,359,699
|
|
||||||
RPL/NPL MBS
|
|
—
|
|
|
964,103
|
|
|
45,228
|
|
|
—
|
|
|
—
|
|
|
1,009,331
|
|
||||||
CRT securities
|
|
—
|
|
|
314,095
|
|
|
24,732
|
|
|
—
|
|
|
—
|
|
|
338,827
|
|
||||||
Residential whole loans
|
|
—
|
|
|
2,219,985
|
|
|
—
|
|
|
526,819
|
|
|
—
|
|
|
2,746,804
|
|
||||||
MSR-related assets
|
|
—
|
|
|
461,083
|
|
|
132,625
|
|
|
53,827
|
|
|
—
|
|
|
647,535
|
|
||||||
Other
|
|
—
|
|
|
5,850
|
|
|
—
|
|
|
48,536
|
|
|
—
|
|
|
54,386
|
|
||||||
Total
(1)
|
|
$
|
—
|
|
|
$
|
7,211,430
|
|
|
$
|
669,143
|
|
|
$
|
629,182
|
|
|
$
|
—
|
|
|
$
|
8,509,755
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted Average Interest Rate
|
|
—
|
%
|
|
3.51
|
%
|
|
2.97
|
%
|
|
4.18
|
%
|
|
—
|
%
|
|
3.52
|
%
|
(1)
|
Excludes
$42,000
of unamortized debt issuance costs at
March 31, 2019
.
|
|
|
March 31, 2019
|
|||||||||
|
|
Counterparty
Rating
(1)
|
|
Amount
at Risk
(2)
|
|
Weighted
Average Months
to Maturity for
Repurchase Agreements
|
|
Percent of
Stockholders’ Equity
|
|||
Counterparty
|
|
|
|
|
|||||||
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|||
Goldman Sachs
(3)
|
|
BBB+/A3/A
|
|
$
|
319,478
|
|
|
1
|
|
9.4
|
%
|
RBC
(4)
|
|
AA-/Aa2/AA
|
|
232,698
|
|
|
1
|
|
6.8
|
|
|
Wells Fargo
(5)
|
|
A+/Aa2/AA-
|
|
208,655
|
|
|
0
|
|
6.1
|
|
|
Barclay’s Bank
|
|
BBB/Aa3/A
|
|
197,793
|
|
|
2
|
|
5.8
|
|
|
Credit Suisse
|
|
BBB+/Baa2/A-
|
|
180,963
|
|
|
1
|
|
5.3
|
|
(1)
|
As rated at
March 31, 2019
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
$187.4 million
at risk with Goldman Sachs Bank USA and
$132.1 million
at risk with Goldman Sachs Lending Partners.
|
(4)
|
Includes
$229.5 million
at risk with RBC Barbados and
$3.2 million
at risk with RBC New York. Counterparty ratings are not published for RBC Barbados and RBS Capital Market LLC.
|
(5)
|
Includes
$208.7 million
at risk with Wells Fargo Bank, NA and approximately
$1,000
at risk with Wells Fargo Securities LLC.
|
(In Thousands)
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
Securitized debt
(1)
|
|
$
|
659,184
|
|
|
$
|
684,420
|
|
Senior Notes
|
|
96,827
|
|
|
96,816
|
|
||
Dividends and dividend equivalents payable
|
|
90,353
|
|
|
90,198
|
|
||
Accrued interest payable
|
|
16,951
|
|
|
16,280
|
|
||
Payable for unsettled residential whole loans purchases
|
|
—
|
|
|
211,129
|
|
||
Accrued expenses and other
|
|
24,054
|
|
|
26,296
|
|
||
Total Other Liabilities
|
|
$
|
887,369
|
|
|
$
|
1,125,139
|
|
(1)
|
Securitized debt represents third-party liabilities of consolidated VIEs and excludes liabilities of the VIEs acquired by the Company that are eliminated in consolidation. The third-party beneficial interest holders in the VIEs have no recourse to the general credit of the Company. (See Notes
10
and
15
for further discussion.)
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
February 15, 2019
|
|
March 3, 2019
|
|
March 29, 2019
|
|
$
|
0.46875
|
|
Declaration Date
(1)
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
|||
March 6, 2019
|
|
March 29, 2019
|
|
April 30, 2019
|
|
$
|
0.20
|
|
(1)
|
Share Issue Date
|
|
Shares Issued
|
|
Gross Proceeds Per Share
|
|
Gross Proceeds
|
||
(In Thousands, Except Per Share Amounts)
|
|
|
|
|
|
|
|
|
August 7, 2018
|
|
50,875
|
|
(1)
|
$7.78
|
|
$395,807
|
(1)
|
|
|
Three Months Ended
March 31, 2019 |
||||||||||
(In Thousands)
|
|
Net Unrealized
Gain/(Loss) on
AFS Securities
|
|
Net
Gain/(Loss)
on Swaps
|
|
Total AOCI
|
||||||
Balance at beginning of period
|
|
$
|
417,167
|
|
|
$
|
3,121
|
|
|
$
|
420,288
|
|
OCI before reclassifications
|
|
22,103
|
|
|
(10,445
|
)
|
|
11,658
|
|
|||
Amounts reclassified from AOCI
(1)
|
|
(17,009
|
)
|
|
(341
|
)
|
|
(17,350
|
)
|
|||
Net OCI during the period
(2)
|
|
5,094
|
|
|
(10,786
|
)
|
|
(5,692
|
)
|
|||
Balance at end of period
|
|
$
|
422,261
|
|
|
$
|
(7,665
|
)
|
|
$
|
414,596
|
|
|
|
Three Months Ended
March 31, 2018 |
||||||||||
(In Thousands)
|
|
Net Unrealized
Gain/(Loss) on
AFS Securities
|
|
Net
Gain/(Loss)
on Swaps
|
|
Total AOCI
|
||||||
Balance at beginning of period
|
|
$
|
620,648
|
|
|
$
|
(11,424
|
)
|
|
$
|
609,224
|
|
OCI before reclassifications
|
|
(37,540
|
)
|
|
19,669
|
|
|
(17,871
|
)
|
|||
Amounts reclassified from AOCI
(1)
|
|
(8,623
|
)
|
|
—
|
|
|
(8,623
|
)
|
|||
Net OCI during the period
(2)
|
|
(46,163
|
)
|
|
19,669
|
|
|
(26,494
|
)
|
|||
Balance at end of period
|
|
$
|
574,485
|
|
|
$
|
8,245
|
|
|
$
|
582,730
|
|
|
|
Three Months Ended
March 31, 2019 |
|
|
||
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
|
|
$
|
(17,009
|
)
|
|
Net realized gain on sales of residential mortgage securities
|
Total AFS Securities
|
|
$
|
(17,009
|
)
|
|
|
Swaps designated as cash flow hedges:
|
|
|
|
|
||
Amortization of de-designated hedging instruments
|
|
(341
|
)
|
|
Other, net
|
|
Total Swaps designated as cash flow hedges
|
|
$
|
(341
|
)
|
|
|
Total reclassifications for period
|
|
$
|
(17,350
|
)
|
|
|
|
|
Three Months Ended
March 31, 2018 |
|
|
||
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
|
|
(8,623
|
)
|
|
Net realized gain on sales of residential mortgage securities
|
|
Total AFS Securities
|
|
$
|
(8,623
|
)
|
|
|
Total reclassifications for period
|
|
$
|
(8,623
|
)
|
|
|
|
|
Three Months Ended
March 31, |
||||||
(In Thousands, Except Per Share Amounts)
|
|
2019
|
|
2018
|
||||
Numerator:
|
|
|
|
|
||||
Net income
|
|
$
|
88,857
|
|
|
$
|
83,395
|
|
Dividends declared on preferred stock
|
|
(3,750
|
)
|
|
(3,750
|
)
|
||
Dividends, dividend equivalents and undistributed earnings allocated to participating securities
|
|
(256
|
)
|
|
(219
|
)
|
||
Net income to common stockholders - basic and diluted
|
|
$
|
84,851
|
|
|
$
|
79,426
|
|
|
|
|
|
|
||||
Denominator:
|
|
|
|
|
||||
Weighted average common shares for basic and diluted earnings per share
(1)
|
|
450,358
|
|
|
398,317
|
|
||
Basic and diluted earnings per share
|
|
$
|
0.19
|
|
|
$
|
0.20
|
|
(1)
|
At
March 31, 2019
, the Company had approximately
2.4 million
equity instruments outstanding that were not included in the calculation of diluted EPS for the
three
months ended
March 31, 2019
, as their inclusion would have been anti-dilutive. These equity instruments reflect RSUs (based on current estimate of expected share settlement amount) with a weighted average grant date fair value of
$7.49
. These equity instruments may have a dilutive impact on future EPS.
|
|
|
Three Months Ended
March 31, |
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Non-employee directors
|
|
$
|
286
|
|
|
$
|
(49
|
)
|
Total
|
|
$
|
286
|
|
|
$
|
(49
|
)
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
(In Thousands)
|
Undistributed Income Deferred
(1)
|
|
Liability Under Deferred Plans
|
Undistributed Income Deferred
(1)
|
|
Liability Under Deferred Plans
|
||||||||||
Non-employee directors
|
|
$
|
2,311
|
|
|
$
|
2,705
|
|
|
$
|
2,263
|
|
|
$
|
2,417
|
|
Total
|
|
$
|
2,311
|
|
|
$
|
2,705
|
|
|
$
|
2,263
|
|
|
$
|
2,417
|
|
(In Thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Agency MBS
|
|
$
|
—
|
|
|
$
|
2,546,597
|
|
|
$
|
—
|
|
|
$
|
2,546,597
|
|
Non-Agency MBS
|
|
—
|
|
|
3,099,272
|
|
|
—
|
|
|
3,099,272
|
|
||||
CRT securities
|
|
—
|
|
|
423,702
|
|
|
—
|
|
|
423,702
|
|
||||
Residential whole loans, at fair value
|
|
—
|
|
|
—
|
|
|
1,512,337
|
|
|
1,512,337
|
|
||||
Term notes backed by MSR-related collateral
|
|
—
|
|
|
—
|
|
|
753,594
|
|
|
753,594
|
|
||||
Total assets carried at fair value
|
|
$
|
—
|
|
|
$
|
6,069,571
|
|
|
$
|
2,265,931
|
|
|
$
|
8,335,502
|
|
(In Thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
|
|
$
|
—
|
|
|
$
|
2,698,213
|
|
|
$
|
—
|
|
|
$
|
2,698,213
|
|
Non-Agency MBS
|
|
—
|
|
|
3,318,299
|
|
|
—
|
|
|
3,318,299
|
|
||||
CRT securities
|
|
—
|
|
|
492,821
|
|
|
—
|
|
|
492,821
|
|
||||
Residential whole loans, at fair value
|
|
—
|
|
|
—
|
|
|
1,665,978
|
|
|
1,665,978
|
|
||||
Term notes backed by MSR-related collateral
|
|
—
|
|
|
—
|
|
|
538,499
|
|
|
538,499
|
|
||||
Total assets carried at fair value
|
|
$
|
—
|
|
|
$
|
6,509,333
|
|
|
$
|
2,204,477
|
|
|
$
|
8,713,810
|
|
|
|
Residential Whole Loans, at Fair Value
|
||||||
|
|
Three Months Ended March 31,
|
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Balance at beginning of period
|
|
$
|
1,471,263
|
|
|
$
|
1,325,115
|
|
Purchases and capitalized advances
(1)
|
|
130,089
|
|
|
311,125
|
|
||
Changes in fair value recorded in Net gain on residential whole
loans measured at fair value through earnings
|
|
(1,060
|
)
|
|
13,747
|
|
||
Collection of principal, net of liquidation gains/losses
|
|
(31,751
|
)
|
|
(46,683
|
)
|
||
Repurchases
|
|
(318
|
)
|
|
(194
|
)
|
||
Transfer to REO
|
|
(55,886
|
)
|
|
(47,490
|
)
|
||
Balance at end of period
|
|
$
|
1,512,337
|
|
|
$
|
1,555,620
|
|
(1)
|
Included in the activity presented for the three months ended
March 31, 2019
is an adjustment of
$70.6 million
for loans the Company committed to purchase during the three months ended December 31, 2018, but for which the closing of the purchase transaction occurred during the three months ended
March 31, 2019
. The adjustment was required following the finalization of due diligence performed prior to the closing of the purchase transaction and resulted in a downward revision to the prior estimate of the loan purchase amount.
|
|
|
Term Notes Backed by MSR Related Collateral
|
||||||
|
|
Three Months Ended March 31,
|
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Balance at beginning of period
|
|
$
|
538,499
|
|
|
$
|
381,804
|
|
Purchases
|
|
219,166
|
|
|
100,000
|
|
||
Collection of principal
|
|
(4,584
|
)
|
|
(150,000
|
)
|
||
Changes in unrealized gain/losses
|
|
513
|
|
|
236
|
|
||
Balance at end of period
|
|
$
|
753,594
|
|
|
$
|
332,040
|
|
|
|
March 31, 2019
|
||||||||||||
(Dollars in Thousands)
|
|
Fair Value
(1)
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Weighted Average
(2)
|
|
Range
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
Residential whole loans, at fair value
|
|
$
|
744,578
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
5.2
|
%
|
|
4.5-8.0%
|
|
|
|
|
|
|
|
Prepayment rate
|
|
4.9
|
%
|
|
0.9-16.7%
|
|||
|
|
|
|
|
|
Default rate
|
|
4.2
|
%
|
|
0.0-24.1%
|
|||
|
|
|
|
|
|
Loss severity
|
|
12.8
|
%
|
|
0.0-100.0%
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
$
|
641,522
|
|
|
Liquidation model
|
|
Discount rate
|
|
8.1
|
%
|
|
6.1-50.0%
|
|
|
|
|
|
|
|
Annual change in home prices
|
|
3.5
|
%
|
|
0.0-8.6%
|
|||
|
|
|
|
|
|
Liquidation timeline
(in years)
|
|
1.8
|
|
|
0.1-4.5
|
|||
|
|
|
|
|
|
Current value of underlying properties
(3)
|
|
$
|
741
|
|
|
$2-$5,450
|
||
Total
|
|
$
|
1,386,100
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
||||||||||||
(Dollars in Thousands)
|
|
Fair Value
(1)
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Weighted Average
(2)
|
|
Range
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
Residential whole loans, at fair value
|
|
$
|
700,250
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
5.2
|
%
|
|
4.5-8.0%
|
|
|
|
|
|
|
|
Prepayment rate
|
|
4.8
|
%
|
|
0.9-15.9%
|
|||
|
|
|
|
|
|
Default rate
|
|
4.1
|
%
|
|
0.0-24.1%
|
|||
|
|
|
|
|
|
Loss severity
|
|
12.9
|
%
|
|
0.0-100.0%
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
$
|
683,252
|
|
|
Liquidation model
|
|
Discount rate
|
|
8.0
|
%
|
|
6.1-50.0%
|
|
|
|
|
|
|
|
Annual change in home prices
|
|
3.5
|
%
|
|
(0.5)-12.2%
|
|||
|
|
|
|
|
|
Liquidation timeline
(in years)
|
|
1.8
|
|
|
0.1-4.5
|
|||
|
|
|
|
|
|
Current value of underlying properties
(3)
|
|
$
|
802
|
|
|
$2-$7,950
|
||
Total
|
|
$
|
1,383,502
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
Carrying
Value
|
|
Estimated Fair Value
|
Carrying
Value
|
|
Estimated Fair Value
|
|||||||||||
(In Thousands)
|
||||||||||||||||
Financial Assets:
|
|
|
|
|
|
|
|
|
||||||||
Agency MBS
|
|
$
|
2,546,597
|
|
|
$
|
2,546,597
|
|
|
$
|
2,698,213
|
|
|
$
|
2,698,213
|
|
Non-Agency MBS
|
|
3,099,272
|
|
|
3,099,272
|
|
|
3,318,299
|
|
|
3,318,299
|
|
||||
CRT securities
|
|
423,702
|
|
|
423,702
|
|
|
492,821
|
|
|
492,821
|
|
||||
Residential whole loans, at carrying value
|
|
3,724,146
|
|
|
3,816,290
|
|
|
3,016,715
|
|
|
3,104,401
|
|
||||
Residential whole loans, at fair value
|
|
1,512,337
|
|
|
1,512,337
|
|
|
1,665,978
|
|
|
1,665,978
|
|
||||
MSR-related assets
|
|
825,363
|
|
|
825,363
|
|
|
611,807
|
|
|
611,807
|
|
||||
Cash and cash equivalents
|
|
76,579
|
|
|
76,579
|
|
|
51,965
|
|
|
51,965
|
|
||||
Restricted cash
|
|
41,999
|
|
|
41,999
|
|
|
36,744
|
|
|
36,744
|
|
||||
Financial Liabilities
(1)
:
|
|
|
|
|
|
|
|
|
||||||||
Repurchase agreements
|
|
8,509,713
|
|
|
8,527,163
|
|
|
7,879,087
|
|
|
7,895,672
|
|
||||
Securitized debt
|
|
659,184
|
|
|
659,804
|
|
|
684,420
|
|
|
680,209
|
|
||||
Senior Notes
|
|
96,827
|
|
|
102,591
|
|
|
96,816
|
|
|
99,951
|
|
(Dollars in Thousands)
|
|
March 31, 2019
|
|
December 31, 2018
|
|
||||
Aggregate unpaid principal balance of residential whole loans sold
|
|
$
|
1,290,029
|
|
|
$
|
1,290,029
|
|
|
Face amount of Senior Bonds issued by the VIE and purchased by third-party investors
|
|
$
|
802,817
|
|
|
$
|
802,817
|
|
|
Outstanding amount of Senior Bonds
|
|
$
|
659,184
|
|
(1)
|
$
|
684,420
|
|
(1)
|
Weighted average fixed rate for Senior Bonds issued
|
|
3.66
|
%
|
(2)
|
3.66
|
%
|
(2)
|
||
Weighted average contractual maturity of Senior Bonds
|
|
30 years
|
|
(2)
|
31 years
|
|
(2)
|
||
Face amount of Senior Support Certificates received by the Company
(3)
|
|
$
|
275,174
|
|
|
$
|
275,174
|
|
|
Cash received
|
|
$
|
802,815
|
|
|
$
|
802,815
|
|
|
(1)
|
Net of
$3.6 million
and
$3.8 million
of deferred financing costs at
March 31, 2019
and
December 31, 2018
, respectively.
|
(2)
|
At
March 31, 2019
and
December 31, 2018
,
$563.2 million
and
$582.8 million
, respectively, of Senior Bonds sold in securitization transactions contained a contractual coupon step-up feature whereby the coupon increases by
300
basis points at
36 months
from issuance if the bond is not redeemed before such date.
|
(3)
|
Provides credit support to the Senior Bonds sold to third-party investors in the securitization transactions.
|
•
|
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.
|
(In Millions)
|
|
December 31, 2018
|
|
Runoff
(1)
|
|
Acquisitions
|
|
Other
(2)
|
|
March 31, 2019
|
|
Change
|
||||||||||||
Residential whole loans and REO
|
|
$
|
4,932
|
|
|
$
|
(297
|
)
|
|
$
|
875
|
|
|
$
|
17
|
|
|
$
|
5,527
|
|
|
$
|
595
|
|
RPL/NPL MBS
|
|
1,377
|
|
|
(141
|
)
|
|
101
|
|
|
(52
|
)
|
|
1,285
|
|
|
(92
|
)
|
||||||
MSR-related assets
|
|
612
|
|
|
(7
|
)
|
|
220
|
|
|
—
|
|
|
825
|
|
|
213
|
|
||||||
CRT securities
|
|
493
|
|
|
—
|
|
|
5
|
|
|
(74
|
)
|
|
424
|
|
|
(69
|
)
|
||||||
Legacy Non-Agency MBS
|
|
1,941
|
|
|
(88
|
)
|
|
2
|
|
|
(41
|
)
|
|
1,814
|
|
|
(127
|
)
|
||||||
Agency MBS
|
|
2,698
|
|
|
(160
|
)
|
|
—
|
|
|
9
|
|
|
2,547
|
|
|
(151
|
)
|
||||||
Totals
|
|
$
|
12,053
|
|
|
$
|
(693
|
)
|
|
$
|
1,203
|
|
|
$
|
(141
|
)
|
|
$
|
12,422
|
|
|
$
|
369
|
|
(1)
|
Primarily includes principal repayments, cash collections on
Purchased Credit Impaired Loans
and sales of REO.
|
(2)
|
Primarily includes sales of residential mortgage securities, changes in fair value, net premium amortization/discount accretion and adjustments to record lower of cost or estimated fair value adjustments on REO.
During the
three months ended March 31, 2019
, we sold CRT securities for
$83.4 million
, realizing gains of
$6.5 million
and sold certain Non-Agency MBS for
$126.1 million
, realizing gains of
$18.2 million
.
|
(Dollars in Millions)
|
|
Agency MBS
|
|
Legacy
Non-Agency MBS
|
|
RPL/NPL MBS
(1)
|
|
Credit Risk Transfer Securities
|
|
Residential Whole Loans, at Carrying Value
(2)
|
|
Residential Whole Loans, at Fair Value
|
|
MSR-Related Assets
|
|
Other,
net
(3)
|
|
Total
|
||||||||||||||||||
Fair Value/Carrying Value
|
|
$
|
2,547
|
|
|
$
|
1,814
|
|
|
$
|
1,285
|
|
|
$
|
424
|
|
|
$
|
3,724
|
|
|
$
|
1,512
|
|
|
$
|
825
|
|
|
$
|
540
|
|
|
$
|
12,671
|
|
Less Repurchase Agreements
|
|
(2,353
|
)
|
|
(1,360
|
)
|
|
(1,009
|
)
|
|
(339
|
)
|
|
(2,151
|
)
|
|
(596
|
)
|
|
(648
|
)
|
|
(54
|
)
|
|
(8,510
|
)
|
|||||||||
Less Securitized Debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(155
|
)
|
|
(504
|
)
|
|
—
|
|
|
—
|
|
|
(659
|
)
|
|||||||||
Less Senior Notes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
(97
|
)
|
|||||||||
Net Equity Allocated
|
|
$
|
194
|
|
|
$
|
454
|
|
|
$
|
276
|
|
|
$
|
85
|
|
|
$
|
1,418
|
|
|
$
|
412
|
|
|
$
|
177
|
|
|
$
|
389
|
|
|
$
|
3,405
|
|
Debt/Net Equity Ratio
(4)
|
|
12.1
|
x
|
|
3.0
|
x
|
|
3.7
|
x
|
|
4.0
|
x
|
|
1.6
|
x
|
|
2.7
|
x
|
|
3.7
|
x
|
|
|
|
2.7
|
x
|
(1)
|
RPL/NPL MBS are backed primarily by securitized re-performing and non-performing loans. The securities are generally structured such that the coupon increases from 300 - 400 basis points at 36 - 48 months from issuance or sooner. Included with the balance of Non-Agency MBS reported on our consolidated balance sheets.
|
(2)
|
Includes
$1.9 billion
of Non-QM loans,
$621.3 million
of Rehabilitation loans,
$227.5 million
of Single-family rental loans,
$215.4 million
of Seasoned performing loans and
$773.9 million
of Purchased Credit Impaired Loans. At
March 31, 2019
, the total fair value of these loans is estimated to be approximately
$3.8 billion
.
|
(3)
|
Includes cash and cash equivalents and restricted cash, other assets 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 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)
|
|
$
|
612,979
|
|
|
104.4
|
%
|
|
101.1
|
%
|
|
$
|
619,513
|
|
|
83
|
|
|
3.00
|
%
|
|
9.1
|
%
|
Generic
|
|
124,866
|
|
|
104.4
|
|
|
102.0
|
|
|
127,302
|
|
|
90
|
|
|
3.49
|
|
|
8.5
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
737,845
|
|
|
104.4
|
%
|
|
101.2
|
%
|
|
$
|
746,815
|
|
|
84
|
|
|
3.08
|
%
|
|
9.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
30-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Generic
|
|
$
|
684,462
|
|
|
104.0
|
%
|
|
104.4
|
%
|
|
$
|
714,713
|
|
|
9
|
|
|
4.50
|
%
|
|
12.6
|
%
|
Total 30-Year Fixed Rate
|
|
$
|
684,462
|
|
|
104.0
|
%
|
|
104.4
|
%
|
|
$
|
714,713
|
|
|
9
|
|
|
4.50
|
%
|
|
12.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Hybrid
|
|
$
|
991,821
|
|
|
103.5
|
%
|
|
103.5
|
%
|
|
$
|
1,026,455
|
|
|
111
|
|
|
4.14
|
%
|
|
18.0
|
%
|
CMO/Other
|
|
$
|
56,288
|
|
|
102.6
|
%
|
|
103.2
|
%
|
|
$
|
58,090
|
|
|
203
|
|
|
4.25
|
%
|
|
7.0
|
%
|
Total Portfolio
|
|
$
|
2,470,416
|
|
|
103.9
|
%
|
|
103.1
|
%
|
|
$
|
2,546,073
|
|
|
77
|
|
|
3.93
|
%
|
|
13.6
|
%
|
(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)
|
|
$
|
647,482
|
|
|
104.4
|
%
|
|
100.0
|
%
|
|
$
|
647,405
|
|
|
80
|
|
|
3.01
|
%
|
|
8.2
|
%
|
Generic
|
|
132,713
|
|
|
104.4
|
|
|
101.1
|
|
|
134,220
|
|
|
88
|
|
|
3.50
|
|
|
10.1
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
780,195
|
|
|
104.4
|
%
|
|
100.2
|
%
|
|
$
|
781,625
|
|
|
81
|
|
|
3.09
|
%
|
|
8.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
30-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Generic
|
|
$
|
711,158
|
|
|
104.0
|
%
|
|
103.6
|
%
|
|
$
|
736,498
|
|
|
6
|
|
|
4.50
|
%
|
|
4.7
|
%
|
Total 30-Year Fixed Rate
|
|
$
|
711,158
|
|
|
104.0
|
%
|
|
103.6
|
%
|
|
$
|
736,498
|
|
|
6
|
|
|
4.50
|
%
|
|
4.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Hybrid
|
|
$
|
1,080,569
|
|
|
103.5
|
%
|
|
103.5
|
%
|
|
$
|
1,118,638
|
|
|
108
|
|
|
3.90
|
%
|
|
20.0
|
%
|
CMO/Other
|
|
$
|
58,708
|
|
|
102.6
|
%
|
|
102.9
|
%
|
|
$
|
60,415
|
|
|
206
|
|
|
4.05
|
%
|
|
18.7
|
%
|
Total Portfolio
|
|
$
|
2,630,630
|
|
|
103.9
|
%
|
|
102.5
|
%
|
|
$
|
2,697,176
|
|
|
74
|
|
|
3.82
|
%
|
|
12.5
|
%
|
(1)
|
Does not include principal payments receivable of
$524,000
and
$1.0 million
at
March 31, 2019
and
December 31, 2018
, respectively.
|
(2)
|
Weighted average is based on MBS current face at
March 31, 2019
and
December 31, 2018
, respectively.
|
(3)
|
Low loan balance represents MBS collateralized by mortgages with an original loan balance of less than or equal to $175,000.
|
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%
|
|
$
|
342,402
|
|
|
104.1
|
%
|
|
100.0
|
%
|
|
$
|
342,482
|
|
|
76
|
|
3.03
|
%
|
|
100
|
%
|
|
7.5
|
%
|
3.0%
|
|
176,827
|
|
|
105.9
|
|
|
101.2
|
|
|
178,867
|
|
|
80
|
|
3.19
|
|
|
100
|
|
|
7.8
|
|
||
3.5%
|
|
3,581
|
|
|
103.5
|
|
|
102.3
|
|
|
3,661
|
|
|
101
|
|
4.18
|
|
|
100
|
|
|
8.5
|
|
||
4.0%
|
|
185,318
|
|
|
103.5
|
|
|
103.1
|
|
|
191,003
|
|
|
100
|
|
4.40
|
|
|
81
|
|
|
12.6
|
|
||
4.5%
|
|
29,717
|
|
|
105.2
|
|
|
103.7
|
|
|
30,802
|
|
|
104
|
|
4.88
|
|
|
33
|
|
|
10.2
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
737,845
|
|
|
104.4
|
%
|
|
101.2
|
%
|
|
$
|
746,815
|
|
|
84
|
|
3.56
|
%
|
|
92
|
%
|
|
9.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
30-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
4.5%
|
|
$
|
684,462
|
|
|
104.0
|
%
|
|
104.4
|
%
|
|
$
|
714,713
|
|
|
9
|
|
5.17
|
%
|
|
—
|
%
|
|
12.6
|
%
|
Total 30-Year Fixed Rate
|
|
$
|
684,462
|
|
|
104.0
|
%
|
|
104.4
|
%
|
|
$
|
714,713
|
|
|
9
|
|
5.17
|
%
|
|
—
|
%
|
|
12.6
|
%
|
Total Fixed Rate Portfolio
|
|
$
|
1,422,307
|
|
|
104.2
|
%
|
|
102.8
|
%
|
|
$
|
1,461,528
|
|
|
48
|
|
4.33
|
%
|
|
48
|
%
|
|
10.7
|
%
|
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%
|
|
$
|
359,252
|
|
|
104.1
|
%
|
|
98.6
|
%
|
|
$
|
354,252
|
|
|
73
|
|
3.03
|
%
|
|
100
|
%
|
|
6.4
|
%
|
3.0%
|
|
185,912
|
|
|
105.9
|
|
|
100.3
|
|
|
186,548
|
|
|
77
|
|
3.49
|
|
|
100
|
|
|
8.4
|
|
||
3.5%
|
|
3,798
|
|
|
103.5
|
|
|
101.4
|
|
|
3,853
|
|
|
98
|
|
4.18
|
|
|
100
|
|
|
12.8
|
|
||
4.0%
|
|
199,352
|
|
|
103.5
|
|
|
102.4
|
|
|
204,055
|
|
|
97
|
|
4.40
|
|
|
81
|
|
|
11.9
|
|
||
4.5%
|
|
31,881
|
|
|
105.3
|
|
|
103.3
|
|
|
32,917
|
|
|
101
|
|
4.88
|
|
|
34
|
|
|
12.7
|
|
||
Total 15-Year Fixed Rate
|
|
$
|
780,195
|
|
|
104.4
|
%
|
|
100.2
|
%
|
|
$
|
781,625
|
|
|
81
|
|
3.57
|
%
|
|
92
|
%
|
|
8.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
30-Year Fixed Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
4.5%
|
|
$
|
711,158
|
|
|
104.0
|
%
|
|
103.6
|
%
|
|
$
|
736,498
|
|
|
6
|
|
5.17
|
%
|
|
—
|
%
|
|
4.7
|
%
|
Total 30-Year Fixed Rate
|
|
$
|
711,158
|
|
|
104.0
|
%
|
|
103.6
|
%
|
|
$
|
736,498
|
|
|
6
|
|
5.17
|
%
|
|
—
|
%
|
|
4.7
|
%
|
Total Fixed Rate Portfolio
|
|
$
|
1,491,353
|
|
|
104.2
|
%
|
|
101.8
|
%
|
|
$
|
1,518,123
|
|
|
45
|
|
4.33
|
%
|
|
48
|
%
|
|
6.8
|
%
|
(1)
|
Does not include principal payments receivable of
$524,000
and
$1.0 million
at
March 31, 2019
and
December 31, 2018
, respectively.
|
(2)
|
Weighted average is based on MBS current face at
March 31, 2019
and
December 31, 2018
, respectively.
|
(3)
|
Low Loan Balance represents MBS collateralized by mortgages with an original loan balance less than or equal to $175,000. Home Affordable Refinance Program (or HARP) MBS are backed by refinanced loans with LTVs greater than or equal to 80% at origination.
|
(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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Agency 3/1
|
|
$
|
61,922
|
|
|
102.6
|
%
|
|
104.5
|
%
|
|
$
|
64,727
|
|
|
4.57
|
%
|
|
154
|
|
5
|
|
—
|
%
|
|
12.4
|
%
|
Agency 5/1
|
|
425,321
|
|
|
103.3
|
|
|
104.1
|
|
|
442,590
|
|
|
4.54
|
|
|
122
|
|
5
|
|
15
|
|
|
18.5
|
|
||
Agency 7/1
|
|
346,195
|
|
|
103.6
|
|
|
103.6
|
|
|
358,646
|
|
|
3.99
|
|
|
99
|
|
6
|
|
20
|
|
|
24.1
|
|
||
Agency 10/1
|
|
158,383
|
|
|
104.3
|
|
|
101.3
|
|
|
160,492
|
|
|
3.21
|
|
|
89
|
|
33
|
|
60
|
|
|
5.0
|
|
||
Total Hybrids
|
|
$
|
991,821
|
|
|
103.5
|
%
|
|
103.5
|
%
|
|
$
|
1,026,455
|
|
|
4.14
|
%
|
|
111
|
|
10
|
|
23
|
%
|
|
18.0
|
%
|
(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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Agency 3/1
|
|
$
|
66,369
|
|
|
102.6
|
%
|
|
104.7
|
%
|
|
$
|
69,478
|
|
|
4.42
|
%
|
|
151
|
|
6
|
|
—
|
%
|
|
14.7
|
%
|
Agency 5/1
|
|
462,833
|
|
|
103.3
|
|
|
104.2
|
|
|
482,466
|
|
|
4.30
|
|
|
118
|
|
5
|
|
15
|
|
|
20.6
|
|
||
Agency 7/1
|
|
389,734
|
|
|
103.7
|
|
|
103.5
|
|
|
403,471
|
|
|
3.62
|
|
|
96
|
|
6
|
|
20
|
|
|
23.7
|
|
||
Agency 10/1
|
|
161,633
|
|
|
104.3
|
|
|
101.0
|
|
|
163,223
|
|
|
3.20
|
|
|
86
|
|
36
|
|
59
|
|
|
11.2
|
|
||
Total Hybrids
|
|
$
|
1,080,569
|
|
|
103.5
|
%
|
|
103.5
|
%
|
|
$
|
1,118,638
|
|
|
3.90
|
%
|
|
108
|
|
10
|
|
22
|
%
|
|
20.0
|
%
|
(1)
|
Does not include principal payments receivable of
$524,000
and
$1.0 million
at
March 31, 2019
and
December 31, 2018
, respectively.
|
(2)
|
Weighted average is based on MBS current face at
March 31, 2019
and
December 31, 2018
, respectively.
|
(3)
|
Weighted average 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 or lifetime caps. The months to reset do not reflect scheduled amortization or prepayments.
|
(4)
|
Interest only represents MBS backed by mortgages currently in their interest-only period. Percentage is based on MBS current face at
March 31, 2019
and
December 31, 2018
, respectively.
|
(In Thousands)
|
|
March 31, 2019
|
|
December 31, 2018
|
|
||||
Non-Agency MBS
|
|
|
|
|
|
|
|
||
Face/Par
|
|
$
|
3,285,688
|
|
|
$
|
3,538,804
|
|
|
Fair Value
|
|
3,099,272
|
|
|
3,318,299
|
|
|
||
Amortized Cost
|
|
2,653,931
|
|
|
2,867,703
|
|
|
||
Purchase Discount Designated as Credit Reserve and OTTI
|
|
(501,619
|
)
|
(1)
|
(516,116
|
)
|
(2)
|
||
Purchase Discount Designated as Accretable
|
|
(130,147
|
)
|
|
(155,025
|
)
|
|
||
Purchase Premiums
|
|
9
|
|
|
40
|
|
|
(1)
|
Includes discount designated as Credit Reserve of
$489.1 million
and OTTI of
$12.5 million
.
|
(2)
|
Includes discount designated as Credit Reserve of
$503.3 million
and OTTI of
$12.8 million
.
|
|
|
Three Months Ended
March 31, 2019 |
|
Three Months Ended
March 31, 2018 |
||||||||||||
(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
|
|
$
|
(516,116
|
)
|
|
$
|
(155,025
|
)
|
|
$
|
(593,227
|
)
|
|
$
|
(215,325
|
)
|
Impact of RMBS Issuer Settlement
(2)
|
|
—
|
|
|
(855
|
)
|
|
—
|
|
|
—
|
|
||||
Accretion of discount
|
|
—
|
|
|
13,307
|
|
|
—
|
|
|
17,216
|
|
||||
Realized credit losses
|
|
7,504
|
|
|
—
|
|
|
8,447
|
|
|
—
|
|
||||
Purchases
|
|
—
|
|
|
(118
|
)
|
|
(535
|
)
|
|
488
|
|
||||
Sales
|
|
3,191
|
|
|
16,346
|
|
|
5,592
|
|
|
5,105
|
|
||||
Transfers/release of credit reserve
|
|
3,802
|
|
|
(3,802
|
)
|
|
7,143
|
|
|
(7,143
|
)
|
||||
Balance at end of period
|
|
$
|
(501,619
|
)
|
|
$
|
(130,147
|
)
|
|
$
|
(572,580
|
)
|
|
$
|
(199,659
|
)
|
(1)
|
Together with coupon interest, accretable purchase discount is recognized as interest income over the life of the security.
|
(2)
|
Includes the impact of approximately
$855,000
of cash proceeds (a one-time payment) received by the Company during the
three
months ended
March 31, 2019
in connection with the settlement of litigation related to certain residential mortgage backed securitization trusts that were sponsored by JP Morgan Chase & Co. and affiliated entities.
|
|
|
Three Months Ended March 31, 2019
|
|
Three Months Ended March 31, 2018
|
||||||||
|
|
Legacy
Non-Agency MBS
|
|
RPL/NPL MBS
|
|
Legacy
Non-Agency MBS
|
|
RPL/NPL MBS
|
||||
Non-Agency MBS
|
|
|
|
|
|
|
|
|
||||
Coupon Yield
(1)
|
|
6.78
|
%
|
|
4.86
|
%
|
|
5.91
|
%
|
|
4.35
|
%
|
Effective Yield Adjustment
(2)
|
|
3.67
|
|
|
0.04
|
|
|
3.53
|
|
|
0.01
|
|
Net Yield
|
|
10.45
|
%
|
|
4.90
|
%
|
|
9.44
|
%
|
|
4.36
|
%
|
(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)
|
The effective yield adjustment is the difference between the net yield, calculated utilizing management’s estimates of timing and amount of future cash flows for Legacy Non-Agency MBS and RPL/NPL MBS, less the current coupon yield.
|
|
|
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
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
172
|
|
|
3.30
|
%
|
|
$
|
477,150
|
|
|
2.06
|
%
|
|
$
|
1,178,077
|
|
|
2.76
|
%
|
|
$
|
1,655,399
|
|
|
$
|
1,641,215
|
|
|
2.56
|
%
|
Freddie Mac
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
297,421
|
|
|
1.92
|
|
|
610,266
|
|
|
3.66
|
|
|
907,687
|
|
|
900,691
|
|
|
3.09
|
|
||||||
Ginnie Mae
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
80
|
|
|
3.31
|
|
|
4,570
|
|
|
3.71
|
|
|
4,650
|
|
|
4,691
|
|
|
3.70
|
|
||||||
Total Agency MBS
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
172
|
|
|
3.30
|
%
|
|
$
|
774,651
|
|
|
2.00
|
%
|
|
$
|
1,792,913
|
|
|
3.07
|
%
|
|
$
|
2,567,736
|
|
|
$
|
2,546,597
|
|
|
2.75
|
%
|
Non-Agency MBS
|
|
$
|
46,982
|
|
|
12.47
|
%
|
|
$
|
269,419
|
|
|
4.10
|
%
|
|
$
|
2,197
|
|
|
4.59
|
%
|
|
$
|
2,335,333
|
|
|
8.31
|
%
|
|
$
|
2,653,931
|
|
|
$
|
3,099,272
|
|
|
7.96
|
%
|
Total MBS
|
|
$
|
46,982
|
|
|
12.47
|
%
|
|
$
|
269,591
|
|
|
4.10
|
%
|
|
$
|
776,848
|
|
|
2.01
|
%
|
|
$
|
4,128,246
|
|
|
6.04
|
%
|
|
$
|
5,221,667
|
|
|
$
|
5,645,869
|
|
|
5.40
|
%
|
(In Thousands)
|
|
Purchased
Performing Loans (1) |
|
Purchased Credit
Impaired Loans |
|
Residential Whole Loans, at Fair Value
|
||||||
Amount due:
|
|
|
|
|
|
|
|
|||||
Within one year
|
|
$
|
484,759
|
|
|
$
|
311
|
|
|
$
|
8,834
|
|
After one year:
|
|
|
|
|
|
|
||||||
Over one to five years
|
|
158,729
|
|
|
4,959
|
|
|
9,196
|
|
|||
Over five years
|
|
2,307,217
|
|
|
768,671
|
|
|
1,494,307
|
|
|||
Total due after one year
|
|
$
|
2,465,946
|
|
|
$
|
773,630
|
|
|
$
|
1,503,503
|
|
Total residential whole loans
|
|
$
|
2,950,705
|
|
|
$
|
773,941
|
|
|
$
|
1,512,337
|
|
(In Thousands)
|
|
Purchased
Performing Loans (1) |
|
Residential Whole Loans, at Fair Value
(1)
|
||||
Interest rates:
|
|
|
|
|
|
|||
Fixed
|
|
$
|
664,069
|
|
|
$
|
946,545
|
|
Adjustable
|
|
1,801,877
|
|
|
556,958
|
|
||
Total
|
|
$
|
2,465,946
|
|
|
$
|
1,503,503
|
|
(1)
|
Includes loans on which borrowers have defaulted and are not making payments of principal and/or interest as of
March 31, 2019
.
|
(Dollars in Thousands)
|
|
Number of
Counterparties
|
|
Repurchase
Agreement
Financing
|
|
Exposure
(1)
|
|
Exposure as a
Percentage of
MFA Total
Assets
|
|||||
European Countries:
(2)
|
|
|
|
|
|
|
|
|
|
|
|
||
Switzerland (3)
|
|
2
|
|
$
|
1,348,313
|
|
|
$
|
265,800
|
|
|
2.08
|
%
|
United Kingdom
|
|
2
|
|
1,338,714
|
|
|
230,158
|
|
|
1.80
|
|
||
France
|
|
2
|
|
335,682
|
|
|
92,127
|
|
|
0.72
|
|
||
Holland
|
|
1
|
|
136,762
|
|
|
10,463
|
|
|
0.08
|
|
||
Total European
|
|
7
|
|
3,159,471
|
|
|
598,548
|
|
|
4.68
|
%
|
||
Other Countries:
|
|
|
|
|
|
|
|
|
|
|
|
||
United States
|
|
14
|
|
$
|
3,787,007
|
|
|
$
|
835,651
|
|
|
6.53
|
%
|
Canada (4)
|
|
2
|
|
923,927
|
|
|
248,677
|
|
|
1.94
|
|
||
South Korea
|
|
1
|
|
295,962
|
|
|
22,030
|
|
|
0.17
|
|
||
Japan (5)
|
|
2
|
|
246,420
|
|
|
19,472
|
|
|
0.15
|
|
||
China (5)
|
|
1
|
|
96,968
|
|
|
8,041
|
|
|
0.06
|
|
||
Total Other
|
|
20
|
|
5,350,284
|
|
|
1,133,871
|
|
|
8.85
|
%
|
||
Total
|
|
27
|
|
$
|
8,509,755
|
|
|
$
|
1,732,419
|
|
|
13.53
|
%
|
(1)
|
Represents for each counterparty the amount of cash and/or securities pledged as collateral less the aggregate of repurchase agreement financing 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
$248.7 million
to a 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.
|
|
|
Three Months Ended March 31,
|
||||||||||||||||||||
|
|
2019
|
|
2018
|
||||||||||||||||||
(Dollars in Thousands)
|
|
Average Balance
|
|
Interest
|
|
Average Yield/Cost
|
|
Average Balance
|
|
Interest
|
|
Average Yield/Cost
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency MBS
(1)
|
|
$
|
2,667,573
|
|
|
$
|
18,441
|
|
|
2.77
|
%
|
|
$
|
2,774,118
|
|
|
$
|
15,293
|
|
|
2.21
|
%
|
Legacy Non-Agency MBS
(1)
|
|
1,432,014
|
|
|
37,416
|
|
|
10.45
|
|
|
1,950,160
|
|
|
46,036
|
|
|
9.44
|
|
||||
RPL/NPL MBS
(1)
|
|
1,353,954
|
|
|
16,585
|
|
|
4.90
|
|
|
923,687
|
|
|
10,066
|
|
|
4.36
|
|
||||
Total MBS
|
|
5,453,541
|
|
|
72,442
|
|
|
5.31
|
|
|
5,647,965
|
|
|
71,395
|
|
|
5.06
|
|
||||
CRT securities
(1)
|
|
441,528
|
|
|
6,200
|
|
|
5.62
|
|
|
621,056
|
|
|
9,496
|
|
|
6.12
|
|
||||
Residential whole loans, at carrying value
(2)
|
|
3,368,325
|
|
|
49,620
|
|
|
5.89
|
|
|
987,082
|
|
|
14,329
|
|
|
5.81
|
|
||||
MSR-related assets
(1)
|
|
788,705
|
|
|
10,620
|
|
|
5.39
|
|
|
478,974
|
|
|
7,623
|
|
|
6.37
|
|
||||
Cash and cash equivalents
(3)
|
|
156,306
|
|
|
764
|
|
|
1.96
|
|
|
330,460
|
|
|
909
|
|
|
1.10
|
|
||||
Other interest-earning assets
|
|
89,648
|
|
|
1,306
|
|
|
5.83
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total interest-earning assets
|
|
10,298,053
|
|
|
140,952
|
|
|
5.47
|
|
|
8,065,537
|
|
|
103,752
|
|
|
5.15
|
|
||||
Total non-interest-earning assets
|
|
2,494,610
|
|
|
|
|
|
|
2,791,814
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
12,792,663
|
|
|
|
|
|
|
$
|
10,857,351
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total repurchase agreements
(4)
|
|
$
|
8,282,621
|
|
|
$
|
70,809
|
|
|
3.42
|
%
|
|
$
|
6,519,390
|
|
|
$
|
45,717
|
|
|
2.80
|
%
|
Securitized debt
|
|
675,678
|
|
|
6,206
|
|
|
3.67
|
|
|
357,819
|
|
|
2,827
|
|
|
3.16
|
|
||||
Senior Notes
|
|
96,819
|
|
|
2,011
|
|
|
8.31
|
|
|
96,776
|
|
|
2,010
|
|
|
8.31
|
|
||||
Total interest-bearing liabilities
|
|
9,055,118
|
|
|
79,026
|
|
|
3.49
|
|
|
6,973,985
|
|
|
50,554
|
|
|
2.90
|
|
||||
Total non-interest-bearing liabilities
|
|
320,586
|
|
|
|
|
|
|
636,386
|
|
|
|
|
|
||||||||
Total liabilities
|
|
9,375,704
|
|
|
|
|
|
|
7,610,371
|
|
|
|
|
|
||||||||
Stockholders’ equity
|
|
3,416,959
|
|
|
|
|
|
|
3,246,980
|
|
|
|
|
|
||||||||
Total liabilities and stockholders’ equity
|
|
$
|
12,792,663
|
|
|
|
|
|
|
$
|
10,857,351
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income/net interest rate spread
(5)
|
|
|
|
$
|
61,926
|
|
|
1.98
|
%
|
|
|
|
$
|
53,198
|
|
|
2.25
|
%
|
||||
Net interest-earning assets/net interest margin
(6)
|
|
$
|
1,242,935
|
|
|
|
|
2.41
|
%
|
|
$
|
1,091,552
|
|
|
|
|
2.64
|
%
|
(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.
|
(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)
|
Net interest rate spread reflects the difference between the yield on average interest-earning assets and average cost of funds.
|
(6)
|
Net interest margin reflects annualized net interest income divided by average interest-earning assets.
|
|
|
Three Months Ended March 31, 2019
|
||||||||||
|
|
Compared to
|
||||||||||
|
|
Three Months Ended March 31, 2018
|
||||||||||
|
|
Increase/(Decrease) due to
|
|
Total Net
Change in
Interest Income/Expense
|
||||||||
(In Thousands)
|
|
Volume
|
|
Rate
|
|
|||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|||
Agency MBS
|
|
$
|
(611
|
)
|
|
$
|
3,759
|
|
|
$
|
3,148
|
|
Legacy Non-Agency MBS
|
|
(13,159
|
)
|
|
4,539
|
|
|
(8,620
|
)
|
|||
RPL/NPL MBS
|
|
5,149
|
|
|
1,370
|
|
|
6,519
|
|
|||
CRT securities
|
|
(2,570
|
)
|
|
(726
|
)
|
|
(3,296
|
)
|
|||
Residential whole loans, at carrying value
(1)
|
|
35,076
|
|
|
215
|
|
|
35,291
|
|
|||
MSR-related assets
|
|
4,317
|
|
|
(1,320
|
)
|
|
2,997
|
|
|||
Cash and cash equivalents
|
|
(629
|
)
|
|
484
|
|
|
(145
|
)
|
|||
Other interest-earning assets
|
|
1,306
|
|
|
—
|
|
|
1,306
|
|
|||
Total net change in income from interest-earning assets
|
|
$
|
28,879
|
|
|
$
|
8,321
|
|
|
$
|
37,200
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
||||||
Agency repurchase agreements
|
|
$
|
(104
|
)
|
|
$
|
3,758
|
|
|
$
|
3,654
|
|
Legacy Non-Agency repurchase agreements
|
|
(2,522
|
)
|
|
35
|
|
|
(2,487
|
)
|
|||
RPL/NPL MBS repurchase agreements
|
|
4,193
|
|
|
808
|
|
|
5,001
|
|
|||
CRT securities repurchase agreements
|
|
(812
|
)
|
|
644
|
|
|
(168
|
)
|
|||
MSR-related assets repurchase agreements
|
|
2,705
|
|
|
247
|
|
|
2,952
|
|
|||
Residential whole loans at carrying value repurchase agreements
|
|
16,057
|
|
|
489
|
|
|
16,546
|
|
|||
Residential whole loans at fair value repurchase agreements
|
|
(1,964
|
)
|
|
802
|
|
|
(1,162
|
)
|
|||
Other repurchase agreements
|
|
756
|
|
|
—
|
|
|
756
|
|
|||
Securitized debt
|
|
2,856
|
|
|
523
|
|
|
3,379
|
|
|||
Senior Notes
|
|
1
|
|
|
—
|
|
|
1
|
|
|||
Total net change in expense of interest-bearing liabilities
|
|
$
|
21,166
|
|
|
$
|
7,306
|
|
|
$
|
28,472
|
|
Net change in net interest income
|
|
$
|
7,713
|
|
|
$
|
1,015
|
|
|
$
|
8,728
|
|
(1)
|
Excludes residential whole loans held at fair value which are reported as a component of non-interest-earning assets.
|
(1)
|
Reflects the difference between the yield on average interest-earning assets and average cost of funds.
|
(2)
|
Reflects annualized net interest income divided by average interest-earning assets.
|
|
|
Agency MBS
|
|
Legacy Non-Agency MBS
|
|
RPL/NPL MBS
|
|
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)
|
||||||||||||
March 31, 2019
|
|
2.77
|
%
|
|
2.53
|
%
|
|
0.24
|
%
|
|
10.45
|
%
|
|
3.30
|
%
|
|
7.15
|
%
|
|
4.90
|
%
|
|
3.43
|
%
|
|
1.47
|
%
|
|
5.31
|
%
|
|
2.95
|
%
|
|
2.36
|
%
|
December 31, 2018
|
|
2.72
|
|
|
2.36
|
|
|
0.36
|
|
|
10.65
|
|
|
3.30
|
|
|
7.35
|
|
|
4.82
|
|
|
3.27
|
|
|
1.55
|
|
|
5.36
|
|
|
2.82
|
|
|
2.54
|
|
September 30, 2018
|
|
2.21
|
|
|
2.22
|
|
|
(0.01
|
)
|
|
10.76
|
|
|
3.29
|
|
|
7.47
|
|
|
5.01
|
|
|
3.10
|
|
|
1.91
|
|
|
5.49
|
|
|
2.73
|
|
|
2.76
|
|
June 30, 2018
|
|
2.03
|
|
|
2.04
|
|
|
(0.01
|
)
|
|
9.89
|
|
|
3.30
|
|
|
6.59
|
|
|
4.52
|
|
|
3.19
|
|
|
1.33
|
|
|
5.16
|
|
|
2.64
|
|
|
2.52
|
|
March 31, 2018
|
|
2.21
|
|
|
1.91
|
|
|
0.30
|
|
|
9.44
|
|
|
3.29
|
|
|
6.15
|
|
|
4.36
|
|
|
2.94
|
|
|
1.42
|
|
|
5.06
|
|
|
2.53
|
|
|
2.53
|
|
(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, including the cost of Swaps allocated based on the proportionate share of the overall estimated weighted average portfolio duration and securitized debt. Agency MBS cost of funding includes
(13)
, (5), 6, 9, and 26 basis points and Legacy Non-Agency MBS cost of funding includes
(20)
, (4), 5, 8, and 30 basis points associated with Swaps to hedge interest rate sensitivity on these assets for the quarters ended
March 31, 2019
,
December 31, 2018
,
September 30, 2018
,
June 30, 2018
and
March 31, 2018
, 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
|
|
RPL/NPL MBS
|
|||||||||||||||||||||
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)
|
|||||||||
March 31, 2019
|
|
3.69
|
%
|
|
2.77
|
%
|
|
13.6
|
%
|
|
6.78
|
%
|
|
10.45
|
%
|
|
12.7
|
%
|
|
4.86
|
%
|
|
4.90
|
%
|
|
11.6
|
%
|
December 31, 2018
|
|
3.58
|
|
|
2.72
|
|
|
12.5
|
|
|
6.64
|
|
|
10.65
|
|
|
14.7
|
|
|
4.75
|
|
|
4.82
|
|
|
12.9
|
|
September 30, 2018
|
|
3.32
|
|
|
2.21
|
|
|
16.8
|
|
|
6.32
|
|
|
10.76
|
|
|
16.8
|
|
|
4.56
|
|
|
5.01
|
|
|
19.6
|
|
June 30, 2018
|
|
3.09
|
|
|
2.03
|
|
|
16.2
|
|
|
6.09
|
|
|
9.89
|
|
|
15.8
|
|
|
4.49
|
|
|
4.52
|
|
|
20.4
|
|
March 31, 2018
|
|
3.02
|
|
|
2.21
|
|
|
12.7
|
|
|
5.91
|
|
|
9.44
|
|
|
14.9
|
|
|
4.35
|
|
|
4.36
|
|
|
14.0
|
|
(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.
|
|
|
Quarter Ended March 31,
|
||||||
(In Thousands)
|
|
2019
|
|
2018
|
||||
Net gains on residential whole loans measured at fair value through earnings
|
|
$
|
25,267
|
|
|
$
|
38,498
|
|
Net realized gains on residential mortgage securities sold
|
|
24,609
|
|
|
8,817
|
|
||
Net unrealized gain/(loss) on residential mortgage securities measured at fair value
through earnings
|
|
8,672
|
|
|
(880
|
)
|
||
Liquidation gains on Purchased Credit Impaired Loans and other loan related income
|
|
2,807
|
|
|
2,505
|
|
||
Net loss on Swaps not designated as hedges for accounting purposes
|
|
(8,944
|
)
|
|
—
|
|
||
Net loss on REO properties
|
|
(1,929
|
)
|
|
(1,351
|
)
|
||
OTTI and other
|
|
687
|
|
|
71
|
|
||
Total Other Income, net
|
|
$
|
51,169
|
|
|
$
|
47,660
|
|
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)
|
|||||
March 31, 2019
|
|
2.66
|
%
|
|
10.40
|
%
|
|
26.71
|
%
|
|
1.05
|
|
2.7
|
|
$
|
7.11
|
|
December 31, 2018
|
|
1.87
|
|
|
6.96
|
|
|
28.65
|
|
|
1.54
|
|
2.6
|
|
7.15
|
|
|
September 30, 2018
|
|
2.94
|
|
|
10.21
|
|
|
30.15
|
|
|
1.05
|
|
2.3
|
|
7.46
|
|
|
June 30, 2018
|
|
2.58
|
|
|
8.74
|
|
|
31.19
|
|
|
1.18
|
|
2.3
|
|
7.54
|
|
|
March 31, 2018
|
|
2.93
|
|
|
10.27
|
|
|
29.91
|
|
|
1.00
|
|
2.2
|
|
7.62
|
|
(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, securitized debt, payable for unsettled purchases, 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.
|
|
|
Three Months Ended
March 31, |
||||||
(In Thousands, Except Per Share Amounts)
|
|
2019
|
|
2018
|
||||
GAAP Net Income Available to Common Stock and Participating Securities
|
|
$
|
85,107
|
|
|
$
|
79,645
|
|
Adjustments:
|
|
|
|
|
||||
Unrealized (gain)/loss on CRT securities measured at fair value through earnings
|
|
(2,690
|
)
|
|
880
|
|
||
Unrealized net (gain) on Agency MBS measured at fair value through earnings and related swaps that are not accounted for as hedging transactions
|
|
(4,840
|
)
|
|
—
|
|
||
Total adjustments
|
|
$
|
(7,530
|
)
|
|
$
|
880
|
|
Core earnings
|
|
$
|
77,577
|
|
|
$
|
80,525
|
|
|
|
|
|
|
||||
GAAP earnings per common share
|
|
$
|
0.19
|
|
|
$
|
0.20
|
|
Core earnings per common share
|
|
$
|
0.17
|
|
|
$
|
0.20
|
|
Weighted average common shares for earnings per share
|
|
450,358
|
|
|
398,317
|
|
At March 31, 2019
|
|
Weighted
Average Haircut |
|
Low
|
|
High
|
|||
Repurchase agreement borrowings secured by:
|
|
|
|
|
|
|
|
|
|
Agency MBS
|
|
4.49
|
%
|
|
3.00
|
%
|
|
5.00
|
%
|
Legacy Non-Agency MBS
|
|
20.50
|
|
|
15.00
|
|
|
35.00
|
|
RPL/NPL MBS
|
|
21.23
|
|
|
15.00
|
|
|
30.00
|
|
CRT securities
|
|
19.49
|
|
|
17.00
|
|
|
25.00
|
|
Residential whole loans
|
|
15.54
|
|
|
8.00
|
|
|
33.00
|
|
MSR-related assets
|
|
21.35
|
|
|
20.00
|
|
|
30.00
|
|
Other
|
|
21.61
|
|
|
20.00
|
|
|
35.00
|
|
|
|
|
|
|
|
|
|||
At December 31, 2018
|
|
Weighted
Average Haircut |
|
Low
|
|
High
|
|||
Repurchase agreement borrowings secured by:
|
|
|
|
|
|
|
|
|
|
Agency MBS
|
|
4.60
|
%
|
|
3.00
|
%
|
|
5.00
|
%
|
Legacy Non-Agency MBS
|
|
21.38
|
|
|
15.00
|
|
|
35.00
|
|
RPL/NPL MBS
|
|
21.31
|
|
|
15.00
|
|
|
30.00
|
|
CRT securities
|
|
20.01
|
|
|
17.00
|
|
|
25.00
|
|
Residential whole loans
|
|
16.55
|
|
|
8.00
|
|
|
33.00
|
|
MSR-related assets
|
|
21.88
|
|
|
20.00
|
|
|
30.00
|
|
Other
|
|
21.15
|
|
|
20.00
|
|
|
35.00
|
|
|
|
Repurchase Agreements
|
|
Securitized Debt
|
||||||||||||||||||||
Quarter Ended
(1)
|
|
Quarterly
Average Balance |
|
End of Period
Balance |
|
Maximum
Balance at Any Month-End |
|
Quarterly
Average Balance |
|
End of Period
Balance |
|
Maximum
Balance at Any Month-End |
||||||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31, 2019
|
|
$
|
8,282,621
|
|
|
$
|
8,509,713
|
|
|
$
|
8,509,713
|
|
|
$
|
675,678
|
|
|
$
|
659,184
|
|
|
$
|
679,269
|
|
December 31, 2018
|
|
7,672,309
|
|
|
7,879,087
|
|
|
7,879,087
|
|
|
699,207
|
|
|
684,420
|
|
|
702,377
|
|
||||||
September 30, 2018
|
|
6,594,050
|
|
|
7,278,270
|
|
|
7,278,270
|
|
|
665,572
|
|
|
714,203
|
|
|
744,521
|
|
||||||
June 30, 2018
|
|
6,189,916
|
|
|
5,892,228
|
|
|
6,319,178
|
|
|
432,283
|
|
|
518,655
|
|
|
523,490
|
|
||||||
March 31, 2018
|
|
6,519,390
|
|
|
6,558,860
|
|
|
6,558,860
|
|
|
357,819
|
|
|
351,278
|
|
|
361,002
|
|
(1)
|
The information presented in the table above excludes Senior Notes issued in April 2012. The outstanding balance of Senior Notes has been unchanged at $100.0 million since issuance.
|
|
|
Collateral Pledged to Meet Margin Calls
|
|
Cash and
Securities Received for
Reverse Margin Calls
|
|
Net Assets
Received/(Pledged) for Margin Activity |
||||||||||||||
For the Quarter Ended
(1)
|
|
Fair Value of
Securities Pledged |
|
Cash Pledged
|
|
Aggregate Assets
Pledged For Margin Calls |
|
|
||||||||||||
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
March 31, 2019
|
|
$
|
49,139
|
|
|
$
|
—
|
|
|
$
|
49,139
|
|
|
$
|
65,461
|
|
|
$
|
16,322
|
|
December 31, 2018
|
|
14,452
|
|
|
—
|
|
|
14,452
|
|
|
23,760
|
|
|
9,308
|
|
|||||
September 30, 2018
|
|
61,492
|
|
|
3,005
|
|
|
64,497
|
|
|
8,294
|
|
|
(56,203
|
)
|
|||||
June 30, 2018
|
|
44,278
|
|
|
—
|
|
|
44,278
|
|
|
20,001
|
|
|
(24,277
|
)
|
|||||
March 31, 2018
|
|
40,831
|
|
|
—
|
|
|
40,831
|
|
|
18,835
|
|
|
(21,996
|
)
|
|
|
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)
|
|
$
|
962,423
|
|
|
5
|
|
|
19.2
|
%
|
|
$
|
1,115,108
|
|
|
5
|
|
|
14.2
|
%
|
|
$
|
2,077,531
|
|
|
5
|
|
|
16.4
|
%
|
2-5 years
|
|
112,552
|
|
|
39
|
|
|
4.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
112,552
|
|
|
39
|
|
|
4.0
|
|
|||
> 5 years
|
|
9,570
|
|
|
75
|
|
|
3.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,570
|
|
|
75
|
|
|
3.5
|
|
|||
ARM-MBS Total
|
|
$
|
1,084,545
|
|
|
9
|
|
|
17.5
|
%
|
|
$
|
1,115,108
|
|
|
5
|
|
|
14.2
|
%
|
|
$
|
2,199,653
|
|
|
7
|
|
|
15.7
|
%
|
15-year fixed
(6)
|
|
$
|
746,815
|
|
|
|
|
|
9.0
|
%
|
|
$
|
1,117
|
|
|
|
|
|
31.6
|
%
|
|
$
|
747,932
|
|
|
|
|
|
9.0
|
%
|
30-year fixed
(6)
|
|
714,713
|
|
|
|
|
|
12.6
|
|
|
648,114
|
|
|
|
|
|
10.3
|
|
|
1,362,827
|
|
|
|
|
|
11.4
|
|
|||
40-year fixed
(6)
|
|
—
|
|
|
|
|
|
—
|
|
|
46,546
|
|
|
|
|
|
11.0
|
|
|
46,546
|
|
|
|
|
|
11.0
|
|
|||
Fixed-Rate Total
|
|
$
|
1,461,528
|
|
|
|
|
|
10.7
|
%
|
|
$
|
695,777
|
|
|
|
|
|
10.4
|
%
|
|
$
|
2,157,305
|
|
|
|
|
|
10.6
|
%
|
MBS Total
|
|
$
|
2,546,073
|
|
|
|
|
|
13.6
|
%
|
|
$
|
1,810,885
|
|
|
|
|
|
12.7
|
%
|
|
$
|
4,356,958
|
|
|
|
|
|
13.2
|
%
|
(1)
|
Excludes
$1.3 billion
of RPL/NPL MBS. Refer to table below for further information.
|
(2)
|
Does not include principal payments receivable of
$524,000
.
|
(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.
|
(Dollars in Thousands)
|
|
Fair Value
|
|
Net Coupon
|
|
Months to
Step-Up
(1)
|
|
3 Month Average
Bond CPR
(2)
|
|||||
Re-Performing loans
|
|
$
|
94,644
|
|
|
4.34
|
%
|
|
25
|
|
|
—
|
%
|
Non-Performing loans
|
|
1,190,880
|
|
|
4.97
|
|
|
25
|
|
|
12.5
|
|
|
Total RPL/NPL MBS
|
|
$
|
1,285,524
|
|
|
4.92
|
%
|
|
25
|
|
|
11.6
|
%
|
(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
|
|
$
|
12,409,887
|
|
|
$
|
47,240
|
|
|
$
|
12,457,127
|
|
|
$
|
(166,661
|
)
|
|
(3.32
|
)%
|
|
(1.32
|
)%
|
+ 50 Basis Point Increase
|
|
$
|
12,533,967
|
|
|
$
|
14,595
|
|
|
$
|
12,548,562
|
|
|
$
|
(75,226
|
)
|
|
(1.22
|
)%
|
|
(0.60
|
)%
|
Actual at March 31, 2019
|
|
$
|
12,641,839
|
|
|
$
|
(18,051
|
)
|
|
$
|
12,623,788
|
|
|
$
|
—
|
|
|
—
|
%
|
|
—
|
%
|
- 50 Basis Point Decrease
|
|
$
|
12,733,503
|
|
|
$
|
(50,696
|
)
|
|
$
|
12,682,807
|
|
|
$
|
59,019
|
|
|
0.75
|
%
|
|
0.47
|
%
|
-100 Basis Point Decrease
|
|
$
|
12,808,958
|
|
|
$
|
(83,342
|
)
|
|
$
|
12,725,616
|
|
|
$
|
101,828
|
|
|
0.54
|
%
|
|
0.81
|
%
|
(1)
|
Such assets include MBS and CRT securities, residential whole loans and REO, MSR-related assets, cash and cash equivalents and restricted cash.
|
(Dollars in Thousands)
|
|
Securities with
Average Loan FICO
of 715 or Higher (1) |
|
Securities with
Average Loan FICO
Below 715 (1) |
|
Total
|
||||||
|
|
|
|
|
|
|
|
|
|
|||
Number of securities
|
|
192
|
|
|
136
|
|
|
328
|
|
|||
MBS current face
(2)
|
|
$
|
1,185,669
|
|
|
$
|
811,759
|
|
|
$
|
1,997,428
|
|
Total purchase discounts, net
(2)
|
|
$
|
(338,229
|
)
|
|
$
|
(293,045
|
)
|
|
$
|
(631,274
|
)
|
Purchase discount designated as Credit Reserve and OTTI
(2)(3)
|
|
$
|
(230,827
|
)
|
|
$
|
(271,828
|
)
|
|
$
|
(502,655
|
)
|
Purchase discount designated as Credit Reserve and OTTI as percentage
of current face
|
|
19.5
|
%
|
|
33.5
|
%
|
|
25.2
|
%
|
|||
MBS amortized cost
(2)
|
|
$
|
847,440
|
|
|
$
|
518,714
|
|
|
$
|
1,366,154
|
|
MBS fair value
(2)
|
|
$
|
1,091,296
|
|
|
$
|
719,589
|
|
|
$
|
1,810,885
|
|
Weighted average fair value to current face
|
|
92.0
|
%
|
|
88.6
|
%
|
|
90.7
|
%
|
|||
Weighted average coupon
(4)
|
|
4.52
|
%
|
|
5.21
|
%
|
|
4.80
|
%
|
|||
Weighted average loan age (months)
(4)(5)
|
|
152
|
|
|
157
|
|
|
154
|
|
|||
Weighted average current loan size
(4)(5)
|
|
$
|
423
|
|
|
$
|
253
|
|
|
$
|
354
|
|
Percentage amortizing
(6)
|
|
100
|
%
|
|
99
|
%
|
|
100
|
%
|
|||
Weighted average FICO score at origination
(4)(7)
|
|
727
|
|
|
702
|
|
|
717
|
|
|||
Owner-occupied loans
|
|
90.3
|
%
|
|
86.5
|
%
|
|
88.7
|
%
|
|||
Rate-term refinancings
|
|
24.4
|
%
|
|
16.6
|
%
|
|
21.2
|
%
|
|||
Cash-out refinancings
|
|
34.4
|
%
|
|
44.2
|
%
|
|
38.4
|
%
|
|||
3 Month CPR
(5)
|
|
13.7
|
%
|
|
12.6
|
%
|
|
13.3
|
%
|
|||
3 Month CRR
(5)(8)
|
|
11.2
|
%
|
|
9.7
|
%
|
|
10.6
|
%
|
|||
3 Month CDR
(5)(8)
|
|
2.8
|
%
|
|
3.2
|
%
|
|
3.0
|
%
|
|||
3 Month loss severity
|
|
49.7
|
%
|
|
73.7
|
%
|
|
60.2
|
%
|
|||
60+ days delinquent
(7)
|
|
10.4
|
%
|
|
12.3
|
%
|
|
11.2
|
%
|
|||
Percentage of always current borrowers (Lifetime)
(9)
|
|
26.7
|
%
|
|
22.1
|
%
|
|
24.8
|
%
|
|||
Percentage of always current borrowers (12M)
(10)
|
|
76.4
|
%
|
|
71.6
|
%
|
|
74.5
|
%
|
(1)
|
FICO score is used by major credit bureaus to indicate a borrower’s creditworthiness at time of loan origination.
|
(2)
|
Excludes Non-Agency MBS issued since 2012 in which the underlying collateral consists of RPL/NPL MBS. These Non-Agency MBS have a current face of
$1.3 billion
, amortized cost of
$1.3 billion
, fair value of
$1.3 billion
and purchase discounts of
$482,000
at
March 31, 2019
.
|
(3)
|
Purchase discounts designated as Credit Reserve and OTTI are not expected to be accreted into interest income.
|
(4)
|
Weighted average is based on MBS current face at
March 31, 2019
.
|
(5)
|
Information provided is based on loans for individual groups owned by us.
|
(6)
|
Percentage of face amount for which the original mortgage note contractually calls for principal amortization in the current period.
|
(7)
|
Information provided is based on loans for all groups that provide credit enhancement for MBS with credit enhancement.
|
(8)
|
CRR represents voluntary prepayments and CDR represents involuntary prepayments.
|
(9)
|
Percentage of face amount of loans for which the borrower has not been delinquent since origination.
|
(10)
|
Percentage of face amount of loans for which the borrower has not been delinquent in the last twelve months.
|
Property Location
|
|
Percent of Unpaid Principal Balance
|
|
California
|
|
42.3
|
%
|
Florida
|
|
8.0
|
%
|
New York
|
|
7.7
|
%
|
New Jersey
|
|
3.9
|
%
|
Maryland
|
|
3.9
|
%
|
|
|
Purchased Performing Loans
|
|
Purchased Credit Impaired Loans
|
|
|
||||||||||||||
|
|
Loans with an LTV:
|
|
Loans with an LTV:
|
|
|
||||||||||||||
(Dollars in Thousands)
|
|
80% or Below
|
|
Above 80%
|
|
80% or Below
|
|
Above 80%
|
|
Total
|
||||||||||
Carrying value
|
|
$
|
2,829,111
|
|
|
$
|
121,593
|
|
|
$
|
413,045
|
|
|
$
|
360,895
|
|
|
$
|
3,724,644
|
|
Unpaid principal balance (UPB)
|
|
$
|
2,784,775
|
|
|
$
|
122,002
|
|
|
$
|
476,261
|
|
|
$
|
493,092
|
|
|
$
|
3,876,130
|
|
Weighted average coupon
(1)
|
|
6.3
|
%
|
|
6.7
|
%
|
|
4.5
|
%
|
|
4.4
|
%
|
|
5.9
|
%
|
|||||
Weighted average term to maturity (months)
|
|
268
|
|
|
327
|
|
|
274
|
|
|
326
|
|
|
278
|
|
|||||
Weighted average LTV
(2)
|
|
63.3
|
%
|
|
91.0
|
%
|
|
58.8
|
%
|
|
110.6
|
%
|
|
69.5
|
%
|
|||||
Loans 90+ days delinquent
|
|
$
|
26,490
|
|
|
$
|
37
|
|
|
$
|
28,980
|
|
|
$
|
48,279
|
|
|
$
|
103,786
|
|
(1)
|
Weighted average is calculated based on the interest bearing principal balance of each loan within the related category. For loans acquired with servicing rights released by the seller, interest rates included in the calculation do not reflect loan servicing fees. For loans acquired with servicing rights retained by the seller, interest rates included in the calculation are net of servicing fees.
|
(2)
|
LTV represents the ratio of the total unpaid principal balance of the loan to the estimated value of the collateral securing the related loan as of the most recent date available, which may be the origination date. For Rehabilitation loans, the LTV presented is the ratio of the maximum unpaid principal balance of the loan, including unfunded commitments, to the estimated “after repaired” value of the collateral securing the related loan, where available. For certain Rehabilitation loans, totaling
$79.0 million
, an after repaired valuation was not obtained and the loan was underwritten based on an “as is” valuation. The LTV of these loans based on the current unpaid principal balance and the valuation obtained during underwriting, is
67%
. Excluded from the calculation of weighted average LTV are certain low value loans secured by vacant lots, for which the LTV ratio is not meaningful.
|
Property Location
|
|
Percent of Interest-Bearing Unpaid Principal Balance
|
|
California
|
|
35.0
|
%
|
Florida
|
|
10.8
|
%
|
New York
|
|
8.7
|
%
|
New Jersey
|
|
5.6
|
%
|
Illinois
|
|
3.4
|
%
|
(1)
|
Includes brokerage commissions.
|
(2)
|
As of
March 31, 2019
, the Company had repurchased an aggregate of
3,383,645
shares under the Repurchase Program.
|
(3)
|
The Company’s Equity Plan provides that the value of the shares delivered or withheld be based on the price of its common stock on the date the relevant transaction occurs.
|
Date: May 7, 2019
|
MFA FINANCIAL, INC.
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
By:
|
/s/ Stephen D. Yarad
|
|
|
Stephen D. Yarad
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
Exhibit
|
|
Description
|
|
|
|
|
|
|
|
Certification of the Chief Executive 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 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 Chief Executive Officer, 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
|
Date: May 7, 2019
|
|
|
|
By:
|
/s/ Craig L. Knutson
|
|
Name: Craig L. Knutson
|
|
Title: President and Chief Executive Officer
|
|
|
Date: May 7, 2019
|
|
|
|
By:
|
/s/ Stephen D. Yarad
|
|
Name: Stephen D. Yarad
|
|
Title: Chief Financial Officer
|
By:
|
/s/ Craig L. Knutson
|
|
Date: May 7, 2019
|
|
Name: Craig L. Knutson
|
|
|
|
Title: President and Chief Executive Officer
|
|
|
By:
|
/s/ Stephen D. Yarad
|
|
Date: May 7, 2019
|
|
Name: Stephen D. Yarad
|
|
|
|
Title: Chief Financial Officer
|
|
|