Maryland | 47-0934168 | ||||
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) |
Title of Each Class | Trading Symbols | Name of Each Exchange on Which Registered | |||||||||||||||
Common Stock, par value $0.01 per share | NYMT | NASDAQ | Stock Market | ||||||||||||||
8.000% Series D Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share, $25.00 Liquidation Preference | NYMTN | NASDAQ | Stock Market | ||||||||||||||
7.875% Series E Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share, $25.00 Liquidation Preference | NYMTM | NASDAQ | Stock Market | ||||||||||||||
6.875% Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share, $25.00 Liquidation Preference | NYMTL | NASDAQ | Stock Market | ||||||||||||||
7.000% Series G Cumulative Redeemable Preferred Stock, par value $0.01 per share, $25.00 Liquidation Preference | NYMTZ | NASDAQ | Stock Market | ||||||||||||||
9.125% Senior Notes due 2029 | NYMTI | NASDAQ | Stock Market |
Large Accelerated Filer | ☒ | Accelerated Filer | ☐ | Non-Accelerated Filer | ☐ | Smaller Reporting Company | ☐ | Emerging Growth Company | ☐ |
September 30, 2024 | December 31, 2023 | ||||||||||
(unaudited) | |||||||||||
ASSETS | |||||||||||
Residential loans, at fair value | $ | 3,777,144 | $ | 3,084,303 | |||||||
Investment securities available for sale, at fair value | 3,385,270 | 2,013,817 | |||||||||
Multi-family loans, at fair value | 87,614 | 95,792 | |||||||||
Equity investments, at fair value | 146,833 | 147,116 | |||||||||
Cash and cash equivalents | 195,066 | 187,107 | |||||||||
Real estate, net | 755,702 | 1,131,819 | |||||||||
Assets of disposal group held for sale | 197,665 | 426,017 | |||||||||
Other assets | 360,620 | 315,357 | |||||||||
Total Assets (1) | $ | 8,905,914 | $ | 7,401,328 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Liabilities: | |||||||||||
Repurchase agreements | $ | 3,611,115 | $ | 2,471,113 | |||||||
Collateralized debt obligations ($1,900,228 at fair value and $902,038 at amortized cost, net as of September 30, 2024 and $593,737 at fair value and $1,276,780 at amortized cost, net as of December 31, 2023) | 2,802,266 | 1,870,517 | |||||||||
Senior unsecured notes ($60,900 at fair value and $98,687 at amortized cost, net as of September 30, 2024 and $98,111 at amortized cost, net as of December 31, 2023) | 159,587 | 98,111 | |||||||||
Subordinated debentures | 45,000 | 45,000 | |||||||||
Mortgages payable on real estate, net | 492,321 | 784,421 | |||||||||
Liabilities of disposal group held for sale | 177,869 | 386,024 | |||||||||
Other liabilities | 145,794 | 118,016 | |||||||||
Total liabilities (1) | 7,433,952 | 5,773,202 | |||||||||
Commitments and Contingencies (See Note 15) | |||||||||||
Redeemable Non-Controlling Interest in Consolidated Variable Interest Entities | 21,826 | 28,061 | |||||||||
Stockholders' Equity: | |||||||||||
Preferred stock, par value $0.01 per share, 31,500,000 shares authorized, 22,164,414 shares issued and outstanding ($554,110 aggregate liquidation preference) | 535,445 | 535,445 | |||||||||
Common stock, par value $0.01 per share, 200,000,000 shares authorized, 90,579,449 and 90,675,403 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively | 906 | 907 | |||||||||
Additional paid-in capital | 2,278,869 | 2,297,081 | |||||||||
Accumulated other comprehensive loss | — | (4) | |||||||||
Accumulated deficit | (1,371,073) | (1,253,817) | |||||||||
Company's stockholders' equity | 1,444,147 | 1,579,612 | |||||||||
Non-controlling interests | 5,989 | 20,453 | |||||||||
Total equity | 1,450,136 | 1,600,065 | |||||||||
Total Liabilities and Equity | $ | 8,905,914 | $ | 7,401,328 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
NET INTEREST INCOME: | |||||||||||||||||||||||
Interest income | $ | 108,361 | $ | 65,195 | $ | 283,027 | $ | 179,871 | |||||||||||||||
Interest expense | 88,124 | 48,406 | 225,883 | 130,145 | |||||||||||||||||||
Total net interest income | 20,237 | 16,789 | 57,144 | 49,726 | |||||||||||||||||||
NET LOSS FROM REAL ESTATE: | |||||||||||||||||||||||
Rental income | 26,382 | 34,176 | 90,353 | 107,427 | |||||||||||||||||||
Other real estate income | 5,521 | 8,215 | 16,093 | 21,486 | |||||||||||||||||||
Total income from real estate | 31,903 | 42,391 | 106,446 | 128,913 | |||||||||||||||||||
Interest expense, mortgages payable on real estate | 12,676 | 21,604 | 49,996 | 68,158 | |||||||||||||||||||
Depreciation and amortization | 8,131 | 6,204 | 32,942 | 18,371 | |||||||||||||||||||
Other real estate expenses | 18,591 | 22,371 | 60,476 | 66,878 | |||||||||||||||||||
Total expenses related to real estate | 39,398 | 50,179 | 143,414 | 153,407 | |||||||||||||||||||
Total net loss from real estate | (7,495) | (7,788) | (36,968) | (24,494) | |||||||||||||||||||
OTHER INCOME (LOSS): | |||||||||||||||||||||||
Realized losses, net | (1,380) | (3,679) | (19,404) | (2,220) | |||||||||||||||||||
Unrealized gains (losses), net | 96,949 | (61,295) | 41,046 | (55,738) | |||||||||||||||||||
(Losses) gains on derivative instruments, net | (60,640) | 20,993 | 4,042 | 38,204 | |||||||||||||||||||
Income from equity investments | 6,054 | 2,056 | 10,026 | 9,223 | |||||||||||||||||||
Impairment of real estate | (7,823) | (44,157) | (48,142) | (71,296) | |||||||||||||||||||
Loss on reclassification of disposal group | — | — | (14,636) | — | |||||||||||||||||||
Other income | 19,715 | 139 | 16,541 | 1,712 | |||||||||||||||||||
Total other income (loss) | 52,875 | (85,943) | (10,527) | (80,115) | |||||||||||||||||||
GENERAL, ADMINISTRATIVE AND OPERATING EXPENSES: | |||||||||||||||||||||||
General and administrative expenses | 11,941 | 11,826 | 36,643 | 37,824 | |||||||||||||||||||
Portfolio operating expenses | 8,531 | 5,161 | 23,672 | 17,882 | |||||||||||||||||||
Debt issuance costs | 2,354 | — | 10,452 | — | |||||||||||||||||||
Total general, administrative and operating expenses | 22,826 | 16,987 | 70,767 | 55,706 | |||||||||||||||||||
INCOME (LOSS) FROM OPERATIONS BEFORE INCOME TAXES | 42,791 | (93,929) | (61,118) | (110,589) | |||||||||||||||||||
Income tax expense (benefit) | 2,325 | (56) | 2,556 | (59) | |||||||||||||||||||
NET INCOME (LOSS) | 40,466 | (93,873) | (63,674) | (110,530) | |||||||||||||||||||
Net loss attributable to non-controlling interests | 2,383 | 9,364 | 33,034 | 19,957 | |||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMPANY | 42,849 | (84,509) | (30,640) | (90,573) | |||||||||||||||||||
Preferred stock dividends | (10,439) | (10,435) | (31,317) | (31,394) | |||||||||||||||||||
Gain on repurchase of preferred stock | — | 125 | — | 467 | |||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS | $ | 32,410 | $ | (94,819) | $ | (61,957) | $ | (121,500) | |||||||||||||||
Basic earnings (loss) per common share | $ | 0.36 | $ | (1.04) | $ | (0.68) | $ | (1.33) | |||||||||||||||
Diluted earnings (loss) per common share | $ | 0.36 | $ | (1.04) | $ | (0.68) | $ | (1.33) | |||||||||||||||
Weighted average shares outstanding-basic | 90,582 | 90,984 | 90,895 | 91,163 | |||||||||||||||||||
Weighted average shares outstanding-diluted | 90,586 | 90,984 | 90,895 | 91,163 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS | $ | 32,410 | $ | (94,819) | $ | (61,957) | $ | (121,500) | |||||||||||||||
OTHER COMPREHENSIVE (LOSS) INCOME | |||||||||||||||||||||||
(Decrease) increase in fair value of available for sale securities | — | (65) | — | 143 | |||||||||||||||||||
Reclassification adjustment for net loss included in net loss | — | — | 4 | — | |||||||||||||||||||
TOTAL OTHER COMPREHENSIVE (LOSS) INCOME | — | (65) | 4 | 143 | |||||||||||||||||||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS | $ | 32,410 | $ | (94,884) | $ | (61,953) | $ | (121,357) |
For the Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Common Stock | Preferred Stock | Additional Paid-In Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total Company's Stockholders' Equity | Non-Controlling Interest in Consolidated VIEs | Total | ||||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2024 | $ | 906 | $ | 535,445 | $ | 2,280,664 | $ | (1,385,105) | $ | — | $ | 1,431,910 | $ | 9,753 | $ | 1,441,663 | |||||||||||||||||||||||||||||||
Net income (loss) ($(565) allocated to redeemable non-controlling interest) | — | — | — | 42,849 | — | 42,849 | (1,818) | 41,031 | |||||||||||||||||||||||||||||||||||||||
Stock based compensation expense, net | — | — | 2,435 | — | — | 2,435 | — | 2,435 | |||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock | — | — | — | (18,116) | — | (18,116) | — | (18,116) | |||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | (10,439) | — | (10,439) | — | (10,439) | |||||||||||||||||||||||||||||||||||||||
Dividends attributable to dividend equivalents | — | — | — | (262) | — | (262) | — | (262) | |||||||||||||||||||||||||||||||||||||||
Decrease in non-controlling interest related to de-consolidation of VIEs | — | — | — | — | — | — | (24) | (24) | |||||||||||||||||||||||||||||||||||||||
Decrease in non-controlling interest related to distributions from Consolidated VIEs | — | — | — | — | — | — | (1,922) | (1,922) | |||||||||||||||||||||||||||||||||||||||
Adjustment of redeemable non-controlling interest to estimated redemption value | — | — | (4,230) | — | — | (4,230) | — | (4,230) | |||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2024 | $ | 906 | $ | 535,445 | $ | 2,278,869 | $ | (1,371,073) | $ | — | $ | 1,444,147 | $ | 5,989 | $ | 1,450,136 |
Balance, June 30, 2023 | $ | 913 | $ | 536,983 | $ | 2,298,669 | $ | (1,144,091) | $ | (1,762) | $ | 1,690,712 | $ | 28,405 | $ | 1,719,117 | |||||||||||||||||||||||||||||||
Net loss ($(2,907) allocated to redeemable non-controlling interest) | — | — | — | (84,509) | — | (84,509) | (6,457) | (90,966) | |||||||||||||||||||||||||||||||||||||||
Common stock repurchases | (6) | — | (4,999) | — | — | (5,005) | — | (5,005) | |||||||||||||||||||||||||||||||||||||||
Preferred stock repurchases | — | (1,538) | — | 125 | — | (1,413) | — | (1,413) | |||||||||||||||||||||||||||||||||||||||
Stock based compensation expense, net | — | — | 2,928 | — | — | 2,928 | — | 2,928 | |||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock | — | — | — | (27,205) | — | (27,205) | — | (27,205) | |||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | (10,435) | — | (10,435) | — | (10,435) | |||||||||||||||||||||||||||||||||||||||
Dividends attributable to dividend equivalents | — | — | — | (377) | — | (377) | — | (377) | |||||||||||||||||||||||||||||||||||||||
Decrease in fair value of available for sale securities | — | — | — | — | (65) | (65) | — | (65) | |||||||||||||||||||||||||||||||||||||||
Contributions of non-controlling interest in Consolidated VIEs | — | — | — | — | — | — | 287 | 287 | |||||||||||||||||||||||||||||||||||||||
Decrease in non-controlling interest related to distributions from Consolidated VIEs | — | — | — | — | — | — | (1,908) | (1,908) | |||||||||||||||||||||||||||||||||||||||
Adjustment of redeemable non-controlling interest to estimated redemption value | — | — | 10,597 | — | — | 10,597 | — | 10,597 | |||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2023 | $ | 907 | $ | 535,445 | $ | 2,307,195 | $ | (1,266,492) | $ | (1,827) | $ | 1,575,228 | $ | 20,327 | $ | 1,595,555 |
For the Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Common Stock | Preferred Stock | Additional Paid-In Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total Company's Stockholders' Equity | Non-Controlling Interest in Consolidated VIEs | Total | ||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2023 | $ | 907 | $ | 535,445 | $ | 2,297,081 | $ | (1,253,817) | $ | (4) | $ | 1,579,612 | $ | 20,453 | $ | 1,600,065 | |||||||||||||||||||||||||||||||
Net loss ($(19,543) allocated to redeemable non-controlling interest) | — | — | — | (30,640) | — | (30,640) | (13,491) | (44,131) | |||||||||||||||||||||||||||||||||||||||
Common stock repurchases | (6) | — | (3,487) | — | — | (3,493) | — | (3,493) | |||||||||||||||||||||||||||||||||||||||
Stock based compensation expense, net | 5 | — | 3,496 | — | — | 3,501 | — | 3,501 | |||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock | — | — | — | (54,481) | — | (54,481) | — | (54,481) | |||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | (31,317) | — | (31,317) | — | (31,317) | |||||||||||||||||||||||||||||||||||||||
Dividends attributable to dividend equivalents | — | — | — | (818) | — | (818) | — | (818) | |||||||||||||||||||||||||||||||||||||||
Reclassification adjustment for net loss included in net loss | — | — | — | — | 4 | 4 | — | 4 | |||||||||||||||||||||||||||||||||||||||
Increase in non-controlling interest related to de-consolidation of VIEs | — | — | — | — | — | — | 1,502 | 1,502 | |||||||||||||||||||||||||||||||||||||||
Contributions of non-controlling interest in Consolidated VIEs | — | — | — | — | — | — | 462 | 462 | |||||||||||||||||||||||||||||||||||||||
Decrease in non-controlling interest related to distributions from Consolidated VIEs | — | — | — | — | — | — | (2,937) | (2,937) | |||||||||||||||||||||||||||||||||||||||
Adjustment of redeemable non-controlling interest to estimated redemption value | — | — | (18,221) | — | — | (18,221) | — | (18,221) | |||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2024 | $ | 906 | $ | 535,445 | $ | 2,278,869 | $ | (1,371,073) | $ | — | $ | 1,444,147 | $ | 5,989 | $ | 1,450,136 |
Balance, December 31, 2022 | $ | 912 | $ | 538,351 | $ | 2,282,691 | $ | (1,052,768) | $ | (1,970) | $ | 1,767,216 | $ | 33,092 | $ | 1,800,308 | |||||||||||||||||||||||||||||||
Net loss ($(11,592) allocated to redeemable non-controlling interest) | — | — | — | (90,573) | — | (90,573) | (8,365) | (98,938) | |||||||||||||||||||||||||||||||||||||||
Common stock repurchases | (9) | — | (8,606) | — | — | (8,615) | — | (8,615) | |||||||||||||||||||||||||||||||||||||||
Preferred stock repurchases | — | (2,906) | — | 467 | — | (2,439) | — | (2,439) | |||||||||||||||||||||||||||||||||||||||
Stock based compensation expense, net | 4 | — | 5,916 | — | — | 5,920 | — | 5,920 | |||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock | — | — | — | (91,142) | — | (91,142) | — | (91,142) | |||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | (31,394) | — | (31,394) | — | (31,394) | |||||||||||||||||||||||||||||||||||||||
Dividends attributable to dividend equivalents | — | — | — | (1,082) | — | (1,082) | — | (1,082) | |||||||||||||||||||||||||||||||||||||||
Increase in fair value of available for sale securities | — | — | — | — | 143 | 143 | — | 143 | |||||||||||||||||||||||||||||||||||||||
Contributions of non-controlling interest in Consolidated VIEs | — | — | — | — | — | — | 827 | 827 | |||||||||||||||||||||||||||||||||||||||
Decrease in non-controlling interest related to distributions from Consolidated VIEs | — | — | — | — | — | — | (5,227) | (5,227) | |||||||||||||||||||||||||||||||||||||||
Adjustment of redeemable non-controlling interest to estimated redemption value | — | — | 27,194 | — | — | 27,194 | — | 27,194 | |||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2023 | $ | 907 | $ | 535,445 | $ | 2,307,195 | $ | (1,266,492) | $ | (1,827) | $ | 1,575,228 | $ | 20,327 | $ | 1,595,555 |
For the Nine Months Ended September 30, | |||||||||||
2024 | 2023 | ||||||||||
Cash Flows from Operating Activities: | |||||||||||
Net loss | $ | (63,674) | $ | (110,530) | |||||||
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | |||||||||||
Net amortization | 14,673 | 21,385 | |||||||||
Depreciation and amortization expense related to operating real estate | 32,942 | 18,371 | |||||||||
Realized losses, net | 19,404 | 2,220 | |||||||||
Unrealized (gains) losses, net | (41,046) | 55,738 | |||||||||
Gains on derivative instruments, net | (4,042) | (38,204) | |||||||||
Gain on sale of real estate | (18,164) | (1,879) | |||||||||
Gain on de-consolidation of joint venture equity investment in Consolidated VIEs | (3,703) | — | |||||||||
Impairment of real estate | 48,142 | 71,296 | |||||||||
Loss on reclassification of disposal group | 14,636 | — | |||||||||
Loss on extinguishment of collateralized debt obligations and mortgages payable on real estate | 2,391 | 693 | |||||||||
Income from preferred equity, mezzanine loan and equity investments | (18,110) | (17,427) | |||||||||
Distributions of income from preferred equity, mezzanine loan and equity investments | 11,889 | 16,664 | |||||||||
Stock based compensation expense, net | 3,501 | 5,920 | |||||||||
Cash reclassified from (to) assets of disposal group held for sale | 2,632 | (915) | |||||||||
Changes in operating assets and liabilities | (16,516) | (6,458) | |||||||||
Net cash (used in) provided by operating activities | (15,045) | 16,874 | |||||||||
Cash Flows from Investing Activities: | |||||||||||
Proceeds from sales of investment securities | — | 25,367 | |||||||||
Principal paydowns received on investment securities | 171,415 | 27,232 | |||||||||
Purchases of investment securities | (1,535,586) | (1,593,094) | |||||||||
Principal repayments received on residential loans | 800,761 | 853,557 | |||||||||
Proceeds from sales of residential loans | 149,833 | 19,210 | |||||||||
Purchases of residential loans | (1,345,122) | (374,780) | |||||||||
Principal repayments received on preferred equity and mezzanine loan investments | 5,100 | 8,460 | |||||||||
Return of capital from equity investments | 5,000 | 50,775 | |||||||||
Funding of preferred equity, mezzanine loan and equity investments | (1,258) | (39,147) | |||||||||
Net variation margin (paid) received for derivative instruments | (17,046) | 34,683 | |||||||||
Net payments received from derivative instruments | 25,957 | 18,756 | |||||||||
Net proceeds from sale of real estate | 113,587 | 191,304 | |||||||||
Proceeds from sale of joint venture equity investments in Consolidated VIEs | 800 | — | |||||||||
Decrease in cash from de-consolidation of Consolidated VIEs | (2,495) | — | |||||||||
Purchases of investments held in Consolidated SLST | (9,857) | — | |||||||||
Capital expenditures on real estate | (21,194) | (44,804) | |||||||||
Purchases of other assets | (65) | (59) | |||||||||
Net cash used in investing activities | (1,660,170) | (822,540) | |||||||||
Cash Flows from Financing Activities: | |||||||||||
Net proceeds received from repurchase agreements | 1,135,835 | 1,255,385 | |||||||||
Proceeds from issuance of senior unsecured notes | 60,000 | — | |||||||||
Proceeds from issuance of collateralized debt obligations | 1,055,392 | — | |||||||||
Repurchases of common stock | (3,493) | (8,615) | |||||||||
Repurchases of preferred stock | — | (2,439) | |||||||||
Dividends paid on common stock and dividend equivalents | (56,829) | (101,595) | |||||||||
Dividends paid on preferred stock | (31,299) | (31,451) | |||||||||
Net distributions to non-controlling interests in Consolidated VIEs | (7,388) | (8,391) | |||||||||
Payments made on and extinguishment of collateralized debt obligations | (398,762) | (161,065) | |||||||||
Payments made on Consolidated SLST CDOs | (43,624) | (33,439) | |||||||||
Net payments made on mortgages payable on real estate | (33,262) | (128,232) | |||||||||
Net cash provided by financing activities | 1,676,570 | 780,158 | |||||||||
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash | 1,355 | (25,508) |
Cash, Cash Equivalents and Restricted Cash - Beginning of Period | 330,642 | 380,938 | |||||||||
Cash, Cash Equivalents and Restricted Cash - End of Period | $ | 331,997 | $ | 355,430 | |||||||
Supplemental Disclosure: | |||||||||||
Cash paid for interest | $ | 248,939 | $ | 175,120 | |||||||
Cash (refunds received) paid for income taxes | $ | (105) | $ | 268 | |||||||
Non-Cash Investment Activities: | |||||||||||
Purchase of investment securities not yet settled | $ | — | $ | 4,916 | |||||||
De-consolidation of real estate held in Consolidated VIEs | $ | 444,392 | $ | — | |||||||
De-consolidation of mortgages payable on real estate held in Consolidated VIEs | $ | 446,832 | $ | — | |||||||
Consolidation of residential loans held in Consolidated SLST | $ | 285,057 | $ | — | |||||||
Consolidation of Consolidated SLST CDOs | $ | 275,200 | $ | — | |||||||
Transfer from residential loans to real estate owned | $ | 68,229 | $ | 13,913 | |||||||
Transfer from residential loans to real estate, net | $ | 2,640 | $ | — | |||||||
Non-Cash Financing Activities: | |||||||||||
Dividends declared on common stock and dividend equivalents to be paid in subsequent period | $ | 20,186 | $ | 30,132 | |||||||
Dividends declared on preferred stock to be paid in subsequent period | $ | 10,454 | $ | 10,435 | |||||||
Mortgages and notes payable assumed by purchaser of real estate held for sale in Consolidated VIEs | $ | 24,073 | $ | — | |||||||
Cash, Cash Equivalents and Restricted Cash Reconciliation: | |||||||||||
Cash and cash equivalents | $ | 195,066 | $ | 228,333 | |||||||
Restricted cash included in other assets | 136,931 | 127,097 | |||||||||
Total cash, cash equivalents, and restricted cash | $ | 331,997 | $ | 355,430 |
September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
Residential loans (1) | Consolidated SLST (2) | Residential loans held in securitization trusts (3) | Total | Residential loans (1) | Consolidated SLST (2) | Residential loans held in securitization trusts (3) | Total | ||||||||||||||||||||||||||||||||||||||||
Principal | $ | 710,278 | $ | 1,133,826 | $ | 2,158,070 | $ | 4,002,174 | $ | 891,283 | $ | 892,546 | $ | 1,609,006 | $ | 3,392,835 | |||||||||||||||||||||||||||||||
Premium/(Discount) | 7,017 | (22,830) | (61,263) | (77,076) | (22,667) | (7,418) | (55,709) | (85,794) | |||||||||||||||||||||||||||||||||||||||
Unrealized losses | (16,440) | (102,413) | (29,101) | (147,954) | (41,081) | (130,268) | (51,389) | (222,738) | |||||||||||||||||||||||||||||||||||||||
Carrying value | $ | 700,855 | $ | 1,008,583 | $ | 2,067,706 | $ | 3,777,144 | $ | 827,535 | $ | 754,860 | $ | 1,501,908 | $ | 3,084,303 |
For the Three Months Ended | |||||||||||||||||||||||||||||||||||
September 30, 2024 | September 30, 2023 | ||||||||||||||||||||||||||||||||||
Residential loans | Consolidated SLST (1) | Residential loans held in securitization trusts | Residential loans | Consolidated SLST (1) | Residential loans held in securitization trusts | ||||||||||||||||||||||||||||||
Unrealized gains (losses), net | $ | 9,882 | $ | 28,655 | $ | 42,283 | $ | (7,172) | $ | (30,705) | $ | (14,246) |
For the Nine Months Ended | |||||||||||||||||||||||||||||||||||
September 30, 2024 | September 30, 2023 | ||||||||||||||||||||||||||||||||||
Residential loans | Consolidated SLST (1) | Residential loans held in securitization trusts | Residential loans | Consolidated SLST (1) | Residential loans held in securitization trusts | ||||||||||||||||||||||||||||||
Unrealized gains (losses), net | $ | 13,934 | $ | 27,855 | $ | 32,995 | $ | (8,174) | $ | (38,230) | $ | 9,033 |
September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||
Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Residential loans | Consolidated SLST | Residential loans held in securitization trusts | ||||||||||||||||||||||||||||||
California | 13.6 | % | 11.6 | % | 23.3 | % | 22.4 | % | 10.7 | % | 18.4 | % | |||||||||||||||||||||||
Florida | 10.7 | % | 9.1 | % | 13.2 | % | 15.5 | % | 10.3 | % | 11.0 | % | |||||||||||||||||||||||
New York | 7.1 | % | 10.7 | % | 6.8 | % | 7.0 | % | 10.0 | % | 8.5 | % | |||||||||||||||||||||||
Texas | 7.0 | % | 4.4 | % | 7.9 | % | 8.1 | % | 3.9 | % | 7.1 | % | |||||||||||||||||||||||
Pennsylvania | 5.7 | % | 3.9 | % | 2.8 | % | 2.2 | % | 4.1 | % | 4.1 | % | |||||||||||||||||||||||
New Jersey | 5.4 | % | 6.7 | % | 5.1 | % | 4.9 | % | 7.6 | % | 6.0 | % | |||||||||||||||||||||||
Illinois | 3.1 | % | 6.4 | % | 2.8 | % | 3.0 | % | 7.2 | % | 3.5 | % | |||||||||||||||||||||||
Greater than 90 days past due | Less than 90 days past due | ||||||||||||||||||||||
Fair Value | Unpaid Principal Balance | Fair Value | Unpaid Principal Balance | ||||||||||||||||||||
September 30, 2024 | $ | 160,648 | $ | 185,777 | $ | 5,807 | $ | 6,156 | |||||||||||||||
December 31, 2023 | 199,485 | 220,577 | 9,362 | 9,948 |
September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
Amortized Cost | Unrealized | Fair Value | Amortized Cost | Unrealized | Fair Value | ||||||||||||||||||||||||||||||||||||||||||
Gains | Losses | Gains | Losses | ||||||||||||||||||||||||||||||||||||||||||||
Fair Value Option | |||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||
Fixed rate | |||||||||||||||||||||||||||||||||||||||||||||||
Fannie Mae | $ | 1,401,283 | $ | 28,596 | $ | (185) | $ | 1,429,694 | $ | 1,084,702 | $ | 15,902 | $ | (723) | $ | 1,099,881 | |||||||||||||||||||||||||||||||
Freddie Mac | 1,304,533 | 20,523 | (30) | 1,325,026 | 676,436 | 5,679 | (1,106) | 681,009 | |||||||||||||||||||||||||||||||||||||||
Total Fixed rate | 2,705,816 | 49,119 | (215) | 2,754,720 | 1,761,138 | 21,581 | (1,829) | 1,780,890 | |||||||||||||||||||||||||||||||||||||||
Adjustable rate | |||||||||||||||||||||||||||||||||||||||||||||||
Fannie Mae | 100,537 | 2,224 | — | 102,761 | 110,036 | 1,299 | — | 111,335 | |||||||||||||||||||||||||||||||||||||||
Freddie Mac | 34,893 | 668 | — | 35,561 | 37,424 | 442 | — | 37,866 | |||||||||||||||||||||||||||||||||||||||
Total Adjustable rate | 135,430 | 2,892 | — | 138,322 | 147,460 | 1,741 | — | 149,201 | |||||||||||||||||||||||||||||||||||||||
Interest-only | |||||||||||||||||||||||||||||||||||||||||||||||
Ginnie Mae | 79,846 | 2,526 | (11,405) | 70,967 | 52,623 | 6,813 | (203) | 59,233 | |||||||||||||||||||||||||||||||||||||||
Freddie Mac | 5,511 | — | (1,554) | 3,957 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Total Interest-only | 85,357 | 2,526 | (12,959) | 74,924 | 52,623 | 6,813 | (203) | 59,233 | |||||||||||||||||||||||||||||||||||||||
Total Agency RMBS | 2,926,603 | 54,537 | (13,174) | 2,967,966 | 1,961,221 | 30,135 | (2,032) | 1,989,324 | |||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | 64,998 | 6,054 | (2,836) | 68,216 | 22,097 | 6,646 | (4,281) | 24,462 | |||||||||||||||||||||||||||||||||||||||
U.S. Treasury securities | 352,829 | 678 | (4,419) | 349,088 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Total investment securities available for sale - fair value option | 3,344,430 | 61,269 | (20,429) | 3,385,270 | 1,983,318 | 36,781 | (6,313) | 2,013,786 | |||||||||||||||||||||||||||||||||||||||
CECL Securities | |||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | — | — | — | — | 35 | — | (4) | 31 | |||||||||||||||||||||||||||||||||||||||
Total investment securities available for sale - CECL Securities | — | — | — | — | 35 | — | (4) | 31 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 3,344,430 | $ | 61,269 | $ | (20,429) | $ | 3,385,270 | $ | 1,983,353 | $ | 36,781 | $ | (6,317) | $ | 2,013,817 |
Three Months Ended September 30, 2023 | |||||||||||||||||||||||
Sales Proceeds | Realized Gains | Realized Losses | Net Realized Gains (Losses) | ||||||||||||||||||||
CMBS | $ | 24,772 | $ | — | ` | $ | (1,035) | $ | (1,035) | ||||||||||||||
Total | $ | 24,772 | $ | — | $ | (1,035) | $ | (1,035) |
Nine Months Ended September 30, 2023 | |||||||||||||||||||||||
Sales Proceeds | Realized Gains | Realized Losses | Net Realized Gains (Losses) | ||||||||||||||||||||
ABS | $ | 595 | $ | — | $ | (41) | $ | (41) | |||||||||||||||
CMBS | 24,772 | — | (1,035) | (1,035) | |||||||||||||||||||
Total | $ | 25,367 | $ | — | $ | (1,076) | $ | (1,076) |
Weighted Average Life | September 30, 2024 | December 31, 2023 | |||||||||
0 to 5 years | $ | 2,795,776 | $ | 283,554 | |||||||
Over 5 to 10 years | 261,736 | 1,727,269 | |||||||||
10+ years | 327,758 | 2,994 | |||||||||
Total | $ | 3,385,270 | $ | 2,013,817 |
December 31, 2023 | Less than 12 months | Greater than 12 months | Total | ||||||||||||||||||||||||||||||||
Carrying Value | Gross Unrealized Losses | Carrying Value | Gross Unrealized Losses | Carrying Value | Gross Unrealized Losses | ||||||||||||||||||||||||||||||
Non-Agency RMBS | $ | — | $ | — | $ | 31 | $ | (4) | $ | 31 | $ | (4) | |||||||||||||||||||||||
Total | $ | — | $ | — | $ | 31 | $ | (4) | $ | 31 | $ | (4) |
September 30, 2024 | December 31, 2023 | ||||||||||
Investment amount | $ | 91,778 | $ | 95,434 | |||||||
Unrealized (losses) gains, net | (4,164) | 358 | |||||||||
Total, at Fair Value | $ | 87,614 | $ | 95,792 |
September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||
Days Late | Fair Value (1) | Unpaid Principal Balance | Fair Value | Unpaid Principal Balance | |||||||||||||||||||
90 + | $ | — | $ | 3,363 | $ | 4,753 | $ | 3,363 |
September 30, 2024 | December 31, 2023 | ||||||||||
Texas | 35.1 | % | 32.6 | % | |||||||
Tennessee | 16.4 | % | 15.2 | % | |||||||
Florida | 11.3 | % | 10.5 | % | |||||||
Arkansas | 10.1 | % | 9.5 | % | |||||||
Louisiana | 8.5 | % | 7.5 | % | |||||||
North Carolina | 6.1 | % | 5.8 | % | |||||||
Indiana | 5.5 | % | 5.3 | % | |||||||
September 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
Investment Name | Ownership Interest | Fair Value | Ownership Interest | Fair Value | ||||||||||||||||||||||
Multi-Family Preferred Equity Ownership Interests | ||||||||||||||||||||||||||
EHOF-NYMT Sunset Apartments Preferred, LLC | 57% | $ | 20,943 | 57% | $ | 19,703 | ||||||||||||||||||||
Lucie at Tradition Holdings, LLC | 70% | 21,042 | 70% | 19,442 | ||||||||||||||||||||||
Syracuse Apartments and Townhomes, LLC | 58% | 23,123 | 58% | 21,642 | ||||||||||||||||||||||
Hudson Bridge Apartments, LLC - Series A, Briar Hill Apartments, LLC, Kings Glen Apartments, LLC, Flagstone Apartments, LLC, Brookfield Apartments II, LLC - Series B, and Silber JBSM Properties, LLC (collectively) | 58% | 9,103 | 58% | 9,882 | ||||||||||||||||||||||
Tides on 27th Investors, LLC | 54% | 14,500 | 54% | 17,937 | ||||||||||||||||||||||
Rapid City RMI JV LLC | 50% | 10,432 | 50% | 9,804 | ||||||||||||||||||||||
Palms at Cape Coral, LLC | — | — | 34% | 5,832 | ||||||||||||||||||||||
Total - Multi-Family Preferred Equity Ownership Interests | 99,143 | 104,242 | ||||||||||||||||||||||||
Joint Venture Equity Investments in Multi-Family Properties | ||||||||||||||||||||||||||
GWR Cedars Partners, LLC | 70% | 156 | 70% | 1,897 | ||||||||||||||||||||||
GWR Gateway Partners, LLC | 70% | 1,079 | 70% | 3,823 | ||||||||||||||||||||||
Total - Joint Venture Equity Investments in Multi-Family Properties | 1,235 | 5,720 | ||||||||||||||||||||||||
Single-Family Equity Ownership Interests | ||||||||||||||||||||||||||
Constructive Loans, LLC (1) | 50% | 46,455 | 50% | 37,154 | ||||||||||||||||||||||
Total - Single-Family Equity Ownership Interests | 46,455 | 37,154 | ||||||||||||||||||||||||
Total | $ | 146,833 | $ | 147,116 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
Investment Name | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
EHOF-NYMT Sunset Apartments Preferred, LLC | $ | 627 | $ | 651 | $ | 1,999 | $ | 1,914 | ||||||||||||||||||
Lucie at Tradition Holdings, LLC | 798 | 719 | 2,332 | 2,103 | ||||||||||||||||||||||
Syracuse Apartments and Townhomes, LLC | 724 | 679 | 2,354 | 2,000 | ||||||||||||||||||||||
Hudson Bridge Apartments, LLC - Series A, Briar Hill Apartments, LLC, Kings Glen Apartments, LLC, Flagstone Apartments, LLC, Brookfield Apartments II, LLC - Series B, and Silber JBSM Properties, LLC (collectively) | 438 | 311 | 693 | 918 | ||||||||||||||||||||||
Tides on 27th Investors, LLC | (4,111) | 599 | (3,436) | 1,896 | ||||||||||||||||||||||
Rapid City RMI JV LLC | 388 | 236 | 1,199 | 236 | ||||||||||||||||||||||
Palms at Cape Coral, LLC | — | 183 | 69 | 540 | ||||||||||||||||||||||
FF/RMI 20 Midtown, LLC | — | 955 | — | 2,690 | ||||||||||||||||||||||
America Walks at Port St. Lucie, LLC | — | 345 | — | 2,243 | ||||||||||||||||||||||
1122 Chicago DE, LLC | — | — | — | 419 | ||||||||||||||||||||||
Bighaus, LLC | — | — | — | 701 | ||||||||||||||||||||||
Total (Loss) Income - Multi-Family Preferred Equity Ownership Interests | $ | (1,136) | $ | 4,678 | $ | 5,210 | $ | 15,660 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
Investment Name | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Single-Family Equity Ownership Interests | ||||||||||||||||||||||||||
Constructive Loans, LLC (1) | $ | 7,611 | $ | — | $ | 9,301 | $ | (2,500) | ||||||||||||||||||
Total Income (Loss) - Single-Family Equity Ownership Interests | $ | 7,611 | $ | — | $ | 9,301 | $ | (2,500) | ||||||||||||||||||
Joint Venture Equity Investments in Multi-Family Properties (2) | ||||||||||||||||||||||||||
GWR Cedars Partners, LLC | $ | (112) | $ | (1,020) | $ | (1,741) | $ | (1,220) | ||||||||||||||||||
GWR Gateway Partners, LLC | (309) | (1,602) | (2,744) | (2,717) | ||||||||||||||||||||||
Total Loss - Joint Venture Equity Investments in Multi-Family Properties | $ | (421) | $ | (2,622) | $ | (4,485) | $ | (3,937) |
Residential loans, at fair value | $ | 285,057 | ||||||
Collateralized debt obligations, at fair value | (275,200) | |||||||
Net investment | $ | 9,857 |
Other VIEs | |||||||||||||||||||||||
Financing VIEs | Consolidated SLST | Consolidated Real Estate | Total | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | 6,194 | $ | 6,194 | |||||||||||||||
Residential loans, at fair value | 2,067,706 | 1,008,583 | — | 3,076,289 | |||||||||||||||||||
Real estate, net held in Consolidated VIEs (1) | — | — | 610,967 | 610,967 | |||||||||||||||||||
Assets of disposal group held for sale (2) | — | — | 197,665 | 197,665 | |||||||||||||||||||
Other assets | 134,057 | 4,253 | 21,981 | 160,291 | |||||||||||||||||||
Total assets | $ | 2,201,763 | $ | 1,012,836 | $ | 836,807 | $ | 4,051,406 | |||||||||||||||
Collateralized debt obligations ($902,038 at amortized cost, net and $1,900,228 at fair value) | $ | 1,956,455 | $ | 845,811 | $ | — | $ | 2,802,266 | |||||||||||||||
Mortgages payable on real estate, net in Consolidated VIEs (3) | — | — | 492,321 | 492,321 | |||||||||||||||||||
Liabilities of disposal group held for sale (2) | — | — | 177,869 | 177,869 | |||||||||||||||||||
Other liabilities | 21,748 | 8,177 | 14,917 | 44,842 | |||||||||||||||||||
Total liabilities | $ | 1,978,203 | $ | 853,988 | $ | 685,107 | $ | 3,517,298 | |||||||||||||||
Redeemable non-controlling interest in Consolidated VIEs (4) | $ | — | $ | — | $ | 21,826 | $ | 21,826 | |||||||||||||||
Non-controlling interest in Consolidated VIEs (5) | $ | — | $ | — | $ | 5,864 | $ | 5,864 | |||||||||||||||
Net investment (6) | $ | 223,560 | $ | 158,848 | $ | 124,010 | $ | 506,418 |
Other VIEs | |||||||||||||||||||||||
Financing VIEs | Consolidated SLST | Consolidated Real Estate | Total | ||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | 15,612 | $ | 15,612 | |||||||||||||||
Residential loans, at fair value | 1,501,908 | 754,860 | — | 2,256,768 | |||||||||||||||||||
Real estate, net held in Consolidated VIEs (1) | — | — | 979,934 | 979,934 | |||||||||||||||||||
Assets of disposal group held for sale (2) | — | — | 426,017 | 426,017 | |||||||||||||||||||
Other assets | 98,451 | 2,960 | 37,035 | 138,446 | |||||||||||||||||||
Total assets | $ | 1,600,359 | $ | 757,820 | $ | 1,458,598 | $ | 3,816,777 | |||||||||||||||
Collateralized debt obligations ($1,276,780 at amortized cost, net and $593,737 at fair value) | $ | 1,276,780 | $ | 593,737 | $ | — | $ | 1,870,517 | |||||||||||||||
Mortgages payable on real estate, net in Consolidated VIEs (3) | — | — | 784,421 | 784,421 | |||||||||||||||||||
Liabilities of disposal group held for sale (2) | — | — | 386,024 | 386,024 | |||||||||||||||||||
Other liabilities | 8,421 | 5,638 | 21,797 | 35,856 | |||||||||||||||||||
Total liabilities | $ | 1,285,201 | $ | 599,375 | $ | 1,192,242 | $ | 3,076,818 | |||||||||||||||
Redeemable non-controlling interest in Consolidated VIEs (4) | $ | — | $ | — | $ | 28,061 | $ | 28,061 | |||||||||||||||
Non-controlling interest in Consolidated VIEs (5) | $ | — | $ | — | $ | 20,328 | $ | 20,328 | |||||||||||||||
Net investment (6) | $ | 315,158 | $ | 158,445 | $ | 217,967 | $ | 691,570 |
Three Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||||||||||||||
Consolidated SLST | Consolidated Real Estate | Total | Consolidated SLST | Consolidated Real Estate | Total | |||||||||||||||||||||||||||||||||
Interest income | $ | 11,002 | $ | — | $ | 11,002 | $ | 8,370 | $ | — | $ | 8,370 | ||||||||||||||||||||||||||
Interest expense | 7,375 | — | 7,375 | 5,957 | — | 5,957 | ||||||||||||||||||||||||||||||||
Total net interest income | 3,627 | — | 3,627 | 2,413 | — | 2,413 | ||||||||||||||||||||||||||||||||
Income from real estate | — | 29,096 | 29,096 | — | 39,287 | 39,287 | ||||||||||||||||||||||||||||||||
Expenses related to real estate | — | 36,024 | 36,024 | — | 47,367 | 47,367 | ||||||||||||||||||||||||||||||||
Total net loss from real estate | — | (6,928) | (6,928) | — | (8,080) | (8,080) | ||||||||||||||||||||||||||||||||
Unrealized gains (losses), net | 6,753 | — | 6,753 | (9,325) | — | (9,325) | ||||||||||||||||||||||||||||||||
(Losses) gains on derivative instruments, net | — | (179) | (179) | — | 315 | 315 | ||||||||||||||||||||||||||||||||
Impairment of real estate | — | (8,402) | (8,402) | — | (44,157) | (44,157) | ||||||||||||||||||||||||||||||||
Other income (loss) | — | 16,266 | 16,266 | — | (103) | (103) | ||||||||||||||||||||||||||||||||
Total other income (loss) | 6,753 | 7,685 | 14,438 | (9,325) | (43,945) | (53,270) | ||||||||||||||||||||||||||||||||
Net income (loss) | 10,380 | 757 | 11,137 | (6,912) | (52,025) | (58,937) | ||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interest in Consolidated VIEs | — | 2,383 | 2,383 | — | 9,364 | 9,364 | ||||||||||||||||||||||||||||||||
Net income (loss) attributable to Company | $ | 10,380 | $ | 3,140 | $ | 13,520 | $ | (6,912) | $ | (42,661) | $ | (49,573) |
Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||||||||||||||
Consolidated SLST | Consolidated Real Estate | Total | Consolidated SLST | Consolidated Real Estate | Total | |||||||||||||||||||||||||||||||||
Interest income | $ | 28,284 | $ | — | $ | 28,284 | $ | 25,543 | $ | — | $ | 25,543 | ||||||||||||||||||||||||||
Interest expense | 19,928 | — | 19,928 | 18,238 | — | 18,238 | ||||||||||||||||||||||||||||||||
Total net interest income | 8,356 | — | 8,356 | 7,305 | — | 7,305 | ||||||||||||||||||||||||||||||||
Income from real estate | — | 97,725 | 97,725 | — | 120,247 | 120,247 | ||||||||||||||||||||||||||||||||
Expenses related to real estate | — | 134,667 | 134,667 | — | 145,310 | 145,310 | ||||||||||||||||||||||||||||||||
Total net loss from real estate | — | (36,942) | (36,942) | — | (25,063) | (25,063) | ||||||||||||||||||||||||||||||||
Unrealized gains (losses), net | 7,259 | — | 7,259 | (19,354) | — | (19,354) | ||||||||||||||||||||||||||||||||
Gains on derivative instruments, net | — | 2,668 | 2,668 | — | 5,572 | 5,572 | ||||||||||||||||||||||||||||||||
Impairment of real estate | — | (44,173) | (44,173) | — | (71,296) | (71,296) | ||||||||||||||||||||||||||||||||
Loss on reclassification of disposal group | — | (14,636) | (14,636) | — | — | — | ||||||||||||||||||||||||||||||||
Other income (loss) | — | 16,272 | 16,272 | — | (61) | (61) | ||||||||||||||||||||||||||||||||
Total other income (loss) | 7,259 | (39,869) | (32,610) | (19,354) | (65,785) | (85,139) | ||||||||||||||||||||||||||||||||
Net income (loss) | 15,615 | (76,811) | (61,196) | (12,049) | (90,848) | (102,897) | ||||||||||||||||||||||||||||||||
Net loss attributable to non-controlling interest in Consolidated VIEs | — | 33,034 | 33,034 | — | 19,957 | 19,957 | ||||||||||||||||||||||||||||||||
Net income (loss) attributable to Company | $ | 15,615 | $ | (43,777) | $ | (28,162) | $ | (12,049) | $ | (70,891) | $ | (82,940) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Beginning balance | $ | 23,088 | $ | 34,571 | $ | 28,061 | $ | 63,803 | |||||||||||||||
Contributions | 7 | — | 46 | — | |||||||||||||||||||
Distributions | (4,934) | (41) | (4,959) | (3,991) | |||||||||||||||||||
Net loss attributable to redeemable non-controlling interest in Consolidated VIEs | (565) | (2,907) | (19,543) | (11,592) | |||||||||||||||||||
Adjustment of redeemable non-controlling interest to estimated redemption value (1) | 4,230 | (10,597) | 18,221 | (27,194) | |||||||||||||||||||
Ending balance | $ | 21,826 | $ | 21,026 | $ | 21,826 | $ | 21,026 |
September 30, 2024 | |||||||||||||||||||||||||||||
Multi-family loans | Investment securities available for sale, at fair value | Equity investments | Other assets | Total | |||||||||||||||||||||||||
Non-Agency RMBS | $ | — | $ | 23,146 | $ | — | $ | — | $ | 23,146 | |||||||||||||||||||
Preferred equity investments in multi-family properties | 87,614 | — | 99,143 | — | 186,757 | ||||||||||||||||||||||||
Joint venture equity investments in multi-family properties | — | — | 1,235 | — | 1,235 | ||||||||||||||||||||||||
Other investments | — | — | — | 2,000 | 2,000 | ||||||||||||||||||||||||
Maximum exposure | $ | 87,614 | $ | 23,146 | $ | 100,378 | $ | 2,000 | $ | 213,138 |
December 31, 2023 | |||||||||||||||||||||||
Multi-family loans | Investment securities available for sale, at fair value | Equity investments | Total | ||||||||||||||||||||
Non-Agency RMBS | $ | — | $ | 24,462 | $ | — | $ | 24,462 | |||||||||||||||
Preferred equity investments in multi-family properties | 95,792 | — | 104,242 | 200,034 | |||||||||||||||||||
Joint venture equity investments in multi-family properties | — | — | 5,720 | 5,720 | |||||||||||||||||||
Maximum exposure | $ | 95,792 | $ | 24,462 | $ | 109,962 | $ | 230,216 |
September 30, 2024 | December 31, 2023 | |||||||||||||
Land | $ | 87,322 | $ | 137,883 | ||||||||||
Building and improvements | 681,240 | 1,020,477 | ||||||||||||
Furniture, fixture and equipment | 20,265 | 38,706 | ||||||||||||
Operating real estate | $ | 788,827 | $ | 1,197,066 | ||||||||||
Accumulated depreciation | (64,754) | (65,247) | ||||||||||||
Operating real estate, net | $ | 724,073 | $ | 1,131,819 | ||||||||||
Real estate held for sale, net (1) | $ | 31,629 | $ | — | ||||||||||
Real estate, net (2) | $ | 755,702 | $ | 1,131,819 |
September 30, 2024 | December 31, 2023 | |||||||||||||
Lease intangibles | $ | 34,065 | $ | 54,581 | ||||||||||
Accumulated amortization | (34,065) | (52,203) | ||||||||||||
Lease intangibles, net | $ | — | $ | 2,378 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Depreciation expense on operating real estate | $ | 8,131 | $ | 6,204 | $ | 30,564 | $ | 18,371 | ||||||||||||||||||
Amortization of lease intangibles related to operating real estate | — | — | 2,378 | — | ||||||||||||||||||||||
Total depreciation and amortization | $ | 8,131 | $ | 6,204 | $ | 32,942 | $ | 18,371 |
September 30, 2024 | December 31, 2023 | |||||||||||||
Cash and cash equivalents | $ | 3,044 | $ | 5,676 | ||||||||||
Real estate, net | 185,891 | 407,834 | ||||||||||||
Other assets | 8,730 | 12,507 | ||||||||||||
Total assets of disposal group held for sale (1) | $ | 197,665 | $ | 426,017 | ||||||||||
Mortgages payable on real estate, net (2) | $ | 170,318 | $ | 378,386 | ||||||||||
Other liabilities | 7,551 | 7,638 | ||||||||||||
Total liabilities of disposal group held for sale (1) | $ | 177,869 | $ | 386,024 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
Pretax income (loss) of disposal group held for sale | $ | 2,655 | $ | (43,235) | $ | (50,171) | $ | (75,202) | ||||||||||||||||||
Pretax (income) loss of disposal group attributable to non-controlling interest in Consolidated VIEs | (495) | 4,605 | 4,907 | 5,794 | ||||||||||||||||||||||
Pretax income (loss) of disposal group attributable to Company's common stockholders | $ | 2,160 | $ | (38,630) | $ | (45,264) | $ | (69,408) |
Fair Value | ||||||||||||||||||||
Type of Derivative Instrument | Consolidated Balance Sheet Location | September 30, 2024 | December 31, 2023 | |||||||||||||||||
Interest rate caps | Other assets | $ | 1,481 | $ | 6,510 | |||||||||||||||
Total derivative assets (1) | $ | 1,481 | $ | 6,510 | ||||||||||||||||
Credit default swaps | Other liabilities | $ | — | $ | — | |||||||||||||||
Interest rate swaps | Other liabilities | — | — | |||||||||||||||||
Total derivative liabilities | $ | — | $ | — | ||||||||||||||||
September 30, 2024 | |||||||||||||||||||||||
Gross Amount of Recognized Assets (Liabilities) | Gross Amounts Offset in Balance Sheets | Variation Margin | Net Amounts of Assets (Liabilities) Presented in Balance Sheets | ||||||||||||||||||||
Derivative assets | |||||||||||||||||||||||
Interest rate caps | $ | 1,481 | $ | — | $ | — | $ | 1,481 | |||||||||||||||
Interest rate swaps | 9,307 | (9,307) | — | — | |||||||||||||||||||
Total derivative assets | $ | 10,788 | $ | (9,307) | $ | — | $ | 1,481 | |||||||||||||||
Derivative liabilities | |||||||||||||||||||||||
Credit default swaps | $ | (9,285) | $ | — | $ | 9,285 | $ | — | |||||||||||||||
Interest rate swaps | (44,514) | 9,307 | 35,207 | — | |||||||||||||||||||
Total derivative liabilities | $ | (53,799) | $ | 9,307 | $ | 44,492 | $ | — |
December 31, 2023 | |||||||||||||||||||||||
Gross Amount of Recognized Assets (Liabilities) | Gross Amounts Offset in Balance Sheets | Variation Margin | Net Amounts of Assets (Liabilities) Presented in Balance Sheets | ||||||||||||||||||||
Derivative assets | |||||||||||||||||||||||
Interest rate caps | $ | 6,510 | $ | — | $ | — | $ | 6,510 | |||||||||||||||
Interest rate swaps | 13,094 | (13,094) | — | — | |||||||||||||||||||
Total derivative assets | $ | 19,604 | $ | (13,094) | $ | — | $ | 6,510 | |||||||||||||||
Derivative liabilities | |||||||||||||||||||||||
Interest rate swaps | $ | (40,541) | $ | 13,094 | $ | 27,447 | $ | — | |||||||||||||||
Total derivative liabilities | $ | (40,541) | $ | 13,094 | $ | 27,447 | $ | — |
Initial Margin Collateral | Consolidated Balance Sheet Location | September 30, 2024 | December 31, 2023 | |||||||||||||||||
Agency RMBS | Investment securities available for sale, at fair value | $ | 33,858 | $ | — | |||||||||||||||
Restricted cash | Other assets | 41,966 | 53,458 | |||||||||||||||||
Total initial margin collateral | $ | 75,824 | $ | 53,458 |
Notional Amount For the Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||
Type of Derivative Instrument | June 30, 2024 | Additions | Terminations | September 30, 2024 | ||||||||||||||||||||||
Interest rate caps | $ | 263,142 | $ | — | $ | — | $ | 263,142 | ||||||||||||||||||
Options | 80 | — | (80) | — | ||||||||||||||||||||||
Interest rate swaps | 2,972,030 | 881,235 | (550,952) | 3,302,313 | ||||||||||||||||||||||
Credit default swaps | 400,000 | — | — | 400,000 | ||||||||||||||||||||||
U.S. Treasury futures | 67,000 | — | (67,000) | — |
Notional Amount For the Three Months Ended September 30, 2023 | ||||||||||||||||||||||||||
Type of Derivative Instrument | June 30, 2023 | Additions | Terminations | September 30, 2023 | ||||||||||||||||||||||
Options | $ | 81 | $ | — | $ | (81) | $ | — | ||||||||||||||||||
Interest rate swaps | 900,925 | 1,356,309 | — | 2,257,234 |
Notional Amount For the Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||
Type of Derivative Instrument | December 31, 2023 | Additions/Transfers In (1) | Terminations/Transfers Out (1) | September 30, 2024 | ||||||||||||||||||||||
Interest rate caps | $ | 550,025 | $ | 177,044 | $ | (463,927) | $ | 263,142 | ||||||||||||||||||
Options | — | 382 | (382) | — | ||||||||||||||||||||||
Interest rate swaps | 2,778,015 | 1,974,659 | (1,450,361) | 3,302,313 | ||||||||||||||||||||||
Credit default swaps | — | 400,000 | — | 400,000 | ||||||||||||||||||||||
U.S. Treasury futures | — | 498,950 | (498,950) | — |
Notional Amount For the Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||
Type of Derivative Instrument | December 31, 2022 | Additions | Terminations | September 30, 2023 | ||||||||||||||||||||||
Options | $ | — | $ | 500,148 | $ | (500,148) | $ | — | ||||||||||||||||||
Interest rate swaps | — | 2,257,234 | — | 2,257,234 | ||||||||||||||||||||||
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Type of Derivative Instrument | Realized Gains (Losses) | Unrealized Gains (Losses) | Realized Gains (Losses) | Unrealized Gains (Losses) | Realized Gains (Losses) | Unrealized Gains (Losses) | Realized Gains (Losses) | Unrealized Gains (Losses) | ||||||||||||||||||||||||||||||||||||||||||
Interest rate caps (1) | $ | — | $ | (209) | $ | 1,568 | $ | (1,143) | $ | — | $ | 3,044 | $ | 6,388 | $ | (130) | ||||||||||||||||||||||||||||||||||
Options | (772) | (7) | (1,130) | 974 | (2,261) | — | (2,737) | — | ||||||||||||||||||||||||||||||||||||||||||
Interest rate swaps | (835) | (55,611) | — | 20,724 | 16,591 | (7,760) | — | 34,683 | ||||||||||||||||||||||||||||||||||||||||||
Credit default swaps | (1,022) | (720) | — | — | (3,056) | (1,023) | — | — | ||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury futures | (1,729) | 265 | — | — | (1,493) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | (4,358) | $ | (56,282) | $ | 438 | $ | 20,555 | $ | 9,781 | $ | (5,739) | $ | 3,651 | $ | 34,553 |
September 30, 2024 | ||||||||||||||||||||||||||
Financing Type | Weighted Average SOFR Strike Price | SOFR Strike Price/Range | Notional Amount | Expiration Date/Range | ||||||||||||||||||||||
Repurchase agreement | 4.10 | % | 4.10 | % | $ | 111,000 | November 17, 2024 | |||||||||||||||||||
Mortgages payable on real estate | 2.62 | % | 2.00% - 3.22% | 152,142 | January 1, 2025 - April 1, 2025 |
December 31, 2023 | ||||||||||||||||||||||||||
Financing Type | Weighted Average SOFR Strike Price | SOFR Strike Price/Range | Notional Amount | Expiration Date/Range | ||||||||||||||||||||||
Repurchase agreement | 4.10 | % | 4.10 | % | $ | 111,000 | November 17, 2024 | |||||||||||||||||||
Mortgages payable on real estate | 2.13 | % | 1.50% - 3.22% | 439,025 | January 9, 2024 - January 15, 2025 |
September 30, 2024 | ||||||||||||||||||||
Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate | |||||||||||||||||
2025 | $ | 1,377,250 | 4.53 | % | 5.18 | % | ||||||||||||||
2026 | 241,300 | 3.90 | % | 5.27 | % | |||||||||||||||
2027 | 195,554 | 4.24 | % | 5.34 | % | |||||||||||||||
2028 | 510,325 | 3.90 | % | 5.24 | % | |||||||||||||||
2029 | 210,674 | 3.85 | % | 5.32 | % | |||||||||||||||
2033 | 319,590 | 4.00 | % | 5.30 | % | |||||||||||||||
2034 | 94,570 | 3.88 | % | 5.33 | % | |||||||||||||||
2044 | 300,000 | 3.34 | % | 5.05 | % | |||||||||||||||
Total | $ | 3,249,263 | 4.14 | % | 5.22 | % |
December 31, 2023 | ||||||||||||||||||||
Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate | |||||||||||||||||
2025 | $ | 1,476,370 | 4.62 | % | 5.33 | % | ||||||||||||||
2026 | 214,985 | 4.19 | % | 5.33 | % | |||||||||||||||
2028 | 674,804 | 4.03 | % | 5.35 | % | |||||||||||||||
2033 | 358,806 | 4.04 | % | 5.34 | % | |||||||||||||||
Total | $ | 2,724,965 | 4.36 | % | 5.34 | % |
September 30, 2024 | ||||||||||||||||||||
Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate | |||||||||||||||||
2028 | $ | 9,550 | 3.48 | % | 5.35 | % | ||||||||||||||
2033 | 43,500 | 3.64 | % | 5.28 | % | |||||||||||||||
Total | $ | 53,050 | 3.61 | % | 5.29 | % |
December 31, 2023 | ||||||||||||||||||||
Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate | |||||||||||||||||
2028 | $ | 9,550 | 3.48 | % | 5.29 | % | ||||||||||||||
2033 | 43,500 | 3.64 | % | 5.33 | % | |||||||||||||||
Total | $ | 53,050 | 3.61 | % | 5.33 | % |
September 30, 2024 | December 31, 2023 | |||||||||||||
Restricted cash (1) | $ | 136,931 | $ | 143,535 | ||||||||||
Accrued interest receivable | 54,734 | 37,312 | ||||||||||||
Real estate owned | 46,856 | 34,353 | ||||||||||||
Collections receivable from residential loan servicers | 26,661 | 14,956 | ||||||||||||
Other receivables | 24,062 | 11,445 | ||||||||||||
Other assets in consolidated multi-family properties | 20,611 | 28,923 | ||||||||||||
Receivables from derivative counterparties | 16,471 | 1,148 | ||||||||||||
Recoverable advances on residential loans | 16,407 | 18,328 | ||||||||||||
5,747 | 6,581 | |||||||||||||
Deferred tax assets | 3,381 | 4,510 | ||||||||||||
Derivative assets (2) | 1,481 | 6,510 | ||||||||||||
Lease intangibles, net in consolidated multi-family properties | — | 2,378 | ||||||||||||
Other | 7,278 | 5,378 | ||||||||||||
Total | $ | 360,620 | $ | 315,357 |
September 30, 2024 | December 31, 2023 | |||||||||||||
Accrued interest payable | $ | 34,633 | $ | 23,653 | ||||||||||
Dividends and dividend equivalents payable | 30,640 | 32,151 | ||||||||||||
Advanced remittances from residential loan servicers | 19,239 | 4,332 | ||||||||||||
Accrued expenses and other liabilities in consolidated multi-family properties | 14,917 | 21,797 | ||||||||||||
Unfunded commitments for residential and multi-family investments | 10,517 | 6,587 | ||||||||||||
Accrued expenses | 9,227 | 11,515 | ||||||||||||
Swap margin payable | 7,653 | — | ||||||||||||
6,246 | 7,102 | |||||||||||||
Deferred revenue | 5,560 | 5,469 | ||||||||||||
Deferred tax liabilities | 3,276 | 2,012 | ||||||||||||
Other | 3,886 | 3,398 | ||||||||||||
Total | $ | 145,794 | $ | 118,016 |
Repurchase Agreements Secured By: | September 30, 2024 | December 31, 2023 | ||||||||||||
Investment securities | $ | 3,045,597 | $ | 1,862,063 | ||||||||||
Residential loans and real estate owned | 493,634 | 534,754 | ||||||||||||
Single-family rental properties | 71,884 | 74,296 | ||||||||||||
Total carrying value | $ | 3,611,115 | $ | 2,471,113 |
Unencumbered Securities | September 30, 2024 | ||||
Agency RMBS | $ | 160,476 | |||
Non-Agency RMBS (1) (2) | 43,250 | ||||
Total | $ | 203,726 |
Maximum Aggregate Uncommitted Principal Amount | Outstanding Repurchase Agreements (1) | Net Deferred Finance Costs (2) | Carrying Value of Repurchase Agreements | Carrying Value of Assets Pledged (3) | Weighted Average Rate | Weighted Average Months to Maturity (4) | |||||||||||||||||||||||||||||||||||
September 30, 2024 | $ | 2,775,000 | $ | 566,621 | $ | (1,103) | $ | 565,518 | $ | 750,346 | 7.19 | % | 6.39 | ||||||||||||||||||||||||||||
December 31, 2023 | $ | 2,225,000 | $ | 611,055 | $ | (2,005) | $ | 609,050 | $ | 805,082 | 7.87 | % | 13.89 |
September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||
Outstanding Repurchase Agreements | Fair Value of Collateral Pledged | Amortized Cost of Collateral Pledged | Outstanding Repurchase Agreements | Fair Value of Collateral Pledged | Amortized Cost of Collateral Pledged | ||||||||||||||||||||||||||||||
Agency RMBS | $ | 2,638,460 | $ | 2,773,633 | $ | 2,732,190 | $ | 1,771,436 | $ | 1,894,052 | $ | 1,869,415 | |||||||||||||||||||||||
Non-Agency RMBS (1) (2) | 54,197 | 70,432 | 65,573 | 90,627 | 182,383 | 232,997 | |||||||||||||||||||||||||||||
U.S. Treasury securities (3) | 352,940 | 353,369 | 357,111 | — | — | — | |||||||||||||||||||||||||||||
Balance at end of the period | $ | 3,045,597 | $ | 3,197,434 | $ | 3,154,874 | $ | 1,862,063 | $ | 2,076,435 | $ | 2,102,412 |
Contractual Maturity | September 30, 2024 | December 31, 2023 | |||||||||
Within 30 days | $ | 1,191,457 | $ | 505,446 | |||||||
Over 30 days to 90 days | 1,215,837 | 1,263,000 | |||||||||
Over 90 days | 638,303 | 93,617 | |||||||||
Total | $ | 3,045,597 | $ | 1,862,063 |
September 30, 2024 | |||||||||||||||||||||||
Outstanding Face Amount | Carrying Value | Weighted Average Interest Rate (1) (2) | Stated Maturity (3) | ||||||||||||||||||||
Consolidated SLST at fair value (4) | $ | 884,509 | $ | 845,811 | 3.64 | % | 2059 - 2064 | ||||||||||||||||
Residential loan securitizations at fair value (4) | 994,220 | 981,779 | 5.72 | % | 2029 - 2068 | ||||||||||||||||||
Residential loan securitizations at amortized cost, net | 912,260 | 902,038 | 4.34 | % | 2027 - 2062 | ||||||||||||||||||
Non-Agency RMBS re-securitization at fair value (4) | 72,221 | 72,638 | 7.38 | % | 2064 | ||||||||||||||||||
Total collateralized debt obligations | $ | 2,863,210 | $ | 2,802,266 |
December 31, 2023 | |||||||||||||||||||||||
Outstanding Face Amount | Carrying Value | Weighted Average Interest Rate (1) | Stated Maturity (3) | ||||||||||||||||||||
Consolidated SLST at fair value (4) | $ | 652,933 | $ | 593,737 | 2.75 | % | 2059 | ||||||||||||||||
Residential loan securitizations at amortized cost, net | 1,292,015 | 1,276,780 | 4.00 | % | 2026 - 2062 | ||||||||||||||||||
Total collateralized debt obligations | $ | 1,944,948 | $ | 1,870,517 |
Outstanding Balance | Step-Up | Step-Up Date | Additional Step-Up | Additional Step-Up Date | ||||||||||||||||||||||
$ | 194,836 | 3.00% | July 2025 | 1.00% | July 2026 | |||||||||||||||||||||
$ | 1,222,103 | 1.00%, 1.50%, 2.00%, or 3.00% | January 2025 - July 2027 | N/A | N/A |
Year ending December 31, | Total | |||||||
2024 | $ | — | ||||||
2025 | — | |||||||
2026 | — | |||||||
2027 | 107,809 | |||||||
2028 | — | |||||||
Thereafter | 2,755,401 | |||||||
Total | $ | 2,863,210 |
September 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
Outstanding Face Amount | Carrying Value | Outstanding Face Amount | Carrying Value | |||||||||||||||||||||||
9.125% Senior Notes at fair value | $ | 60,000 | $ | 60,900 | $ | — | $ | — | ||||||||||||||||||
5.75% Senior Notes at amortized cost, net | 100,000 | 98,687 | 100,000 | 98,111 | ||||||||||||||||||||||
Total Senior Unsecured Notes | $ | 160,000 | $ | 159,587 | $ | 100,000 | $ | 98,111 |
Redemption Period | Multiple | |||||||
April 30, 2023 - April 29, 2024 | 2.875 | % | ||||||
April 30, 2024 - April 29, 2025 | 1.4375 | % | ||||||
April 30, 2025 - April 29, 2026 | — |
NYM Preferred Trust I | NYM Preferred Trust II | |||||||||||||
Principal value of trust preferred securities | $ | 25,000 | $ | 20,000 | ||||||||||
Interest rate | Three-month CME Term SOFR plus tenor spread adjustment of 0.26161% plus 3.75%, resetting quarterly | Three-month CME Term SOFR plus tenor spread adjustment of 0.26161% plus 3.95%, resetting quarterly | ||||||||||||
Scheduled maturity | March 30, 2035 | October 30, 2035 |
Maximum Committed Mortgage Principal Amount | Outstanding Mortgage Balance | Net Deferred Finance Cost | Mortgage Payable, Net (1) | Stated Maturity | Weighted Average Interest Rate (2) (3) | ||||||||||||||||||||||||||||||
September 30, 2024 | $ | 496,384 | $ | 494,396 | $ | (2,075) | $ | 492,321 | 2025 - 2032 | 5.32 | % | ||||||||||||||||||||||||
December 31, 2023 | 810,047 | 789,053 | (4,632) | 784,421 | 2024 - 2032 | 6.41 | % |
Year Ending December 31, | Outstanding Balance | |||||||
2024 | $ | — | ||||||
2025 | 105,012 | |||||||
2026 | 126,278 | |||||||
2027 | — | |||||||
2028 | — | |||||||
2029 | 303,701 | |||||||
Thereafter | 164,405 | |||||||
$ | 699,396 |
Measured at Fair Value on a Recurring Basis at | |||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||||||||||||||||||
Assets carried at fair value | |||||||||||||||||||||||||||||||||||||||||||||||
Residential loans: | |||||||||||||||||||||||||||||||||||||||||||||||
Residential loans | $ | — | $ | — | $ | 700,855 | $ | 700,855 | $ | — | $ | — | $ | 827,535 | $ | 827,535 | |||||||||||||||||||||||||||||||
Consolidated SLST | — | — | 1,008,583 | 1,008,583 | — | — | 754,860 | 754,860 | |||||||||||||||||||||||||||||||||||||||
Residential loans held in securitization trusts | — | — | 2,067,706 | 2,067,706 | — | — | 1,501,908 | 1,501,908 | |||||||||||||||||||||||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS | — | 2,967,966 | — | 2,967,966 | — | 1,989,324 | — | 1,989,324 | |||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | — | 68,216 | — | 68,216 | — | 24,493 | — | 24,493 | |||||||||||||||||||||||||||||||||||||||
U.S. Treasury securities | — | 349,088 | — | 349,088 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Multi-family loans | — | — | 87,614 | 87,614 | — | — | 95,792 | 95,792 | |||||||||||||||||||||||||||||||||||||||
Equity investments | — | — | 146,833 | 146,833 | — | — | 147,116 | 147,116 | |||||||||||||||||||||||||||||||||||||||
Derivative assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Interest rate caps (1) (2) | — | 1,481 | — | 1,481 | — | 6,510 | — | 6,510 | |||||||||||||||||||||||||||||||||||||||
Assets of disposal group held for sale (3) | — | 308 | — | 308 | — | 2,960 | — | 2,960 | |||||||||||||||||||||||||||||||||||||||
Total | $ | — | $ | 3,387,059 | $ | 4,011,591 | $ | 7,398,650 | $ | — | $ | 2,023,287 | $ | 3,327,211 | $ | 5,350,498 | |||||||||||||||||||||||||||||||
Liabilities carried at fair value | |||||||||||||||||||||||||||||||||||||||||||||||
CDOs: | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated SLST | $ | — | $ | — | $ | 845,811 | $ | 845,811 | $ | — | $ | — | $ | 593,737 | $ | 593,737 | |||||||||||||||||||||||||||||||
Residential loan securitizations | — | 981,779 | — | 981,779 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS re-securitization | — | 72,638 | — | 72,638 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Senior unsecured notes | — | 60,900 | — | 60,900 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Derivative liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
Interest rate swaps (2) (4) | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Credit default swaps (2) (4) | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Total | $ | — | $ | 1,115,317 | $ | 845,811 | $ | 1,961,128 | $ | — | $ | — | $ | 593,737 | $ | 593,737 |
Three Months Ended September 30, 2024 | |||||||||||||||||||||||||||||||||||
Residential loans | |||||||||||||||||||||||||||||||||||
Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Multi-family loans | Equity investments | Total | ||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 667,218 | $ | 1,004,944 | $ | 1,831,029 | $ | 92,997 | $ | 142,915 | $ | 3,739,103 | |||||||||||||||||||||||
Total gains (realized/unrealized) | |||||||||||||||||||||||||||||||||||
14,397 | 26,939 | 44,079 | 2,887 | 6,054 | 94,356 | ||||||||||||||||||||||||||||||
Transfers out (1) | (25,064) | — | (1,513) | — | — | (26,577) | |||||||||||||||||||||||||||||
Transfer to securitization trust, net (2) | (354,169) | — | 354,169 | — | — | — | |||||||||||||||||||||||||||||
Paydowns/Distributions | (77,187) | (23,300) | (190,645) | (8,270) | (2,136) | (301,538) | |||||||||||||||||||||||||||||
Sales | (117,915) | — | — | — | — | (117,915) | |||||||||||||||||||||||||||||
Purchases | 593,575 | — | 30,587 | — | — | 624,162 | |||||||||||||||||||||||||||||
Balance at the end of period | $ | 700,855 | $ | 1,008,583 | $ | 2,067,706 | $ | 87,614 | $ | 146,833 | $ | 4,011,591 |
Three Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||
Residential loans | |||||||||||||||||||||||||||||||||||||||||
Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Multi-family loans | Equity investments | Equity investments in disposal group held for sale | Total | |||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 757,264 | $ | 789,969 | $ | 1,589,579 | $ | 97,422 | $ | 168,755 | $ | 7,695 | $ | 3,410,684 | |||||||||||||||||||||||||||
Total (losses)/gains (realized/unrealized) | |||||||||||||||||||||||||||||||||||||||||
(7,392) | (31,425) | (11,788) | 2,695 | 4,806 | (2,622) | (45,726) | |||||||||||||||||||||||||||||||||||
Transfers out (1) | (7,441) | — | (1,978) | — | — | — | (9,419) | ||||||||||||||||||||||||||||||||||
Transfer to securitization trust, net (2) | (54,332) | — | 54,332 | — | — | — | — | ||||||||||||||||||||||||||||||||||
Funding/Contributions | — | — | — | — | 9,390 | — | 9,390 | ||||||||||||||||||||||||||||||||||
Paydowns/Distributions | (103,660) | (15,940) | (132,518) | (1,682) | (27,368) | — | (281,168) | ||||||||||||||||||||||||||||||||||
Sales | (18,604) | — | — | — | — | — | (18,604) | ||||||||||||||||||||||||||||||||||
Purchases | 171,104 | — | 16,725 | — | — | — | 187,829 | ||||||||||||||||||||||||||||||||||
Balance at the end of period | $ | 736,939 | $ | 742,604 | $ | 1,514,352 | $ | 98,435 | $ | 155,583 | $ | 5,073 | $ | 3,252,986 |
Nine Months Ended September 30, 2024 | |||||||||||||||||||||||||||||||||||
Residential loans | |||||||||||||||||||||||||||||||||||
Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Multi-family loans | Equity investments | Total | ||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 827,535 | $ | 754,860 | $ | 1,501,908 | $ | 95,792 | $ | 147,116 | $ | 3,327,211 | |||||||||||||||||||||||
Total gains (realized/unrealized) | |||||||||||||||||||||||||||||||||||
15,554 | 24,250 | 38,841 | 3,404 | 10,124 | 92,173 | ||||||||||||||||||||||||||||||
Transfers out (1) | (66,065) | — | (5,283) | — | — | (71,348) | |||||||||||||||||||||||||||||
Transfer to securitization trust, net (2) | (987,452) | — | 987,452 | — | — | — | |||||||||||||||||||||||||||||
Paydowns/Distributions | (223,643) | (55,584) | (521,018) | (11,582) | (10,407) | (822,234) | |||||||||||||||||||||||||||||
Sales | (143,125) | — | (6,708) | — | — | (149,833) | |||||||||||||||||||||||||||||
Purchases (3) | 1,278,051 | 285,057 | 72,514 | — | — | 1,635,622 | |||||||||||||||||||||||||||||
Balance at the end of period | $ | 700,855 | $ | 1,008,583 | $ | 2,067,706 | $ | 87,614 | $ | 146,833 | $ | 4,011,591 |
Nine Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||
Residential loans | |||||||||||||||||||||||||||||||||||||||||
Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Multi-family loans | Equity investments | Equity investments in disposal group held for sale | Total | |||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 1,081,384 | $ | 827,582 | $ | 1,616,114 | $ | 87,534 | $ | 179,746 | $ | 9,010 | $ | 3,801,370 | |||||||||||||||||||||||||||
Total (losses)/gains (realized/unrealized) | |||||||||||||||||||||||||||||||||||||||||
(7,220) | (40,458) | 16,114 | 9,024 | 13,289 | (3,937) | (13,188) | |||||||||||||||||||||||||||||||||||
Transfers out (1) | (10,198) | — | (3,715) | — | — | — | (13,913) | ||||||||||||||||||||||||||||||||||
Transfer to securitization trust, net (2) | (244,414) | — | 244,414 | — | — | — | — | ||||||||||||||||||||||||||||||||||
Funding/Contributions | — | — | — | 15,405 | 24,918 | — | 40,323 | ||||||||||||||||||||||||||||||||||
Paydowns/Distributions | (389,032) | (44,520) | (415,562) | (13,528) | (62,370) | — | (925,012) | ||||||||||||||||||||||||||||||||||
Sales | (18,769) | — | (441) | — | — | — | (19,210) | ||||||||||||||||||||||||||||||||||
Purchases | 325,188 | — | 57,428 | — | — | — | 382,616 | ||||||||||||||||||||||||||||||||||
Balance at the end of period | $ | 736,939 | $ | 742,604 | $ | 1,514,352 | $ | 98,435 | $ | 155,583 | $ | 5,073 | $ | 3,252,986 |
Consolidated SLST CDOs | |||||||||||
Three Months Ended September 30, | |||||||||||
2024 | 2023 | ||||||||||
Balance at beginning of period | $ | 844,032 | $ | 617,168 | |||||||
Total gains/(losses) (realized/unrealized) | |||||||||||
Included in earnings | 20,638 | (20,560) | |||||||||
Paydowns | (18,859) | (11,867) | |||||||||
Balance at the end of period | $ | 845,811 | $ | 584,741 |
Consolidated SLST CDOs | |||||||||||
Nine Months Ended September 30, | |||||||||||
2024 | 2023 | ||||||||||
Balance at beginning of period | $ | 593,737 | $ | 634,495 | |||||||
Total gains/(losses) (realized/unrealized) | |||||||||||
Included in earnings | 20,498 | (16,315) | |||||||||
Purchases (1) | 275,200 | — | |||||||||
Paydowns | (43,624) | (33,439) | |||||||||
Balance at the end of period | $ | 845,811 | $ | 584,741 |
September 30, 2024 | Fair Value | Valuation Technique | Unobservable Input | Weighted Average | Range | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||
Residential loans: | ||||||||||||||||||||||||||||||||||||||
Residential loans and residential loans held in securitization trusts (1) | $2,591,044 | Discounted cash flow | Lifetime CPR | 7.2% | — | - | 57.7% | |||||||||||||||||||||||||||||||
Lifetime CDR | 0.6% | — | - | 34.9% | ||||||||||||||||||||||||||||||||||
Loss severity | 10.7% | — | - | 100.0% | ||||||||||||||||||||||||||||||||||
Yield | 7.4% | 5.3% | - | 30.7% | ||||||||||||||||||||||||||||||||||
$177,517 | Liquidation model | Annual home price appreciation/(depreciation) | 0.5% | (0.4)% | - | 12.0% | ||||||||||||||||||||||||||||||||
Liquidation timeline (months) | 17 | 9 | - | 54 | ||||||||||||||||||||||||||||||||||
Property value | $2,064,973 | $13,000 | - | $12,750,000 | ||||||||||||||||||||||||||||||||||
Yield | 7.6% | 7.5% | - | 26.7% | ||||||||||||||||||||||||||||||||||
Consolidated SLST (3) | $1,008,583 | Liability price | N/A | |||||||||||||||||||||||||||||||||||
Total | $3,777,144 | |||||||||||||||||||||||||||||||||||||
Multi-family loans (1) | $87,614 | Discounted cash flow | Discount rate | 12.5% | 11.0% | - | 20.5% | |||||||||||||||||||||||||||||||
Months to assumed redemption | 28 | 4 | - | 51 | ||||||||||||||||||||||||||||||||||
Loss severity | — | |||||||||||||||||||||||||||||||||||||
Equity investments (1) (2) | $100,378 | Discounted cash flow | Discount rate | 14.9% | 13.0% | - | 17.5% | |||||||||||||||||||||||||||||||
Months to assumed redemption | 13 | 6 | - | 36 | ||||||||||||||||||||||||||||||||||
Loss severity | — | |||||||||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||
Consolidated SLST CDOs (3) (4) | $845,811 | Discounted cash flow | Yield | 5.2% | 4.0% | - | 16.0% | |||||||||||||||||||||||||||||||
Collateral prepayment rate | 6.2% | 2.6% | - | 7.1% | ||||||||||||||||||||||||||||||||||
Collateral default rate | 1.3% | — | - | 8.5% | ||||||||||||||||||||||||||||||||||
Loss severity | 20.3% | 14.3% | - | 79.2% |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Assets | |||||||||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential loans (1) | $ | 2,305 | $ | (8,986) | $ | (3,768) | $ | (12,927) | |||||||||||||||
28,655 | (30,705) | 27,855 | (38,230) | ||||||||||||||||||||
Residential loans held in securitization trusts (1) | 42,170 | (15,178) | 34,918 | 4,698 | |||||||||||||||||||
Multi-family loans (1) | 176 | (17) | (4,613) | 762 | |||||||||||||||||||
Equity investments (2) | (1,097) | (1,105) | (7,677) | (5,027) | |||||||||||||||||||
Equity investments in disposal group held for sale (2) | — | (2,622) | — | (3,937) | |||||||||||||||||||
Liabilities | |||||||||||||||||||||||
(21,902) | 21,380 | (20,596) | 18,876 |
September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||
Fair Value Hierarchy Level | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||||||||||||||
Financial Assets: | |||||||||||||||||||||||||||||
Cash and cash equivalents | Level 1 | $ | 195,066 | $ | 195,066 | $ | 187,107 | $ | 187,107 | ||||||||||||||||||||
Residential loans | Level 3 | 3,777,144 | 3,777,144 | 3,084,303 | 3,084,303 | ||||||||||||||||||||||||
Investment securities available for sale | Level 2 | 3,385,270 | 3,385,270 | 2,013,817 | 2,013,817 | ||||||||||||||||||||||||
Multi-family loans | Level 3 | 87,614 | 87,614 | 95,792 | 95,792 | ||||||||||||||||||||||||
Equity investments | Level 3 | 146,833 | 146,833 | 147,116 | 147,116 | ||||||||||||||||||||||||
Level 2 | 1,481 | 1,481 | 6,510 | 6,510 | |||||||||||||||||||||||||
Derivative assets in disposal group held for sale | Level 2 | 308 | 308 | 2,960 | 2,960 | ||||||||||||||||||||||||
Financial Liabilities: | |||||||||||||||||||||||||||||
Repurchase agreements | Level 2 | 3,611,115 | 3,611,115 | 2,471,113 | 2,471,113 | ||||||||||||||||||||||||
Collateralized debt obligations: | |||||||||||||||||||||||||||||
Residential loan securitizations at amortized cost, net | Level 3 | 902,038 | 885,478 | 1,276,780 | 1,237,531 | ||||||||||||||||||||||||
Residential loan securitizations at fair value | Level 2 | 981,779 | 981,779 | — | — | ||||||||||||||||||||||||
Consolidated SLST | Level 3 | 845,811 | 845,811 | 593,737 | 593,737 | ||||||||||||||||||||||||
Non-Agency RMBS re-securitization | Level 2 | 72,638 | 72,638 | — | — | ||||||||||||||||||||||||
Subordinated debentures | Level 3 | 45,000 | 39,198 | 45,000 | 32,137 | ||||||||||||||||||||||||
Senior unsecured notes: | |||||||||||||||||||||||||||||
Senior unsecured notes at amortized cost, net | Level 2 | 98,687 | 99,088 | 98,111 | 94,952 | ||||||||||||||||||||||||
Senior unsecured notes at fair value | Level 2 | 60,900 | 60,900 | — | — | ||||||||||||||||||||||||
Mortgages payable on real estate | Level 3 | 492,321 | 482,215 | 784,421 | 761,194 | ||||||||||||||||||||||||
Mortgages payable on real estate in disposal group held for sale | Level 3 | 170,318 | 170,318 | 378,386 | 377,735 |
Class of Preferred Stock | Shares Authorized | Shares Issued and Outstanding | Carrying Value | Liquidation Preference | Contractual Rate (1) | Optional Redemption Date (2) | Fixed-to-Floating Rate Conversion Date (1)(3) | Floating Annual Rate (4) (5) | ||||||||||||||||||||||||||||||||||||||||||
Fixed-to-Floating Rate | ||||||||||||||||||||||||||||||||||||||||||||||||||
Series D | 8,400,000 | 6,107,318 | $ | 147,745 | $ | 152,683 | 8.000 | % | October 15, 2027 | October 15, 2027 | 3M LIBOR + 5.695% | |||||||||||||||||||||||||||||||||||||||
Series E | 9,900,000 | 7,343,151 | 177,697 | 183,579 | 7.875 | % | January 15, 2025 | January 15, 2025 | 3M LIBOR + 6.429% | |||||||||||||||||||||||||||||||||||||||||
Series F | 7,750,000 | 5,740,209 | 138,418 | 143,505 | 6.875 | % | October 15, 2026 | October 15, 2026 | 3M SOFR + 6.130% | |||||||||||||||||||||||||||||||||||||||||
Fixed Rate | ||||||||||||||||||||||||||||||||||||||||||||||||||
Series G | 5,450,000 | 2,973,736 | 71,585 | 74,343 | 7.000 | % | January 15, 2027 | |||||||||||||||||||||||||||||||||||||||||||
Total | 31,500,000 | 22,164,414 | $ | 535,445 | $ | 554,110 |
Cash Dividend Per Share | ||||||||||||||||||||||||||||||||||||||
Declaration Date | Record Date | Payment Date | Series D Preferred Stock | Series E Preferred Stock | Series F Preferred Stock | Series G Preferred Stock | ||||||||||||||||||||||||||||||||
September 19, 2024 | October 1, 2024 | October 15, 2024 | $ | 0.50 | $ | 0.4921875 | $ | 0.4296875 | $ | 0.43750 | ||||||||||||||||||||||||||||
June 18, 2024 | July 1, 2024 | July 15, 2024 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 | ||||||||||||||||||||||||||||||||
March 13, 2024 | April 1, 2024 | April 15, 2024 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 | ||||||||||||||||||||||||||||||||
December 14, 2023 | January 1, 2024 | January 15, 2024 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 | ||||||||||||||||||||||||||||||||
September 11, 2023 | October 1, 2023 | October 15, 2023 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 | ||||||||||||||||||||||||||||||||
June 6, 2023 | July 1, 2023 | July 15, 2023 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 | ||||||||||||||||||||||||||||||||
March 9, 2023 | April 1, 2023 | April 15, 2023 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 | ||||||||||||||||||||||||||||||||
Period | Declaration Date | Record Date | Payment Date | Cash Dividend Per Share | ||||||||||||||||||||||
Third Quarter 2024 | September 19, 2024 | September 30, 2024 | October 28, 2024 | $ | 0.20 | |||||||||||||||||||||
Second Quarter 2024 | June 18, 2024 | June 28, 2024 | July 29, 2024 | 0.20 | ||||||||||||||||||||||
First Quarter 2024 | March 13, 2024 | March 25, 2024 | April 25, 2024 | 0.20 | ||||||||||||||||||||||
Fourth Quarter 2023 | December 14, 2023 | December 26, 2023 | January 26, 2024 | 0.20 | ||||||||||||||||||||||
Third Quarter 2023 | September 11, 2023 | September 21, 2023 | October 26, 2023 | 0.30 | ||||||||||||||||||||||
Second Quarter 2023 | June 6, 2023 | June 16, 2023 | July 26, 2023 | 0.30 | ||||||||||||||||||||||
First Quarter 2023 | March 9, 2023 | March 20, 2023 | April 26, 2023 | 0.40 | ||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Basic Earnings (Loss) per Common Share: | |||||||||||||||||||||||
Net income (loss) attributable to Company | $ | 42,849 | $ | (84,509) | $ | (30,640) | $ | (90,573) | |||||||||||||||
Less: Preferred Stock dividends | (10,439) | (10,435) | (31,317) | (31,394) | |||||||||||||||||||
Plus: Gain on repurchase of Preferred Stock | — | 125 | — | 467 | |||||||||||||||||||
Net income (loss) attributable to Company's common stockholders | $ | 32,410 | $ | (94,819) | $ | (61,957) | $ | (121,500) | |||||||||||||||
Basic weighted average common shares outstanding | 90,582 | 90,984 | 90,895 | 91,163 | |||||||||||||||||||
Basic Earnings (Loss) per Common Share | $ | 0.36 | $ | (1.04) | $ | (0.68) | $ | (1.33) | |||||||||||||||
Diluted Earnings (Loss) per Common Share: | |||||||||||||||||||||||
Net income (loss) attributable to Company | $ | 42,849 | $ | (84,509) | $ | (30,640) | $ | (90,573) | |||||||||||||||
Less: Preferred Stock dividends | (10,439) | (10,435) | (31,317) | (31,394) | |||||||||||||||||||
Plus: Gain on repurchase of Preferred Stock | — | 125 | — | 467 | |||||||||||||||||||
Net income (loss) attributable to Company's common stockholders | $ | 32,410 | $ | (94,819) | $ | (61,957) | $ | (121,500) | |||||||||||||||
Weighted average common shares outstanding | 90,582 | 90,984 | 90,895 | 91,163 | |||||||||||||||||||
Net effect of assumed RSUs and DSUs vested | 4 | — | — | — | |||||||||||||||||||
Diluted weighted average common shares outstanding | 90,586 | 90,984 | 90,895 | 91,163 | |||||||||||||||||||
Diluted Earnings (Loss) per Common Share | $ | 0.36 | $ | (1.04) | $ | (0.68) | $ | (1.33) |
2024 | 2023 | ||||||||||||||||||||||
Number of Non-vested Restricted Shares | Weighted Average Per Share Grant Date Fair Value (1) | Number of Non-vested Restricted Shares | Weighted Average Per Share Grant Date Fair Value (1) | ||||||||||||||||||||
Non-vested shares as of January 1 | 524,570 | $ | 13.57 | 526,074 | $ | 16.34 | |||||||||||||||||
Granted | 342,628 | 8.23 | 275,248 | 12.36 | |||||||||||||||||||
Vested | (246,917) | 13.90 | (244,015) | 18.18 | |||||||||||||||||||
Forfeited | (67,772) | 10.09 | (13,802) | 12.79 | |||||||||||||||||||
Non-vested shares as of September 30 | 552,509 | $ | 10.50 | 543,505 | $ | 13.57 | |||||||||||||||||
Restricted stock granted during the period | 342,628 | $ | 8.23 | 275,248 | $ | 12.36 |
2024 | 2023 | ||||||||||||||||||||||
Number of Non-vested Target Shares | Weighted Average Per Share Grant Date Fair Value (1) | Number of Non-vested Target Shares | Weighted Average Per Share Grant Date Fair Value (1) | ||||||||||||||||||||
Non-vested target PSUs as of January 1 | 905,825 | $ | 18.12 | 786,577 | $ | 23.06 | |||||||||||||||||
Granted | 384,584 | 5.72 | 366,210 | 13.41 | |||||||||||||||||||
Vested | (350,886) | 22.31 | (201,978) | 28.18 | |||||||||||||||||||
Forfeited | — | — | (44,984) | (20.89) | |||||||||||||||||||
Non-vested target PSUs as of September 30 | 939,523 | $ | 11.48 | 905,825 | $ | 18.12 |
2024 | 2023 | |||||||||||||||||||||||||
Number of Non-vested Shares | Weighted Average Per Share Grant Date Fair Value (1) | Number of Non-vested Shares | Weighted Average Per Share Grant Date Fair Value (1) | |||||||||||||||||||||||
Non-vested RSUs as of January 1 | 351,974 | $ | 11.65 | 263,708 | $ | 16.11 | ||||||||||||||||||||
Granted | 256,389 | 8.53 | 244,140 | 10.24 | ||||||||||||||||||||||
Vested | (157,763) | 12.45 | (131,094) | 17.40 | ||||||||||||||||||||||
Forfeited | — | — | (24,780) | 14.80 | ||||||||||||||||||||||
Non-vested RSUs as of September 30 | 450,600 | $ | 9.59 | 351,974 | $ | 11.65 |
Number of Non-vested Shares | Weighted Average Per Share Grant Date Fair Value (1) | |||||||||||||
Non-vested DSUs as of January 1 | — | $ | — | |||||||||||
Granted | 110,772 | 6.50 | ||||||||||||
Non-vested DSUs as of September 30 | 110,772 | $ | 6.50 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Current income tax expense (benefit) | $ | — | $ | (2) | $ | 163 | $ | 254 | |||||||||||||||
Deferred income tax expense (benefit) | 2,325 | (54) | 2,393 | (313) | |||||||||||||||||||
Total income tax expense (benefit) | $ | 2,325 | $ | (56) | $ | 2,556 | $ | (59) |
September 30, 2024 | December 31, 2023 | ||||||||||
Deferred tax assets | |||||||||||
Net operating loss carryforward | $ | 8,684 | $ | 7,128 | |||||||
Capital loss carryover | 15,806 | 19,597 | |||||||||
GAAP/Tax basis differences | 5,959 | 2,989 | |||||||||
Deferred tax assets | 30,449 | 29,714 | |||||||||
Less: Valuation allowance | (27,068) | (25,204) | |||||||||
Net deferred tax assets (1) | 3,381 | 4,510 | |||||||||
Deferred tax liabilities | |||||||||||
GAAP/Tax basis differences | 3,276 | 2,012 | |||||||||
Deferred tax liabilities (2) | 3,276 | 2,012 | |||||||||
Total net deferred tax asset | $ | 105 | $ | 2,498 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Interest income | |||||||||||||||||||||||
Residential loans | |||||||||||||||||||||||
Residential loans | $ | 16,237 | $ | 11,574 | $ | 39,723 | $ | 40,817 | |||||||||||||||
Consolidated SLST | 11,002 | 8,370 | 28,284 | 25,543 | |||||||||||||||||||
Residential loans held in securitization trusts | 31,833 | 24,183 | 88,866 | 74,041 | |||||||||||||||||||
Total residential loans | 59,072 | 44,127 | 156,873 | 140,401 | |||||||||||||||||||
Investment securities available for sale | 44,431 | 17,203 | 112,785 | 27,862 | |||||||||||||||||||
Multi-family loans | 2,646 | 2,712 | 7,957 | 7,890 | |||||||||||||||||||
Other | 2,212 | 1,153 | 5,412 | 3,718 | |||||||||||||||||||
Total interest income | 108,361 | 65,195 | 283,027 | 179,871 | |||||||||||||||||||
Interest expense | |||||||||||||||||||||||
Repurchase agreements | 52,326 | 24,169 | 133,059 | 54,084 | |||||||||||||||||||
Collateralized debt obligations | |||||||||||||||||||||||
Consolidated SLST | 7,375 | 5,957 | 19,928 | 18,238 | |||||||||||||||||||
Residential loan securitizations | 23,435 | 15,582 | 62,462 | 49,908 | |||||||||||||||||||
Non-Agency RMBS re-securitization | 906 | — | 906 | — | |||||||||||||||||||
Total collateralized debt obligations | 31,716 | 21,539 | 83,296 | 68,146 | |||||||||||||||||||
Senior unsecured notes | 3,001 | 1,620 | 6,303 | 4,852 | |||||||||||||||||||
Subordinated debentures | 1,081 | 1,078 | 3,225 | 3,063 | |||||||||||||||||||
Total interest expense | 88,124 | 48,406 | 225,883 | 130,145 | |||||||||||||||||||
Net interest income | $ | 20,237 | $ | 16,789 | $ | 57,144 | $ | 49,726 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Gain on sale of real estate (1) | $ | 17,903 | $ | — | $ | 18,164 | $ | 1,879 | |||||||||||||||
Gain on de-consolidation of joint venture equity investment in Consolidated VIEs | 3,393 | — | 3,703 | — | |||||||||||||||||||
Preferred equity and mezzanine loan premiums resulting from early redemption | 28 | 128 | 127 | 315 | |||||||||||||||||||
Loss on extinguishment of collateralized debt obligations and mortgages payable on real estate | (1,699) | — | (2,391) | (693) | |||||||||||||||||||
Provision for uncollectible accounts receivable (2) | — | — | (3,207) | — | |||||||||||||||||||
Miscellaneous income | 90 | 11 | 145 | 211 | |||||||||||||||||||
Total other income | $ | 19,715 | $ | 139 | $ | 16,541 | $ | 1,712 |
June 30, 2024 | Acquisitions (1) | Repayments (2) | Sales | Transfers to Disposal Group Held for Sale (3) | Fair Value Changes and Other (4) | September 30, 2024 | |||||||||||||||||||||||||||||||||||
Residential loans | $ | 2,498,247 | $ | 624,163 | $ | (267,832) | $ | (117,915) | $ | — | $ | 31,898 | $ | 2,768,561 | |||||||||||||||||||||||||||
Investment securities | |||||||||||||||||||||||||||||||||||||||||
Agency RMBS | 2,613,842 | 372,162 | (79,321) | — | — | 61,283 | 2,967,966 | ||||||||||||||||||||||||||||||||||
Non-Agency RMBS | 58,237 | 11,023 | (585) | — | — | (459) | 68,216 | ||||||||||||||||||||||||||||||||||
U.S. Treasury securities | — | 352,850 | — | — | — | (3,762) | 349,088 | ||||||||||||||||||||||||||||||||||
Total investment securities available for sale | 2,672,079 | 736,035 | (79,906) | — | — | 57,062 | 3,385,270 | ||||||||||||||||||||||||||||||||||
Consolidated SLST (5) | 155,965 | — | (4,769) | — | — | 6,300 | 157,496 | ||||||||||||||||||||||||||||||||||
Total investment securities | 2,828,044 | 736,035 | (84,675) | — | — | 63,362 | 3,542,766 | ||||||||||||||||||||||||||||||||||
Preferred equity investments, mezzanine loans and equity investments | 235,912 | — | (5,100) | — | — | 3,635 | 234,447 | ||||||||||||||||||||||||||||||||||
Equity investments in consolidated multi-family properties (6) | 171,406 | 873 | (15,011) | — | (203) | (2,603) | 154,462 | ||||||||||||||||||||||||||||||||||
Equity investments in disposal group held for sale (3) | 30,434 | 405 | (21,075) | 2,393 | 203 | 5,471 | 17,831 | ||||||||||||||||||||||||||||||||||
Single-family rental properties | 147,494 | 462 | — | (2,734) | — | (486) | 144,736 | ||||||||||||||||||||||||||||||||||
Total investment portfolio | $ | 5,911,537 | $ | 1,361,938 | $ | (393,693) | $ | (118,256) | $ | — | $ | 101,277 | $ | 6,862,803 |
September 30, 2024 | June 30, 2024 | ||||||||||
Residential loans, at fair value | $ | 1,008,583 | $ | 1,004,944 | |||||||
Deferred interest (a) | (5,276) | (4,947) | |||||||||
Less: Collateralized debt obligations, at fair value | (845,811) | (844,032) | |||||||||
Consolidated SLST investment securities owned by NYMT | $ | 157,496 | $ | 155,965 |
Three Months Ended September 30, 2024 | Nine Months Ended September 30, 2024 | ||||||||||
Net income (loss) attributable to Company's common stockholders | $ | 32,410 | $ | (61,957) | |||||||
Net income (loss) attributable to Company's common stockholders per share (basic) | $ | 0.36 | $ | (0.68) | |||||||
Undepreciated earnings (loss) (1) | $ | 34,941 | $ | (54,372) | |||||||
Undepreciated earnings (loss) per common share (1) | $ | 0.39 | $ | (0.60) | |||||||
Comprehensive income (loss) attributable to Company's common stockholders | $ | 32,410 | $ | (61,953) | |||||||
Comprehensive income (loss) attributable to Company's common stockholders per share (basic) | $ | 0.36 | $ | (0.68) | |||||||
Yield on average interest earning assets (1) (2) | 6.69 | % | 6.52 | % | |||||||
Interest income | $ | 108,361 | $ | 283,027 | |||||||
Interest expense | $ | 88,124 | $ | 225,883 | |||||||
Net interest income | $ | 20,237 | $ | 57,144 | |||||||
Net interest spread (1) (3) | 1.32 | % | 1.31 | % | |||||||
Book value per common share at the end of the period | $ | 9.83 | $ | 9.83 | |||||||
Adjusted book value per common share at the end of the period (1) | $ | 10.87 | $ | 10.87 | |||||||
Economic return on book value (4) | 3.51 | % | (7.78) | % | |||||||
Economic return on adjusted book value (5) | 0.45 | % | (9.40) | % | |||||||
Dividends per common share | $ | 0.20 | $ | 0.60 |
Single-Family | Multi- Family | Corporate/Other | Total | ||||||||||||||||||||
Residential loans | $ | 3,777,144 | $ | — | $ | — | $ | 3,777,144 | |||||||||||||||
Consolidated SLST CDOs | (845,811) | — | — | (845,811) | |||||||||||||||||||
Investment securities available for sale | 3,036,182 | — | 349,088 | 3,385,270 | |||||||||||||||||||
Multi-family loans | — | 87,614 | — | 87,614 | |||||||||||||||||||
Equity investments | — | 100,378 | 46,455 | 146,833 | |||||||||||||||||||
Equity investments in consolidated multi-family properties (1) | — | 154,462 | — | 154,462 | |||||||||||||||||||
Equity investments in disposal group held for sale (2) | — | 17,831 | — | 17,831 | |||||||||||||||||||
Single-family rental properties | 144,736 | — | — | 144,736 | |||||||||||||||||||
Total investment portfolio carrying value | 6,112,251 | 360,285 | 395,543 | 6,868,079 | |||||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Repurchase agreements | (3,258,175) | — | (352,940) | (3,611,115) | |||||||||||||||||||
Collateralized debt obligations | |||||||||||||||||||||||
Residential loan securitization CDOs | (1,883,817) | — | — | (1,883,817) | |||||||||||||||||||
Non-Agency RMBS re-securitization | (72,638) | — | — | (72,638) | |||||||||||||||||||
Senior unsecured notes | — | — | (159,587) | (159,587) | |||||||||||||||||||
Subordinated debentures | — | — | (45,000) | (45,000) | |||||||||||||||||||
Cash, cash equivalents and restricted cash (3) | 104,220 | — | 221,582 | 325,802 | |||||||||||||||||||
Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | — | (48,282) | — | (48,282) | |||||||||||||||||||
Other | 111,504 | (1,306) | (39,493) | 70,705 | |||||||||||||||||||
Net Company capital allocated | $ | 1,113,345 | $ | 310,697 | $ | 20,105 | $ | 1,444,147 | |||||||||||||||
Company Recourse Leverage Ratio (4) | 2.6 | x | |||||||||||||||||||||
Portfolio Recourse Leverage Ratio (5) | 2.5 | x |
Single-Family | Multi- Family | Corporate/Other | Total | ||||||||||||||||||||
Residential loans | $ | 3,084,303 | $ | — | $ | — | $ | 3,084,303 | |||||||||||||||
Consolidated SLST CDOs | (593,737) | — | — | (593,737) | |||||||||||||||||||
Investment securities available for sale | 2,013,817 | — | — | 2,013,817 | |||||||||||||||||||
Multi-family loans | — | 95,792 | — | 95,792 | |||||||||||||||||||
Equity investments | — | 109,962 | 37,154 | 147,116 | |||||||||||||||||||
Equity investments in consolidated multi-family properties (1) | — | 211,214 | — | 211,214 | |||||||||||||||||||
Equity investments in disposal group held for sale (2) | — | 36,815 | — | 36,815 | |||||||||||||||||||
Single-family rental properties | 151,885 | — | — | 151,885 | |||||||||||||||||||
Total investment portfolio carrying value | 4,656,268 | 453,783 | 37,154 | 5,147,205 | |||||||||||||||||||
Liabilities: | |||||||||||||||||||||||
Repurchase agreements | (2,471,113) | — | — | (2,471,113) | |||||||||||||||||||
Residential loan securitization CDOs | (1,276,780) | — | — | (1,276,780) | |||||||||||||||||||
Senior unsecured notes | — | — | (98,111) | (98,111) | |||||||||||||||||||
Subordinated debentures | — | — | (45,000) | (45,000) | |||||||||||||||||||
Cash, cash equivalents and restricted cash (3) | 139,562 | — | 175,468 | 315,030 | |||||||||||||||||||
Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | — | (30,062) | — | (30,062) | |||||||||||||||||||
Other | 74,716 | (1,352) | (34,921) | 38,443 | |||||||||||||||||||
Net Company capital allocated | $ | 1,122,653 | $ | 422,369 | $ | 34,590 | $ | 1,579,612 | |||||||||||||||
Company Recourse Leverage Ratio (4) | 1.6x | ||||||||||||||||||||||
Portfolio Recourse Leverage Ratio (5) | 1.5x |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Interest income | $ | 108,361 | $ | 65,195 | $ | 43,166 | $ | 283,027 | $ | 179,871 | $ | 103,156 | |||||||||||||||||||||||
Interest expense | 88,124 | 48,406 | 39,718 | 225,883 | 130,145 | 95,738 | |||||||||||||||||||||||||||||
Net interest income | 20,237 | 16,789 | 3,448 | 57,144 | 49,726 | 7,418 | |||||||||||||||||||||||||||||
Net loss from real estate | (7,495) | (7,788) | 293 | (36,968) | (24,494) | (12,474) | |||||||||||||||||||||||||||||
Total other income (loss) | 52,875 | (85,943) | 138,818 | (10,527) | (80,115) | 69,588 | |||||||||||||||||||||||||||||
General and administrative expenses | 11,941 | 11,826 | 115 | 36,643 | 37,824 | (1,181) | |||||||||||||||||||||||||||||
Portfolio operating expenses | 8,531 | 5,161 | 3,370 | 23,672 | 17,882 | 5,790 | |||||||||||||||||||||||||||||
Debt issuance costs | 2,354 | — | 2,354 | 10,452 | — | 10,452 | |||||||||||||||||||||||||||||
Income (loss) from operations before income taxes | 42,791 | (93,929) | 136,720 | (61,118) | (110,589) | 49,471 | |||||||||||||||||||||||||||||
Income tax expense (benefit) | 2,325 | (56) | 2,381 | 2,556 | (59) | 2,615 | |||||||||||||||||||||||||||||
Net loss attributable to non-controlling interests | 2,383 | 9,364 | (6,981) | 33,034 | 19,957 | 13,077 | |||||||||||||||||||||||||||||
Net income (loss) attributable to Company | 42,849 | (84,509) | 127,358 | (30,640) | (90,573) | 59,933 | |||||||||||||||||||||||||||||
Preferred stock dividends | (10,439) | (10,435) | (4) | (31,317) | (31,394) | 77 | |||||||||||||||||||||||||||||
Gain on repurchase of preferred stock | — | 125 | (125) | — | 467 | (467) | |||||||||||||||||||||||||||||
Net income (loss) attributable to Company's common stockholders | 32,410 | (94,819) | 127,229 | (61,957) | (121,500) | 59,543 | |||||||||||||||||||||||||||||
Basic earnings (loss) per common share | $ | 0.36 | $ | (1.04) | $ | 1.40 | $ | (0.68) | $ | (1.33) | $ | 0.65 | |||||||||||||||||||||||
Diluted earnings (loss) per common share | $ | 0.36 | $ | (1.04) | $ | 1.40 | $ | (0.68) | $ | (1.33) | $ | 0.65 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Income from real estate | $ | 31,903 | $ | 42,391 | $ | (10,488) | $ | 106,446 | $ | 128,913 | $ | (22,467) | |||||||||||||||||||||||
Expenses related to real estate: | |||||||||||||||||||||||||||||||||||
Interest expense, mortgages payable on real estate | (12,676) | (21,604) | 8,928 | (49,996) | (68,158) | 18,162 | |||||||||||||||||||||||||||||
Depreciation expense on operating real estate | (8,131) | (6,204) | (1,927) | (30,564) | (18,371) | (12,193) | |||||||||||||||||||||||||||||
Amortization of lease intangibles related to operating real estate | — | — | — | (2,378) | — | (2,378) | |||||||||||||||||||||||||||||
Other real estate expenses | (18,591) | (22,371) | 3,780 | (60,476) | (66,878) | 6,402 | |||||||||||||||||||||||||||||
Total expenses related to real estate | (39,398) | (50,179) | 10,781 | (143,414) | (153,407) | 9,993 | |||||||||||||||||||||||||||||
Net loss from real estate | $ | (7,495) | $ | (7,788) | $ | 293 | $ | (36,968) | $ | (24,494) | $ | (12,474) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Residential loans and real estate owned | $ | (958) | $ | (1,638) | $ | 680 | $ | (18,492) | $ | 150 | $ | (18,642) | |||||||||||||||||||||||
Investment securities | (422) | (2,041) | 1,619 | (912) | (2,370) | 1,458 | |||||||||||||||||||||||||||||
Total realized losses, net | $ | (1,380) | $ | (3,679) | $ | 2,299 | $ | (19,404) | $ | (2,220) | $ | (17,184) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Residential loans | $ | 52,165 | $ | (21,418) | $ | 73,583 | $ | 46,929 | $ | 858 | $ | 46,071 | |||||||||||||||||||||||
Consolidated SLST | 6,753 | (9,325) | 16,078 | 7,259 | (19,354) | 26,613 | |||||||||||||||||||||||||||||
CDOs at fair value | (19,533) | — | (19,533) | (18,032) | — | (18,032) | |||||||||||||||||||||||||||||
Senior unsecured notes at fair value | (900) | — | (900) | (900) | — | (900) | |||||||||||||||||||||||||||||
Preferred equity and mezzanine loan investments | 213 | (17) | 230 | (4,581) | 949 | (5,530) | |||||||||||||||||||||||||||||
Investment securities | 58,251 | (30,535) | 88,786 | 10,371 | (38,191) | 48,562 | |||||||||||||||||||||||||||||
Total unrealized gains (losses), net | $ | 96,949 | $ | (61,295) | $ | 158,244 | $ | 41,046 | $ | (55,738) | $ | 96,784 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Unrealized (losses) gains on derivative instruments | $ | (56,282) | $ | 20,555 | $ | (76,837) | $ | (5,739) | $ | 34,553 | $ | (40,292) | |||||||||||||||||||||||
Realized (losses) gains on derivative instruments | (4,358) | 438 | (4,796) | 9,781 | 3,651 | 6,130 | |||||||||||||||||||||||||||||
Total (losses) gains on derivative instruments, net | $ | (60,640) | $ | 20,993 | $ | (81,633) | $ | 4,042 | $ | 38,204 | $ | (34,162) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Preferred return on preferred equity investments accounted for as equity | $ | 3,401 | $ | 4,484 | $ | (1,083) | $ | 10,440 | $ | 14,823 | $ | (4,383) | |||||||||||||||||||||||
Unrealized (losses) gains on preferred equity investments accounted for as equity | (4,537) | 194 | (4,731) | (5,230) | 837 | (6,067) | |||||||||||||||||||||||||||||
Loss from unconsolidated joint venture equity investments in multi-family properties | (421) | (2,622) | 2,201 | (4,485) | (3,937) | (548) | |||||||||||||||||||||||||||||
Income (loss) from entity that originates residential loans | 7,611 | — | 7,611 | 9,301 | (2,500) | 11,801 | |||||||||||||||||||||||||||||
Total income from equity investments | $ | 6,054 | $ | 2,056 | $ | 3,998 | $ | 10,026 | $ | 9,223 | $ | 803 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Impairment of real estate | $ | (7,823) | $ | (44,157) | $ | 36,334 | $ | (48,142) | $ | (71,296) | $ | 23,154 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Loss on reclassification of disposal group | $ | — | $ | — | $ | — | $ | (14,636) | $ | — | $ | (14,636) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Gain on sale of real estate | $ | 17,903 | $ | — | $ | 17,903 | $ | 18,164 | $ | 1,879 | $ | 16,285 | |||||||||||||||||||||||
Gain on de-consolidation of joint venture equity investment in Consolidated VIEs | 3,393 | — | 3,393 | 3,703 | — | 3,703 | |||||||||||||||||||||||||||||
Preferred equity and mezzanine loan premiums resulting from early redemption | 28 | 128 | (100) | 127 | 315 | (188) | |||||||||||||||||||||||||||||
Loss on extinguishment of collateralized debt obligations and mortgages payable on real estate | (1,699) | — | (1,699) | (2,391) | (693) | (1,698) | |||||||||||||||||||||||||||||
Provision for uncollectible accounts receivable | — | — | — | (3,207) | — | (3,207) | |||||||||||||||||||||||||||||
Miscellaneous income | 90 | 11 | 79 | 145 | 211 | (66) | |||||||||||||||||||||||||||||
Total other income | $ | 19,715 | $ | 139 | $ | 19,576 | $ | 16,541 | $ | 1,712 | $ | 14,829 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
General and Administrative Expenses | |||||||||||||||||||||||||||||||||||
Salaries, benefits and directors’ compensation | $ | 8,736 | $ | 8,649 | $ | 87 | $ | 26,340 | $ | 27,836 | $ | (1,496) | |||||||||||||||||||||||
Professional fees | 1,212 | 1,175 | 37 | 4,327 | 3,854 | 473 | |||||||||||||||||||||||||||||
Other | 1,993 | 2,002 | (9) | 5,976 | 6,134 | (158) | |||||||||||||||||||||||||||||
Total general and administrative expenses | $ | 11,941 | $ | 11,826 | $ | 115 | $ | 36,643 | $ | 37,824 | $ | (1,181) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Portfolio operating expenses | $ | 8,531 | $ | 5,161 | $ | 3,370 | $ | 23,672 | $ | 17,882 | $ | 5,790 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
Securitization transaction costs | $ | 2,354 | $ | — | $ | 2,354 | $ | 7,972 | $ | — | $ | 7,972 | |||||||||||||||||||||||
Senior unsecured notes transaction costs | — | — | — | 2,480 | — | 2,480 | |||||||||||||||||||||||||||||
Total debt issuance costs | $ | 2,354 | $ | — | $ | 2,354 | $ | 10,452 | $ | — | $ | 10,452 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||
2024 | 2023 | $ Change | 2024 | 2023 | $ Change | ||||||||||||||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS | $ | 32,410 | $ | (94,819) | $ | 127,229 | $ | (61,957) | $ | (121,500) | $ | 59,543 | |||||||||||||||||||||||
OTHER COMPREHENSIVE (LOSS) INCOME | |||||||||||||||||||||||||||||||||||
Decrease (increase) in fair value of available for sale securities | |||||||||||||||||||||||||||||||||||
Non-Agency RMBS | — | (65) | 65 | — | 143 | (143) | |||||||||||||||||||||||||||||
Total | — | (65) | 65 | — | 143 | (143) | |||||||||||||||||||||||||||||
Reclassification adjustment for net loss included in net loss | — | — | — | 4 | — | 4 | |||||||||||||||||||||||||||||
TOTAL OTHER COMPREHENSIVE (LOSS) INCOME | — | (65) | 65 | 4 | 143 | (139) | |||||||||||||||||||||||||||||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS | $ | 32,410 | $ | (94,884) | $ | 127,294 | $ | (61,953) | $ | (121,357) | $ | 59,404 |
Three Months Ended September 30, 2024 | Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||||||||||
Amount | Shares | Per Share (1) | Amount | Shares | Per Share (1) | ||||||||||||||||||||||||||||||
Beginning Balance | $ | 877,800 | 90,592 | $ | 9.69 | $ | 1,025,502 | 90,675 | $ | 11.31 | |||||||||||||||||||||||||
Common stock issuance, net (2) | 2,435 | (13) | 3,501 | 491 | |||||||||||||||||||||||||||||||
Common stock repurchases | — | — | (3,493) | (587) | |||||||||||||||||||||||||||||||
Balance after share activity | 880,235 | 90,579 | 9.72 | 1,025,510 | 90,579 | 11.32 | |||||||||||||||||||||||||||||
Adjustment of redeemable non-controlling interest to estimated redemption value | (4,230) | (0.05) | (18,221) | (0.20) | |||||||||||||||||||||||||||||||
Dividends and dividend equivalents declared | (18,378) | (0.20) | (55,299) | (0.61) | |||||||||||||||||||||||||||||||
Net change in accumulated other comprehensive loss: | |||||||||||||||||||||||||||||||||||
Investment securities available for sale (3) | — | — | 4 | — | |||||||||||||||||||||||||||||||
Net income (loss) attributable to Company's common stockholders | 32,410 | 0.36 | (61,957) | (0.68) | |||||||||||||||||||||||||||||||
Ending Balance | $ | 890,037 | 90,579 | $ | 9.83 | $ | 890,037 | 90,579 | $ | 9.83 |
Single-Family (8) | Multi- Family | Corporate/Other | Total | ||||||||||||||||||||
Adjusted Interest Income (1) (2) | $ | 97,233 | $ | 2,699 | $ | 1,054 | $ | 100,986 | |||||||||||||||
Adjusted Interest Expense (1) | (66,297) | — | (5,999) | (72,296) | |||||||||||||||||||
Adjusted Net Interest Income (Loss) (1) | $ | 30,936 | $ | 2,699 | $ | (4,945) | $ | 28,690 | |||||||||||||||
Average Interest Earning Assets (3) | $ | 5,841,444 | $ | 91,164 | $ | 103,275 | $ | 6,035,883 | |||||||||||||||
Average Interest Bearing Liabilities (4) | $ | 4,976,522 | $ | — | $ | 379,590 | $ | 5,356,112 | |||||||||||||||
Yield on Average Interest Earning Assets (1) (5) | 6.66 | % | 11.84 | % | 4.08 | % | 6.69 | % | |||||||||||||||
Average Financing Cost (1) (6) | (5.30) | % | — | (6.29) | % | (5.37) | % | ||||||||||||||||
Net Interest Spread (1) (7) | 1.36 | % | 11.84 | % | (2.21) | % | 1.32 | % |
Single-Family (8) | Multi- Family | Corporate/Other | Total | ||||||||||||||||||||
Adjusted Interest Income (1) (2) | $ | 55,389 | $ | 3,849 | $ | — | $ | 59,238 | |||||||||||||||
Adjusted Interest Expense (1) | (35,150) | — | (3,433) | (38,583) | |||||||||||||||||||
Adjusted Net Interest Income (Loss) (1) | $ | 20,239 | $ | 3,849 | $ | (3,433) | $ | 20,655 | |||||||||||||||
Average Interest Earning Assets (3) | $ | 3,801,646 | $ | 127,909 | $ | 1,000 | $ | 3,930,555 | |||||||||||||||
Average Interest Bearing Liabilities (4) | $ | 2,764,496 | $ | — | $ | 221,534 | $ | 2,986,030 | |||||||||||||||
Yield on Average Interest Earning Assets (1) (5) | 5.83 | % | 11.94 | % | — | 6.03 | % | ||||||||||||||||
Average Financing Cost (1) (6) | (5.04) | % | — | (6.15) | % | (5.13) | % | ||||||||||||||||
Net Interest Spread (1) (7) | 0.79 | % | 11.94 | % | (6.15) | % | 0.90 | % |
Single-Family (8) | Multi- Family | Corporate/Other | Total | ||||||||||||||||||||
Adjusted Interest Income (1) (2) | $ | 253,966 | $ | 8,072 | $ | 1,061 | $ | 263,099 | |||||||||||||||
Adjusted Interest Expense (1) | (168,109) | — | (12,771) | (180,880) | |||||||||||||||||||
Adjusted Net Interest Income (Loss) (1) | $ | 85,857 | $ | 8,072 | $ | (11,710) | $ | 82,219 | |||||||||||||||
Average Interest Earning Assets (3) | $ | 5,248,626 | $ | 94,306 | $ | 34,425 | $ | 5,377,357 | |||||||||||||||
Average Interest Bearing Liabilities (4) | $ | 4,368,101 | $ | — | $ | 273,195 | $ | 4,641,296 | |||||||||||||||
Yield on Average Interest Earning Assets (1) (5) | 6.45 | % | 11.41 | % | 4.11 | % | 6.52 | % | |||||||||||||||
Average Financing Cost (1) (6) | (5.14) | % | — | (6.24) | % | (5.21) | % | ||||||||||||||||
Net Interest Spread (1) (7) | 1.31 | % | 11.41 | % | (2.13) | % | 1.31 | % |
Single-Family (8) | Multi- Family | Corporate/Other | Total | ||||||||||||||||||||
Adjusted Interest Income (1) (2) | $ | 150,535 | $ | 11,036 | $ | 62 | $ | 161,633 | |||||||||||||||
Adjusted Interest Expense (1) | (97,224) | — | (9,287) | (106,511) | |||||||||||||||||||
Adjusted Net Interest Income (Loss) (1) | $ | 53,311 | $ | 11,036 | $ | (9,225) | $ | 55,122 | |||||||||||||||
Average Interest Earning Assets (3) | $ | 3,399,554 | $ | 127,746 | $ | 1,352 | $ | 3,528,652 | |||||||||||||||
Average Interest Bearing Liabilities (4) | $ | 2,406,727 | $ | — | $ | 190,736 | $ | 2,597,463 | |||||||||||||||
Yield on Average Interest Earning Assets (1) (5) | 5.90 | % | 11.52 | % | 6.12 | % | 6.11 | % | |||||||||||||||
Average Financing Cost (1) (6) | (5.40) | % | — | (6.51) | % | (5.48) | % | ||||||||||||||||
Net Interest Spread (1) (7) | 0.50 | % | 11.52 | % | (0.39) | % | 0.63 | % |
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
Single-Family | Multi-Family | Corporate/Other | Total | Single-Family | Multi-Family | Corporate/Other | Total | ||||||||||||||||||||||||||||||||||||||||
GAAP interest income | $ | 104,608 | $ | 2,699 | $ | 1,054 | $ | 108,361 | $ | 61,346 | $ | 3,849 | $ | — | $ | 65,195 | |||||||||||||||||||||||||||||||
GAAP interest expense | (81,214) | — | (6,910) | (88,124) | (44,101) | — | (4,305) | (48,406) | |||||||||||||||||||||||||||||||||||||||
GAAP total net interest income (loss) | $ | 23,394 | $ | 2,699 | $ | (5,856) | $ | 20,237 | $ | 17,245 | $ | 3,849 | $ | (4,305) | $ | 16,789 | |||||||||||||||||||||||||||||||
GAAP interest income | $ | 104,608 | $ | 2,699 | $ | 1,054 | $ | 108,361 | $ | 61,346 | $ | 3,849 | $ | — | $ | 65,195 | |||||||||||||||||||||||||||||||
Adjusted for: | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated SLST CDO interest expense | (7,375) | — | — | (7,375) | (5,957) | — | — | (5,957) | |||||||||||||||||||||||||||||||||||||||
Adjusted interest income | $ | 97,233 | $ | 2,699 | $ | 1,054 | $ | 100,986 | $ | 55,389 | $ | 3,849 | $ | — | $ | 59,238 | |||||||||||||||||||||||||||||||
GAAP interest expense | $ | (81,214) | $ | — | $ | (6,910) | $ | (88,124) | $ | (44,101) | $ | — | $ | (4,305) | $ | (48,406) | |||||||||||||||||||||||||||||||
Adjusted for: | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated SLST CDO interest expense | 7,375 | — | — | 7,375 | 5,957 | — | — | 5,957 | |||||||||||||||||||||||||||||||||||||||
Net interest benefit of interest rate swaps | 7,542 | — | 911 | 8,453 | 2,994 | — | 872 | 3,866 | |||||||||||||||||||||||||||||||||||||||
Adjusted interest expense | $ | (66,297) | $ | — | $ | (5,999) | $ | (72,296) | $ | (35,150) | $ | — | $ | (3,433) | $ | (38,583) | |||||||||||||||||||||||||||||||
Adjusted net interest income (loss) (1) | $ | 30,936 | $ | 2,699 | $ | (4,945) | $ | 28,690 | $ | 20,239 | $ | 3,849 | $ | (3,433) | $ | 20,655 |
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||||
Single-Family | Multi-Family | Corporate/Other | Total | Single-Family | Multi-Family | Corporate/Other | Total | ||||||||||||||||||||||||||||||||||||||||
GAAP interest income | $ | 273,894 | $ | 8,072 | $ | 1,061 | $ | 283,027 | $ | 168,773 | $ | 11,036 | $ | 62 | $ | 179,871 | |||||||||||||||||||||||||||||||
GAAP interest expense | (210,387) | — | (15,496) | (225,883) | (119,402) | — | (10,743) | (130,145) | |||||||||||||||||||||||||||||||||||||||
GAAP total net interest income (loss) | $ | 63,507 | $ | 8,072 | $ | (14,435) | $ | 57,144 | $ | 49,371 | $ | 11,036 | $ | (10,681) | $ | 49,726 | |||||||||||||||||||||||||||||||
GAAP interest income | $ | 273,894 | $ | 8,072 | $ | 1,061 | $ | 283,027 | $ | 168,773 | $ | 11,036 | $ | 62 | $ | 179,871 | |||||||||||||||||||||||||||||||
Adjusted for: | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated SLST CDO interest expense | (19,928) | — | — | (19,928) | (18,238) | — | — | (18,238) | |||||||||||||||||||||||||||||||||||||||
Adjusted interest income | $ | 253,966 | $ | 8,072 | $ | 1,061 | $ | 263,099 | $ | 150,535 | $ | 11,036 | $ | 62 | $ | 161,633 | |||||||||||||||||||||||||||||||
GAAP interest expense | $ | (210,387) | $ | — | $ | (15,496) | $ | (225,883) | $ | (119,402) | $ | — | $ | (10,743) | $ | (130,145) | |||||||||||||||||||||||||||||||
Adjusted for: | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated SLST CDO interest expense | 19,928 | — | — | 19,928 | 18,238 | — | — | 18,238 | |||||||||||||||||||||||||||||||||||||||
Net interest benefit of interest rate swaps | 22,350 | — | 2,725 | 25,075 | 3,940 | — | 1,456 | 5,396 | |||||||||||||||||||||||||||||||||||||||
Adjusted interest expense | $ | (168,109) | $ | — | $ | (12,771) | $ | (180,880) | $ | (97,224) | $ | — | $ | (9,287) | $ | (106,511) | |||||||||||||||||||||||||||||||
Adjusted net interest income (loss) (1) | $ | 85,857 | $ | 8,072 | $ | (11,710) | $ | 82,219 | $ | 53,311 | $ | 11,036 | $ | (9,225) | $ | 55,122 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Net income (loss) attributable to Company's common stockholders | $ | 32,410 | $ | (94,819) | $ | (61,957) | $ | (121,500) | |||||||||||||||
Add: | |||||||||||||||||||||||
Depreciation expense on operating real estate | 2,531 | 2,182 | 7,585 | 6,482 | |||||||||||||||||||
Undepreciated earnings (loss) | $ | 34,941 | $ | (92,637) | $ | (54,372) | $ | (115,018) | |||||||||||||||
Weighted average shares outstanding - basic | 90,582 | 90,984 | 90,895 | 91,163 | |||||||||||||||||||
Undepreciated earnings (loss) per common share | $ | 0.39 | $ | (1.02) | $ | (0.60) | $ | (1.26) |
September 30, 2024 | December 31, 2023 | ||||||||||
Company's stockholders' equity | $ | 1,444,147 | $ | 1,579,612 | |||||||
Preferred stock liquidation preference | (554,110) | (554,110) | |||||||||
GAAP book value | 890,037 | 1,025,502 | |||||||||
Add: | |||||||||||
Cumulative depreciation expense on real estate (1) | 19,180 | 21,801 | |||||||||
Cumulative amortization of lease intangibles related to real estate (1) | 4,903 | 14,897 | |||||||||
Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | 48,282 | 30,062 | |||||||||
Adjustment of amortized cost liabilities to fair value | 21,961 | 55,271 | |||||||||
Adjusted book value | $ | 984,363 | $ | 1,147,533 | |||||||
Common shares outstanding | 90,579 | 90,675 | |||||||||
GAAP book value per common share (2) | $ | 9.83 | $ | 11.31 | |||||||
Adjusted book value per common share (3) | $ | 10.87 | $ | 12.66 |
September 30, 2024 | December 31, 2023 | ||||||||||
Acquired residential loans | $ | 2,768,561 | $ | 2,329,443 | |||||||
Consolidated SLST | 1,008,583 | 754,860 | |||||||||
Total | $ | 3,777,144 | $ | 3,084,303 |
September 30, 2024 | |||||||||||||||||||||||||||||||||||
Number of Loans | Unpaid Principal | Fair Value | Weighted Average FICO | Weighted Average LTV (1) | Weighted Average Coupon | ||||||||||||||||||||||||||||||
Re-performing residential loan strategy | 3,534 | $ | 469,526 | $ | 460,815 | 637 | 54% | 5.2% | |||||||||||||||||||||||||||
Performing residential loan strategy | 2,671 | 615,689 | 548,786 | 740 | 59% | 4.2% | |||||||||||||||||||||||||||||
Business purpose bridge loan strategy | 2,205 | 1,179,617 | 1,157,493 | 742 | 64% | 10.4% | |||||||||||||||||||||||||||||
Business purpose rental loan strategy | 2,563 | 603,515 | 601,467 | 744 | 72% | 6.7% | |||||||||||||||||||||||||||||
Total | 10,973 | $ | 2,868,347 | $ | 2,768,561 | ||||||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||
Number of Loans | Unpaid Principal | Fair Value | Weighted Average FICO | Weighted Average LTV (1) | Weighted Average Coupon | ||||||||||||||||||||||||||||||
Re-performing residential loan strategy | 4,687 | $ | 626,316 | $ | 601,239 | 630 | 60% | 5.1% | |||||||||||||||||||||||||||
Performing residential loan strategy | 2,803 | 642,320 | 548,736 | 717 | 62% | 4.0% | |||||||||||||||||||||||||||||
Business purpose bridge loan strategy | 1,720 | 919,990 | 896,988 | 735 | 65% | 9.6% | |||||||||||||||||||||||||||||
Business purpose rental loan strategy | 1,111 | 311,663 | 282,480 | 749 | 68% | 5.1% | |||||||||||||||||||||||||||||
Total | 10,321 | $ | 2,500,289 | $ | 2,329,443 |
Loan to Value at Purchase (1) | September 30, 2024 | December 31, 2023 | |||||||||
50% or less | 9.6 | % | 13.6 | % | |||||||
>50% - 60% | 10.5 | % | 10.9 | % | |||||||
>60% - 70% | 22.3 | % | 22.4 | % | |||||||
>70% - 80% | 35.9 | % | 29.5 | % | |||||||
>80% - 90% | 12.6 | % | 11.8 | % | |||||||
>90% - 100% | 4.8 | % | 6.0 | % | |||||||
>100% | 4.3 | % | 5.8 | % | |||||||
Total | 100.0 | % | 100.0 | % |
FICO Scores at Purchase | September 30, 2024 | December 31, 2023 | |||||||||
550 or less | 6.0 | % | 9.1 | % | |||||||
551 to 600 | 5.2 | % | 7.9 | % | |||||||
601 to 650 | 5.7 | % | 8.3 | % | |||||||
651 to 700 | 15.2 | % | 15.6 | % | |||||||
701 to 750 | 26.4 | % | 24.0 | % | |||||||
751 to 800 | 33.4 | % | 28.0 | % | |||||||
801 and over | 8.1 | % | 7.1 | % | |||||||
Total | 100.0 | % | 100.0 | % |
Current Coupon | September 30, 2024 | December 31, 2023 | |||||||||
3.00% or less | 5.8 | % | 7.6 | % | |||||||
3.01% - 4.00% | 12.6 | % | 16.5 | % | |||||||
4.01% - 5.00% | 15.3 | % | 20.9 | % | |||||||
5.01% - 6.00% | 6.4 | % | 9.3 | % | |||||||
6.01% - 7.00% | 5.1 | % | 7.2 | % | |||||||
7.01% - 8.00% | 9.4 | % | 8.1 | % | |||||||
8.01% and over | 45.4 | % | 30.4 | % | |||||||
Total | 100.0 | % | 100.0 | % |
Delinquency Status | September 30, 2024 | December 31, 2023 | |||||||||
Current | 91.0 | % | 88.0 | % | |||||||
31 – 60 days | 1.6 | % | 2.2 | % | |||||||
61 – 90 days | 0.9 | % | 1.0 | % | |||||||
90+ days | 6.5 | % | 8.8 | % | |||||||
Total | 100.0 | % | 100.0 | % |
Origination Year | September 30, 2024 | December 31, 2023 | |||||||||
2007 or earlier | 14.8 | % | 22.4 | % | |||||||
2008 - 2016 | 3.0 | % | 4.4 | % | |||||||
2017 - 2020 | 12.2 | % | 15.7 | % | |||||||
2021 | 12.1 | % | 19.3 | % | |||||||
2022 | 13.0 | % | 21.4 | % | |||||||
2023 | 11.4 | % | 16.8 | % | |||||||
2024 | 33.5 | % | — | % | |||||||
Total | 100.0 | % | 100.0 | % |
September 30, 2024 | December 31, 2023 | ||||||||||
Current fair value | $ | 1,008,583 | $ | 754,860 | |||||||
Current unpaid principal balance | $ | 1,133,826 | $ | 892,546 | |||||||
Number of loans | 7,373 | 5,813 | |||||||||
Current average loan size | $ | 153,781 | $ | 153,543 | |||||||
Weighted average original loan term (in months) at purchase | 347 | 352 | |||||||||
Weighted average LTV at purchase | 62 | % | 68 | % | |||||||
Weighted average credit score at purchase | 769 | 701 | |||||||||
Current Coupon: | |||||||||||
3.00% or less | 5.1 | % | 2.5 | % | |||||||
3.01% – 4.00% | 35.6 | % | 38.5 | % | |||||||
4.01% – 5.00% | 40.5 | % | 39.5 | % | |||||||
5.01% – 6.00% | 11.1 | % | 11.8 | % | |||||||
6.01% and over | 7.7 | % | 7.7 | % | |||||||
Delinquency Status: | |||||||||||
Current | 69.6 | % | 72.6 | % | |||||||
31 - 60 | 13.9 | % | 12.9 | % | |||||||
61 - 90 | 6.2 | % | 5.0 | % | |||||||
90+ | 10.3 | % | 9.5 | % | |||||||
Origination Year: | |||||||||||
2005 or earlier | 27.4 | % | 31.1 | % | |||||||
2006 | 14.4 | % | 15.7 | % | |||||||
2007 | 19.8 | % | 21.5 | % | |||||||
2008 or later | 38.4 | % | 31.7 | % | |||||||
Geographic state concentration (greater than 5.0%): | |||||||||||
California | 11.6 | % | 10.7 | % | |||||||
New York | 10.7 | % | 10.0 | % | |||||||
Florida | 9.1 | % | 10.3 | % | |||||||
New Jersey | 6.7 | % | 7.6 | % | |||||||
Illinois | 6.4 | % | 7.2 | % |
Maximum Aggregate Uncommitted Principal Amount | Outstanding Repurchase Agreements (1) | Net Deferred Finance Costs (2) | Carrying Value of Repurchase Agreements | Carrying Value of Assets Pledged (3) | Weighted Average Rate | Weighted Average Months to Maturity (4) | |||||||||||||||||||||||||||||||||||
September 30, 2024 | $ | 2,775,000 | $ | 566,621 | $ | (1,103) | $ | 565,518 | $ | 750,346 | 7.19 | % | 6.39 | ||||||||||||||||||||||||||||
December 31, 2023 | $ | 2,225,000 | $ | 611,055 | $ | (2,005) | $ | 609,050 | $ | 805,082 | 7.87 | % | 13.89 |
Quarter Ended | Quarterly Average Balance | End of Quarter Balance | Maximum Balance at any Month-End | |||||||||||||||||
September 30, 2024 | $ | 656,976 | $ | 566,621 | $ | 812,828 | ||||||||||||||
June 30, 2024 | 521,269 | 505,542 | 576,119 | |||||||||||||||||
March 31, 2024 | 437,826 | 456,038 | 456,038 | |||||||||||||||||
December 31, 2023 | 559,118 | 611,055 | 611,055 | |||||||||||||||||
September 30, 2023 | 469,393 | 505,477 | 505,477 | |||||||||||||||||
June 30, 2023 | 524,264 | 481,947 | 579,475 | |||||||||||||||||
March 31, 2023 | 579,271 | 562,371 | 609,885 | |||||||||||||||||
December 31, 2022 | 833,517 | 688,487 | 1,076,747 | |||||||||||||||||
September 30, 2022 | 1,324,819 | 1,163,408 | 1,554,993 | |||||||||||||||||
June 30, 2022 | 1,386,714 | 1,566,926 | 1,566,926 | |||||||||||||||||
March 31, 2022 | 682,867 | 783,168 | 783,168 | |||||||||||||||||
September 30, 2024 | ||||||||||||||||||||||||||
Outstanding Face Amount | Carrying Value | Weighted Average Interest Rate (1)(2) | Stated Maturity (3) | |||||||||||||||||||||||
Consolidated SLST (4) (5) | $ | 884,509 | $ | 845,811 | 3.64 | % | 2059 - 2064 | |||||||||||||||||||
Residential loan securitizations at fair value (4) | $ | 994,220 | $ | 981,779 | 5.72 | % | 2029 - 2068 | |||||||||||||||||||
Residential loan securitizations at amortized cost, net | $ | 912,260 | $ | 902,038 | 4.34 | % | 2027 - 2062 |
December 31, 2023 | ||||||||||||||||||||||||||
Outstanding Face Amount | Carrying Value | Weighted Average Interest Rate (1) | Stated Maturity (3) | |||||||||||||||||||||||
Consolidated SLST (4) | $ | 652,933 | $ | 593,737 | 2.75 | % | 2059 | |||||||||||||||||||
Residential loan securitizations at amortized cost, net | $ | 1,292,015 | $ | 1,276,780 | 4.00 | % | 2026 - 2062 |
Outstanding Balance | Step-Up | Step-Up Date | Additional Step-Up | Additional Step-Up Date | ||||||||||||||||||||||
$ | 194,836 | 3.00% | July 2025 | 1.00% | July 2026 | |||||||||||||||||||||
$ | 1,149,882 | 1.00%, 1.50% or 2.00% | January 2025 - March 2027 | N/A | N/A |
September 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||
Unrealized | Weighted Average | ||||||||||||||||||||||||||||||||||||||||||||||
Investment Securities | Current Par Value | Amortized Cost | Gains | Losses | Fair Value | Coupon (1) | Yield (2) | Outstanding Repurchase Agreements | |||||||||||||||||||||||||||||||||||||||
Available for Sale (“AFS”) | |||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||
Fixed rate | $ | 2,699,210 | $ | 2,705,816 | $ | 49,119 | $ | (215) | $ | 2,754,720 | 5.86 | % | 5.76 | % | $ | 2,461,995 | |||||||||||||||||||||||||||||||
Adjustable rate | 136,998 | 135,430 | 2,892 | — | 138,322 | 5.47 | % | 5.51 | % | 131,752 | |||||||||||||||||||||||||||||||||||||
IO | 1,302,584 | 85,357 | 2,526 | (12,959) | 74,924 | 0.78 | % | 12.54 | % | 44,713 | |||||||||||||||||||||||||||||||||||||
Total Agency RMBS | 4,138,792 | 2,926,603 | 54,537 | (13,174) | 2,967,966 | 4.17 | % | 5.93 | % | 2,638,460 | |||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||
Senior | 40,284 | 40,284 | 197 | — | 40,481 | 8.07 | % | 8.03 | % | 29,105 | |||||||||||||||||||||||||||||||||||||
Subordinated | 11,836 | 11,190 | 65 | (2,836) | 8,419 | 4.07 | % | 4.72 | % | 2,940 | |||||||||||||||||||||||||||||||||||||
IO | 354,368 | 13,524 | 5,792 | — | 19,316 | 1.51 | % | 28.86 | % | — | |||||||||||||||||||||||||||||||||||||
Total Non-Agency RMBS | 406,488 | 64,998 | 6,054 | (2,836) | 68,216 | 1.88 | % | 14.74 | % | 32,045 | |||||||||||||||||||||||||||||||||||||
U.S. Treasury securities | 344,572 | 352,829 | 678 | (4,419) | 349,088 | 4.30 | % | 4.08 | % | 352,940 | |||||||||||||||||||||||||||||||||||||
Total - AFS | $ | 4,889,852 | 3,344,430 | 61,269 | (20,429) | 3,385,270 | 3.94 | % | 6.04 | % | 3,023,445 | ||||||||||||||||||||||||||||||||||||
Consolidated SLST | |||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||
Subordinated | $ | 247,065 | $ | 185,540 | $ | 5,146 | $ | (47,928) | $ | 142,758 | 4.57 | % | 5.14 | % | $ | 22,152 | |||||||||||||||||||||||||||||||
IO | 132,339 | 15,442 | — | (704) | 14,738 | 3.50 | % | 8.48 | % | — | |||||||||||||||||||||||||||||||||||||
Total Non-Agency RMBS | 379,404 | 200,982 | 5,146 | (48,632) | 157,496 | 4.18 | % | 5.41 | % | 22,152 | |||||||||||||||||||||||||||||||||||||
Total - Consolidated SLST | $ | 379,404 | $ | 200,982 | $ | 5,146 | $ | (48,632) | $ | 157,496 | 4.18 | % | 5.41 | % | $ | 22,152 | |||||||||||||||||||||||||||||||
Total Investment Securities | $ | 5,269,256 | $ | 3,545,412 | $ | 66,415 | $ | (69,061) | $ | 3,542,766 | 3.96 | % | 6.00 | % | $ | 3,045,597 |
December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Unrealized | Weighted Average | ||||||||||||||||||||||||||||||||||||||||||||||
Investment Securities | Current Par Value | Amortized Cost | Gains | Losses | Fair Value | Coupon (1) | Yield (2) | Outstanding Repurchase Agreements (3) | |||||||||||||||||||||||||||||||||||||||
Available for Sale (“AFS”) | |||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||
Fixed rate | $ | 1,756,343 | $ | 1,761,138 | $ | 21,581 | $ | (1,829) | $ | 1,780,890 | 5.74 | % | 5.64 | % | $ | 1,602,695 | |||||||||||||||||||||||||||||||
Adjustable rate | 149,052 | 147,460 | 1,741 | — | 149,201 | 5.48 | % | 5.35 | % | 137,084 | |||||||||||||||||||||||||||||||||||||
IO | 1,139,828 | 52,623 | 6,813 | (203) | 59,233 | 0.76 | % | 14.81 | % | 31,657 | |||||||||||||||||||||||||||||||||||||
Total Agency RMBS | 3,045,223 | 1,961,221 | 30,135 | (2,032) | 1,989,324 | 4.34 | % | 5.79 | % | 1,771,436 | |||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||
Senior | 35 | 35 | — | (4) | 31 | 3.65 | % | 3.60 | % | — | |||||||||||||||||||||||||||||||||||||
Subordinated | 8,164 | 7,526 | — | (4,281) | 3,245 | 4.61 | % | 7.39 | % | — | |||||||||||||||||||||||||||||||||||||
IO | 375,563 | 14,571 | 6,646 | — | 21,217 | 1.63 | % | 27.42 | % | — | |||||||||||||||||||||||||||||||||||||
Total Non-Agency RMBS | 383,762 | 22,132 | 6,646 | (4,285) | 24,493 | 1.70 | % | 20.27 | % | — | |||||||||||||||||||||||||||||||||||||
Total - AFS | $ | 3,428,985 | $ | 1,983,353 | $ | 36,781 | $ | (6,317) | $ | 2,013,817 | 3.64 | % | 6.20 | % | $ | 1,771,436 | |||||||||||||||||||||||||||||||
Consolidated SLST | |||||||||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||
Subordinated | $ | 238,017 | $ | 189,962 | $ | — | $ | (49,684) | $ | 140,278 | 4.44 | % | 4.01 | % | $ | 55,881 | |||||||||||||||||||||||||||||||
IO | 139,914 | 17,937 | — | (1,061) | 16,876 | 3.50 | % | 7.43 | % | — | |||||||||||||||||||||||||||||||||||||
Total Non-Agency RMBS | 377,931 | 207,899 | — | (50,745) | 157,154 | 4.09 | % | 4.32 | % | 55,881 | |||||||||||||||||||||||||||||||||||||
Total - Consolidated SLST | $ | 377,931 | $ | 207,899 | $ | — | $ | (50,745) | $ | 157,154 | 4.09 | % | 4.32 | % | $ | 55,881 | |||||||||||||||||||||||||||||||
Total Investment Securities | $ | 3,806,916 | $ | 2,191,252 | $ | 36,781 | $ | (57,062) | $ | 2,170,971 | 3.74 | % | 5.80 | % | $ | 1,827,317 |
Quarter Ended | Quarterly Average Balance | End of Quarter Balance | Maximum Balance at any Month-End | |||||||||||||||||
September 30, 2024 | $ | 2,772,203 | $ | 3,045,597 | $ | 3,045,597 | ||||||||||||||
June 30, 2024 | 2,202,770 | 2,447,851 | 2,447,851 | |||||||||||||||||
March 31, 2024 | 2,078,041 | 2,057,361 | 2,126,993 | |||||||||||||||||
December 31, 2023 | 1,851,577 | 1,862,063 | 1,870,941 | |||||||||||||||||
September 30, 2023 | 1,184,714 | 1,490,996 | 1,490,996 | |||||||||||||||||
June 30, 2023 | 492,473 | 664,459 | 664,459 | |||||||||||||||||
March 31, 2023 | 131,174 | 226,778 | 226,778 | |||||||||||||||||
December 31, 2022 | 50,077 | 50,077 | 50,077 | |||||||||||||||||
September 30, 2022 | 53,159 | 53,159 | 53,159 | |||||||||||||||||
June 30, 2022 | 132,712 | 129,331 | 138,301 | |||||||||||||||||
March 31, 2022 | 116,766 | 144,852 | 144,852 |
September 30, 2024 | ||||||||||||||||||||||||||
Outstanding Face Amount | Carrying Value | Interest Rate (1)(2) | Stated Maturity (3) | |||||||||||||||||||||||
Non-Agency RMBS re-securitization at fair value (4) | $ | 72,221 | $ | 72,638 | 7.38 | % | 2064 |
Outstanding Balance | Step-Up | Step-Up Date | ||||||||||||
$ | 72,221 | 3.00% | July 2027 |
September 30, 2024 | |||||||||||||||||||||||||||||
Count | Fair Value (1) (2) | Investment Amount (2) | Weighted Average Preferred Return Rate (3) | Weighted Average Remaining Life (Years) | |||||||||||||||||||||||||
Preferred equity investments | 19 | $ | 186,757 | $ | 196,967 | 12.75 | % | 3.7 | |||||||||||||||||||||
Preferred equity investment in Consolidated VIE (4) | 1 | 16,267 | 16,291 | 13.82 | % | 7.3 | |||||||||||||||||||||||
Total | 20 | $ | 203,024 | $ | 213,258 | 12.83 | % | 3.9 |
December 31, 2023 | |||||||||||||||||||||||||||||
Count | Fair Value (1) (2) | Investment Amount (2) | Weighted Average Preferred Return Rate (3) | Weighted Average Remaining Life (Years) | |||||||||||||||||||||||||
Preferred equity investments | 21 | $ | 200,034 | $ | 200,690 | 12.40 | % | 4.2 | |||||||||||||||||||||
Preferred equity investment in Consolidated VIE (4) | 1 | 11,706 | 11,732 | 13.50 | % | 8.0 | |||||||||||||||||||||||
Total | 22 | $ | 211,740 | $ | 212,422 | 12.46 | % | 4.4 |
September 30, 2024 | December 31, 2023 | |||||||||||||
Cash and cash equivalents | $ | 623 | $ | 1,300 | ||||||||||
Real estate, net | 53,716 | 54,439 | ||||||||||||
Lease intangible, net (a) | — | 2,378 | ||||||||||||
Other assets | 5,165 | 4,722 | ||||||||||||
Total assets | 59,504 | 62,839 | ||||||||||||
Mortgage payable on real estate, net | 45,118 | 45,142 | ||||||||||||
Other liabilities | 1,628 | 2,403 | ||||||||||||
Total liabilities | 46,746 | 47,545 | ||||||||||||
Non-controlling interest in Consolidated VIE | (3,509) | 3,588 | ||||||||||||
Preferred equity investment in Consolidated VIE | $ | 16,267 | $ | 11,706 |
September 30, 2024 | |||||||||||||||||||||||||||||||||||||||||
State | Count | Investment Amount | % Total | Weighted Average Coupon | Weighted Average LTV (1) | Weighted Average DSCR (2) | |||||||||||||||||||||||||||||||||||
Florida | 3 | $ | 53,001 | 24.8 | % | 13.1 | % | 82 | % | 0.76x | (3) | ||||||||||||||||||||||||||||||
Texas | 6 | 48,524 | 22.7 | % | 12.4 | % | 84 | % | 1.09x | ||||||||||||||||||||||||||||||||
Utah | 1 | 23,142 | 10.9 | % | 12.0 | % | 69 | % | N/A | (4) | |||||||||||||||||||||||||||||||
Arizona | 1 | 19,573 | 9.2 | % | 14.0 | % | 89 | % | 1.62x | ||||||||||||||||||||||||||||||||
Tennessee | 1 | 15,063 | 7.1 | % | 14.0 | % | 89 | % | 0.63x | (5) | |||||||||||||||||||||||||||||||
Other | 8 | 53,955 | 25.3 | % | 12.6 | % | 83 | % | 1.28x | ||||||||||||||||||||||||||||||||
Total | 20 | $ | 213,258 | 100.0 | % | 12.8 | % | 82 | % | 1.14x |
December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||
State | Count | Investment Amount | % Total | Weighted Average Coupon | Weighted Average LTV (1) | Weighted Average DSCR (2) | |||||||||||||||||||||||||||||||||||
Florida | 4 | $ | 55,753 | 26.3 | % | 13.0 | % | 77 | % | 1.27x | |||||||||||||||||||||||||||||||
Texas | 6 | 42,854 | 20.2 | % | 11.9 | % | 92 | % | 1.21x | ||||||||||||||||||||||||||||||||
Utah | 1 | 21,970 | 10.3 | % | 12.0 | % | 68 | % | N/A | (4) | |||||||||||||||||||||||||||||||
Arizona | 1 | 17,811 | 8.4 | % | 14.0 | % | 85 | % | 0.45x | (6) | |||||||||||||||||||||||||||||||
Tennessee | 1 | 14,525 | 6.8 | % | 11.0 | % | 90 | % | 1.27x | ||||||||||||||||||||||||||||||||
Other | 9 | 59,509 | 28.0 | % | 12.5 | % | 83 | % | 1.36x | ||||||||||||||||||||||||||||||||
Total | 22 | $ | 212,422 | 100.0 | % | 12.5 | % | 83 | % | 1.24x |
September 30, 2024 | December 31, 2023 | |||||||||||||
Cash and cash equivalents | $ | 6,194 | $ | 15,612 | ||||||||||
Real estate, net (1) | 610,967 | 979,934 | ||||||||||||
Lease intangible, net (2) | — | 2,378 | ||||||||||||
Assets of disposal group held for sale (3) | 197,665 | 426,017 | ||||||||||||
Other assets | 21,981 | 34,657 | ||||||||||||
Total assets | $ | 836,807 | $ | 1,458,598 | ||||||||||
Mortgages payable on real estate, net (4) | $ | 492,321 | $ | 784,421 | ||||||||||
Liabilities of disposal group held for sale (3) | 177,869 | 386,024 | ||||||||||||
Other liabilities | 14,917 | 21,797 | ||||||||||||
Total liabilities | $ | 685,107 | $ | 1,192,242 | ||||||||||
Redeemable non-controlling interest in Consolidated VIEs | $ | 21,826 | $ | 28,061 | ||||||||||
Less: Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | (48,282) | (30,062) | ||||||||||||
Non-controlling interest in Consolidated VIEs | 3,899 | 17,150 | ||||||||||||
Non-controlling interest in disposal group held for sale | 1,964 | 3,178 | ||||||||||||
Net equity investment (5) | $ | 172,293 | $ | 248,029 | ||||||||||
Less: Net equity in preferred equity investment in Consolidated VIE (6) | (16,267) | (11,706) | ||||||||||||
Net equity investment in Consolidated JVs and disposal group held for sale | $ | 156,026 | $ | 236,323 |
September 30, 2024 | ||||||||||||||||||||
State | Property Count | Ownership Interest | Fair Value | |||||||||||||||||
Texas | 2 | 70% | $ | 1,235 |
December 31, 2023 | ||||||||||||||||||||
State | Property Count | Ownership Interest | Fair Value | |||||||||||||||||
Texas | 2 | 70% | $ | 5,720 |
Market | Property Count | Occupancy % | Units | Rent per Unit (1) | LTV (2) | |||||||||||||||||||||||||||
Birmingham, AL | 1 | 96.7 | % | 429 | $ | 1,343 | 75.9 | % | ||||||||||||||||||||||||
Collierville, TN | 1 | 93.2 | % | 324 | 1,550 | 88.5 | % | |||||||||||||||||||||||||
Columbia, SC | 1 | 96.7 | % | 276 | 1,234 | 83.5 | % | |||||||||||||||||||||||||
Dallas, TX | 2 | 91.3 | % | 401 | 1,911 | 83.7 | % | |||||||||||||||||||||||||
Houston, TX | 2 | 93.6 | % | 392 | 1,205 | 77.6 | % | |||||||||||||||||||||||||
Little Rock, AR | 1 | 96.5 | % | 202 | 1,380 | 88.6 | % | |||||||||||||||||||||||||
Louisville, KY | 1 | 96.0 | % | 300 | 1,471 | 82.5 | % | |||||||||||||||||||||||||
Memphis, TN | 1 | 65.3 | % | (3) | 242 | 1,092 | 74.7 | % | ||||||||||||||||||||||||
Montgomery, AL | 1 | 96.4 | % | 252 | 1,054 | 76.8 | % | |||||||||||||||||||||||||
San Antonio, TX | 2 | 91.4 | % | 684 | 1,285 | 86.9 | % | |||||||||||||||||||||||||
St Petersburg, FL | 1 | 95.4 | % | 326 | 2,529 | 73.0 | % | |||||||||||||||||||||||||
Webster, TX | 1 | 94.3 | % | 366 | 968 | 78.2 | % | |||||||||||||||||||||||||
Total Count/Average | 15 | 92.6 | % | 4,194 | $ | 1,428 | 80.7 | % |
Market | Property Count | Occupancy % | Units | Rent per Unit (1) | LTV (2) | |||||||||||||||||||||||||||
Fort Myers, FL | 1 | 90.8 | % | 338 | $ | 1,569 | 77.3 | % | ||||||||||||||||||||||||
Oklahoma City, OK | 2 | 90.4 | % | 957 | 736 | 75.8 | % | |||||||||||||||||||||||||
Tampa, FL | 1 | 93.0 | % | 400 | 1,610 | 77.6 | % | |||||||||||||||||||||||||
Total Count/Average | 4 | 91.1 | % | 1,695 | $ | 1,113 | 76.7 | % |
September 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||||||||
Strategy | Ownership Interest | Fair Value | Ownership Interest | Fair Value | ||||||||||||||||||||||||||||
Constructive Loans, LLC | Residential Loans | 50% | $ | 46,455 | 50% | $ | 37,154 | |||||||||||||||||||||||||
Total | $ | 46,455 | $ | 37,154 |
September 30, 2024 | December 31, 2023 | |||||||||||||
8.000% Series D Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | $ | 147,745 | $ | 147,745 | ||||||||||
7.875% Series E Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | 177,697 | 177,697 | ||||||||||||
6.875% Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | 138,418 | 138,418 | ||||||||||||
7.000% Series G Cumulative Redeemable Preferred Stock | 71,585 | 71,585 | ||||||||||||
Common stock | 906 | 907 | ||||||||||||
Additional paid-in capital | 2,278,869 | 2,297,081 | ||||||||||||
Accumulated other comprehensive loss | — | (4) | ||||||||||||
Accumulated deficit | (1,371,073) | (1,253,817) | ||||||||||||
Company's stockholders' equity | $ | 1,444,147 | $ | 1,579,612 |
Changes in Interest Rates (basis points) | Changes in Adjusted Net Interest Income (1) (2) | |||||||
+200 | $ | (72,912) | ||||||
+100 | $ | (36,461) | ||||||
-100 | $ | 36,373 | ||||||
-200 | $ | 72,808 |
Fair Value Changes | ||||||||||||||
Changes in Interest Rates | Changes in Fair Value (1) | Percentage Change in Portfolio Fair Value (1) | ||||||||||||
(basis points) | (dollar amounts in thousands) | |||||||||||||
+200 | $(164,894) | (3.00)% | ||||||||||||
+100 | $(110,661) | (2.02)% | ||||||||||||
Base | — | |||||||||||||
-100 | $45,100 | 0.82% | ||||||||||||
-200 | $101,784 | 1.85% |
Exhibit | Description | |||||||
Articles of Amendment and Restatement of the Company, as amended (Incorporated by reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2023). | ||||||||
Third Amended and Restated Bylaws of the Company (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on November 22, 2022). | ||||||||
Articles Supplementary designating the Company’s 7.75% Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”) (Incorporated by reference to Exhibit 3.3 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on May 31, 2013). | ||||||||
Articles Supplementary classifying and designating 2,550,000 additional shares of the Series B Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 20, 2015). | ||||||||
Articles Supplementary classifying and designating the Company's 7.875% Series C Cumulative Redeemable Preferred Stock (the “Series C Preferred Stock”) (Incorporated by reference to Exhibit 3.5 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on April 21, 2015). | ||||||||
Articles Supplementary classifying and designating the Company's 8.00% Series D Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series D Preferred Stock”) (Incorporated by reference to Exhibit 3.6 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 10, 2017). | ||||||||
Articles Supplementary classifying and designating 2,460,000 additional shares of the Series C Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 29, 2019). | ||||||||
Articles Supplementary classifying and designating 2,650,000 additional shares of the Series D Preferred Stock (Incorporated by reference to Exhibit 3.3 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 29, 2019). | ||||||||
Articles Supplementary classifying and designating the Company's 7.875% Series E Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series E Preferred Stock”) (Incorporated by reference to Exhibit 3.9 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 15, 2019). | ||||||||
Articles Supplementary classifying and designating 3,000,000 additional shares of the Series E Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on November 27, 2019). | ||||||||
Articles Supplementary classifying and designating the Company’s 6.875% Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series F Preferred Stock”) (Incorporated by reference to Exhibit 3.9 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on July 6, 2021). | ||||||||
Articles Supplementary reclassifying and designating 6,600,000 authorized but unissued shares of the Series C Preferred Stock as additional shares of undesignated preferred stock, $0.01 par value per share, of the Company (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 5, 2021). | ||||||||
Articles Supplementary classifying and designating 2,000,000 additional shares of the Series F Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 11, 2021). | ||||||||
Articles Supplementary classifying and designating the Company’s 7.000% Series G Cumulative Redeemable Preferred Stock (the “Series G Preferred Stock”) (Incorporated by reference to Exhibit 3.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on November 23, 2021). | ||||||||
Articles Supplementary reclassifying and designating 6,000,000 authorized but unissued shares of the Series B Preferred Stock as additional shares of undesignated preferred stock, $0.01 par value per share, of the Company (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 23, 2021). | ||||||||
Articles Supplementary classifying and designating 2,000,000 additional shares of the Series G Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 2, 2022). | ||||||||
Form of Common Stock Certificate (Incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form S-11 (Registration No. 333-111668) filed with the Securities and Exchange Commission on June 18, 2004). | ||||||||
Form of Certificate representing the Series D Preferred Stock (Incorporated by reference to Exhibit 3.7 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 10, 2017). | ||||||||
Form of Certificate representing the Series E Preferred Stock (Incorporated by reference to Exhibit 3.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 15, 2019). | ||||||||
Form of Certificate representing the Series F Preferred Stock (Incorporated by reference to Exhibit 3.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on July 6, 2021). | ||||||||
Form of Certificate representing the Series G Preferred Stock (Incorporated by reference to Exhibit 3.11 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on November 23, 2021). | ||||||||
Indenture, dated January 23, 2017, between the Company and U.S. Bank National Association, as trustee (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 23, 2017). | ||||||||
Indenture, dated as of April 27, 2021, between the Company and UMB Bank National Association, as trustee (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on April 27, 2021). | ||||||||
Form of 5.75% Senior Notes due 2026 (Incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on April 27, 2021). | ||||||||
Second Supplemental Indenture, dated as of June 28, 2024, between the Company and U.S. Bank Trust Company, National Association, as trustee (Incorporated by reference to Exhibit 4.9 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on June 28, 2024). | ||||||||
Form of 9.125% Senior Notes Due 2029 (Incorporated by reference to Exhibit 4.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on June 28, 2024). | ||||||||
Certain instruments defining the rights of holders of long-term debt securities of the Company and its subsidiaries are omitted pursuant to Item 601(b)(4)(iii) of Regulation S-K. The Company hereby undertakes to furnish to the Securities and Exchange Commission, upon request, copies of any such instruments. | ||||||||
10.1*† | Form of 2024 Deferred Stock Unit Agreement. | |||||||
31.1* | Certification of the Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||||||
31.2* | Certification of the Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||||||
32.1** | Certification Pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |||||||
101.INS*** | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |||||||
101.SCH*** | Taxonomy Extension Schema Document | |||||||
101.CAL*** | Taxonomy Extension Calculation Linkbase Document | |||||||
101.DEF XBRL*** | Taxonomy Extension Definition Linkbase Document | |||||||
101.LAB*** | Taxonomy Extension Label Linkbase Document | |||||||
101.PRE*** | Taxonomy Extension Presentation Linkbase Document | |||||||
104 | The cover page for the Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2024 (formatted in Inline XBRL and contained in Exhibit 101). |
NEW YORK MORTGAGE TRUST, INC. | |||||||||||
Date: | November 1, 2024 | By: | /s/ Jason T. Serrano | ||||||||
Jason T. Serrano | |||||||||||
Chief Executive Officer | |||||||||||
(Principal Executive Officer) | |||||||||||
Date: | November 1, 2024 | By: | /s/ Kristine R. Nario-Eng | ||||||||
Kristine R. Nario-Eng | |||||||||||
Chief Financial Officer | |||||||||||
(Principal Financial and Accounting Officer) |
Participant: | [●] | ||||
Date of Grant: | [●] (the “Date of Grant”) | ||||
Total Number of Deferred Stock Units: | [●] | ||||
Vesting Schedule: | Except as expressly provided in Section 3 of the Agreement, the Plan and the other terms and conditions set forth herein, the DSUs shall become fully vested on the day immediately preceding the date of the Company’s annual meeting of stockholders that occurs in the calendar year immediately following the calendar year in which the Date of Grant occurs, so long as you continuously provide services to the Company or an Affiliate from the Date of Grant through such vesting date. |
Date: | November 1, 2024 | |||||||
/s/ Jason T. Serrano | ||||||||
Jason T. Serrano | ||||||||
Chief Executive Officer (Principal Executive Officer) |
Date: | November 1, 2024 | |||||||
/s/ Kristine R. Nario-Eng | ||||||||
Kristine R. Nario-Eng | ||||||||
Chief Financial Officer (Principal Financial and Accounting Officer) |
Date: | November 1, 2024 | |||||||
/s/ Jason T. Serrano | ||||||||
Jason T. Serrano | ||||||||
Chief Executive Officer (Principal Executive Officer) | ||||||||
Date: | November 1, 2024 | |||||||
/s/ Kristine R. Nario-Eng | ||||||||
Kristine R. Nario-Eng | ||||||||
Chief Financial Officer (Principal Financial and Accounting Officer) |