ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Maryland
|
27-5254382
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
245 Park Avenue, 26th Floor
New York, New York
|
10167
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Title of each class:
|
|
Trading Symbols:
|
|
Name of each exchange on which registered:
|
Common Stock, $0.01 par value per share
|
|
MITT
|
|
New York Stock Exchange (NYSE)
|
8.25% Series A Cumulative Redeemable Preferred Stock
|
|
MITT PrA
|
|
New York Stock Exchange (NYSE)
|
8.00% Series B Cumulative Redeemable Preferred Stock
|
|
MITT PrB
|
|
New York Stock Exchange (NYSE)
|
8.000% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock
|
|
MITT PrC
|
|
New York Stock Exchange (NYSE)
|
Large Accelerated filer
|
¨
|
Accelerated filer
|
ý
|
|
|
|
|
Non-Accelerated filer
|
¨
|
Smaller reporting company
|
¨
|
|
|
Emerging growth company
|
¨
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
Fixed rate securities (held as mortgage pass-through securities);
|
•
|
Sequential pay fixed rate collateralized mortgage obligations ("CMOs");
|
▪
|
CMOs are structured debt instruments representing interests in specified pools of mortgage loans subdivided into multiple classes, or tranches, of securities, with each tranche having different maturities or risk profiles.
|
•
|
Inverse Interest Only securities (CMOs where the holder is entitled only to the interest payments made on the mortgages underlying certain mortgage backed securities ("MBS") whose coupon has an inverse relationship to its benchmark rate, such as LIBOR);
|
•
|
Interest Only securities (CMOs where the holder is entitled only to the interest payments made on the mortgages underlying certain MBS "interest-only strips");
|
•
|
Certain Agency RMBS for which the underlying collateral is not identified until shortly (generally two days) before the purchase or sale settlement date ("TBAs"); and
|
•
|
Excess mortgage servicing rights ("Excess MSRs") whose underlying collateral is securitized in a trust held by a U.S. government agency or GSE.
|
▪
|
Excess MSRs are interests in an MSR, representing a portion of the interest payment collected from a pool of mortgage loans, net of a basic servicing fee paid to the mortgage servicer. An MSR provides a mortgage servicer with the right to service a mortgage loan or a pool of mortgages in exchange for a portion of the interest payments made on the mortgage or the underlying mortgages. An MSR is made up of two components: a basic servicing fee and an Excess MSR. The basic servicing fee is the compensation received by the mortgage servicer for the performance of its servicing duties.
|
•
|
Prime (weighted average credit score above 700)
|
•
|
Alt-A/Subprime
|
▪
|
Alt-A (weighted average credit score between 700 and 620); and
|
▪
|
Subprime (weighted average credit score below 620).
|
•
|
CRTs (described below)
|
•
|
Non-U.S. RMBS
|
▪
|
Non-Agency RMBS which are collateralized by non-U.S. mortgages.
|
•
|
Interest Only securities (Non-Agency RMBS backed by interest-only strips)
|
•
|
Excess MSRs whose underlying collateral is securitized in a trust not held by a U.S. government agency or GSE;
|
▪
|
Excess MSRs are grouped within "Interest Only and Excess MSR" throughout Part II, Item 7 of this Annual Report on Form 10-K and are grouped within Excess mortgage servicing rights or Excess MSRs in the "Notes to the Consolidated Financial Statements" included in Part II, Item 8 of this Annual Report on Form 10-K;
|
•
|
Re/Non-Performing Loans (described below)
|
•
|
Non-QM Loans (described below); and
|
•
|
Land Related Financing (described below).
|
•
|
Unguaranteed and unsecured mezzanine, junior mezzanine and first loss securities issued either by GSEs or issued by other third-party institutions to transfer their exposure to mortgage default risk to private investors. These securities reference a specific pool of newly originated single family mortgages from a specified time period (typically around the time of origination). The risk of loss on the reference pool of mortgages is transferred to investors who may experience losses when adverse credit events such as defaults, liquidations or delinquencies occur in the underlying mortgages. Owners of these securities generally receive an uncapped floating interest rate equal to a predetermined spread over one-month LIBOR.
|
•
|
RPLs or NPLs in securitized form that are issued by an entity in which we own an equity interest and that we hold alongside other private funds under the management of Angelo Gordon. The securitizations typically take the form of equity and various classes of notes. These investments are included in the "RMBS" and "Investments in debt and equity of affiliates" line items on our consolidated balance sheets.
|
•
|
RPLs or NPLs that we hold through interests in certain consolidated trusts. These investments are secured by residential real property, including prime, Alt-A, and subprime mortgage loans, and are included in the "Residential mortgage loans, at fair value" line item on our consolidated balance sheets.
|
•
|
Residential mortgage loans that do not qualify for the Consumer Finance Protection Bureau's (the "CFPB") safe harbor provision for "qualifying mortgages," or "QM," that we hold alongside other private funds under the management of Angelo Gordon. These investments are held in one of our unconsolidated subsidiaries, Mortgage Acquisition Trust I LLC ("MATT") (see the "Contractual obligations" section of this Part II, Item 7 for more detail), and are included in the "Investments in debt and equity of affiliates" line item on our consolidated balance sheets.
|
•
|
Non-QM loans in securitized form that are issued by MATT. The securitizations typically take the form of various classes of notes. These investments are included in the "Investments in debt and equity of affiliates" line item on our consolidated balance sheets.
|
•
|
First mortgage loans we originate to third party land developers and home builders for purposes of the acquisition and horizontal development of land. These loans may be held through our unconsolidated subsidiaries or in securitized form. These loans are included either in the "Investments in debt and equity of affiliates" or in the "RMBS" line items on our consolidated balance sheets.
|
•
|
Commercial mortgage-backed securities ("CMBS");
|
•
|
Interest Only securities (CMBS backed by interest-only strips);
|
•
|
Commercial real estate loans secured by commercial real property, including first mortgages, mezzanine loans, preferred equity, first or second lien loans, subordinate interests in first mortgages, bridge loans to be used in the acquisition, construction or redevelopment of a property and mezzanine financing secured by interests in commercial real estate; and
|
•
|
Freddie Mac K-Series (described below).
|
•
|
Fixed and floating-rate CMBS, including investment grade and non-investment grade classes. CMBS are secured by, or evidence ownership interest in, a single commercial mortgage loan or a pool of commercial mortgage loans.
|
•
|
CMBS, Interest-Only securities and CMBS principal-only securities which are regularly-issued by Freddie Mac as structured pass-through securities backed by multifamily mortgage loans. These K-Series feature a wide range of investor options which include guaranteed senior and interest-only bonds as well as unguaranteed senior, mezzanine, subordinate and interest-only bonds. Our K-Series portfolio includes unguaranteed senior, mezzanine, subordinate and interest-only bonds. These securities are included either in the "Investments in debt and equity of affiliates" or in the "CMBS" line items on our consolidated balance sheets depending on whether we hold these investments in unconsolidated subsidiaries alongside other Angelo Gordon funds or directly. Throughout Item 7 of this Annual Report on Form 10-K, we categorize our Freddie Mac K-Series interest-only bonds as part of our Interest-Only securities.
|
•
|
Disciplined adherence to risk-adjusted return. Our Manager deploys capital when it believes that risk-adjusted returns are attractive. In this analysis, our Manager considers the initial net interest spread of the investment, the cost of hedging and our ability to optimize returns over time through rebalancing activities. Our Manager’s management team has extensive experience implementing this approach.
|
•
|
Focus on multiple sectors. Our Manager looks for attractive investment opportunities in all major sectors of the U.S. mortgage and real estate markets and certain sectors of non-U.S. mortgage and real estate markets. Our management team evaluates investment opportunities in residential and commercial mortgage loans and securities and real estate. We believe this approach enables our Manager to identify attractive investments when it believes certain portions of the market are attractively priced or when investment opportunities in one or more sectors are scarce. By pursuing a broad investment strategy within the mortgage and real estate markets, we believe our investment portfolio is less exposed to dislocations in specific sectors of the market. We believe a diversified investment portfolio outperforms the traditional single strategy portfolios in the REIT market, with returns that are more resistant to changes in the interest rate and in the consumer credit environment.
|
•
|
Concurrent evaluation of interest rate and credit risk. Our Manager seeks to balance our portfolio with both credit risk-intensive assets and interest rate risk-intensive assets. Both of these primary risk types are evaluated against a common risk-adjusted return framework.
|
•
|
Active hedging and rebalancing of portfolio. Our Manager periodically evaluates our portfolio against pre-established risk tolerances and will take corrective action through asset sales, asset acquisitions, and dynamic hedging activities to bring the portfolio back within these risk tolerances. We believe this approach generates more attractive long-term returns than an approach that either attempts to hedge away a majority of the interest rate or credit risk in the portfolio at the time of acquisition, on the one end of the risk spectrum, or a highly speculative approach that does not attempt to hedge any of the interest rate or credit risk in the portfolio, on the other end of the risk spectrum.
|
•
|
Opportunistic approach to increased risk. Our Manager’s investment strategy is to preserve our ability to extend our risk-taking capacity during periods of changing market fundamentals.
|
•
|
No investment shall be made that would cause us to fail to qualify as a REIT for federal income tax purposes;
|
•
|
No investment shall be made that would cause us to be regulated as an investment company under the Investment Company Act; and
|
•
|
Our investments will be in our target assets.
|
•
|
adverse changes in national and local economic and market conditions;
|
•
|
the availability of affordable refinancing options; and
|
•
|
uninsured or under-insured property losses caused by rising sea levels, earthquakes, floods and other natural disasters.
|
•
|
overall macroeconomic conditions in the area in which the properties underlying the mortgages are located;
|
•
|
tenant mix and the success of tenant businesses;
|
•
|
property location, condition and management decisions;
|
•
|
competition from comparable types of properties; and
|
•
|
changes in laws that increase operating expenses or limit rents that may be charged.
|
•
|
tenant mix and tenant bankruptcies;
|
•
|
success of tenant businesses;
|
•
|
property management decisions, including with respect to capital improvements, particularly in older building structures;
|
•
|
property location and condition;
|
•
|
competition from other properties offering the same or similar services;
|
•
|
changes in laws that increase operating expenses or limit rents that may be charged;
|
•
|
any liabilities relating to environmental matters at the property;
|
•
|
changes in global, national, regional, or local economic conditions and/or specific industry segments;
|
•
|
global trade disruption, significant introductions of trade barriers and bilateral trade frictions;
|
•
|
declines in global, national, regional or local real estate values;
|
•
|
declines in global, national, regional or local rental or occupancy rates;
|
•
|
changes in interest rates, foreign exchange rates, and in the state of the credit and securitization markets and the debt and equity capital markets, including diminished availability or lack of debt financing for commercial real estate;
|
•
|
changes in real estate tax rates, tax credits and other operating expenses;
|
•
|
changes in governmental rules, regulations and fiscal policies, including income tax regulations and environmental legislation;
|
•
|
acts of God, terrorism, social unrest and civil disturbances, which may decrease the availability of or increase the cost of insurance or result in uninsured losses; and
|
•
|
adverse changes in zoning laws.
|
•
|
our lenders do not make financing arrangements available to us at acceptable rates;
|
•
|
certain of our lenders exit the repurchase market;
|
•
|
our lenders require that we pledge additional collateral to cover our borrowings, which we may be unable to do; or
|
•
|
we determine that the leverage would expose us to excessive risk.
|
•
|
our cash flow from operations may be insufficient to make required payments of principal and interest on the debt or we may fail to comply with any of the other debt covenants, which will likely result in (i) an acceleration of such debt (and any other debt containing a cross-default or cross-acceleration provision) that we may be unable to repay from internal funds or to refinance on favorable terms, or at all, (ii) our inability to borrow unused amounts under our financing agreements, even if we are current in payments on borrowings under those agreements and/or (iii) the loss of some or all of our assets to foreclosure or sale;
|
•
|
our debt increases our vulnerability to adverse economic and industry conditions with no assurance that investment yields will increase with higher financing costs;
|
•
|
we may be required to dedicate a substantial portion of our cash flow from operations to payments on our debt, thereby reducing funds available for operations, investments, stockholder distributions or other purposes; and
|
•
|
we may not be able to refinance debt that matures prior to the investment it was used to finance on favorable terms, or at all.
|
•
|
interest rate hedging can be expensive, particularly during periods of volatile interest rates;
|
•
|
available interest rate hedging may not correspond directly with the interest rate risk for which protection is sought;
|
•
|
the duration of the hedge may not match the duration of the related liability or asset;
|
•
|
the amount of income that a REIT may earn from hedging transactions to offset interest rate losses is limited by U.S. federal tax provisions governing REITs;
|
•
|
the credit quality of the hedging counterparty owing money on the hedge may be downgraded to such an extent that it impairs our ability to sell or assign our side of the hedging transaction;
|
•
|
the hedging counterparty owing the money in the hedging transaction may default on its obligation to pay; and
|
•
|
we hedge incorrectly.
|
•
|
interest rate and/or currency hedging can be expensive, particularly during periods of rising and volatile markets;
|
•
|
available interest rate hedges may not correspond directly with the interest rate risk for which protection is sought;
|
•
|
the duration of the hedges may not match the duration of the liabilities;
|
•
|
the amount of income that a REIT may earn from hedging transactions (other than hedging transactions that satisfy certain requirements of the Internal Revenue Code or that are done through a taxable REIT subsidiary ("TRS")) to offset interest rate losses is limited by U.S. federal tax provisions governing REITs;
|
•
|
the credit quality of the hedging counterparty owing money on the hedge may be downgraded to such an extent that it impairs our ability to sell or assign our side of the hedging transaction; and
|
•
|
the hedging counterparty owing money in the hedging transaction may default on its obligation to pay.
|
•
|
actual receipt of an improper benefit or profit in money, property or services; or
|
•
|
active and deliberate dishonesty by the director or officer that was established by a final judgment as being material to the cause of action.
|
2019
|
|
|
|
|
|
|
||
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
3/15/2019
|
|
3/29/2019
|
|
4/30/2019
|
|
$
|
0.50
|
|
6/14/2019
|
|
6/28/2019
|
|
7/31/2019
|
|
0.50
|
|
|
9/6/2019
|
|
9/30/2019
|
|
10/31/2019
|
|
0.45
|
|
|
12/13/2019
|
|
12/31/2019
|
|
1/31/2020
|
|
0.45
|
|
|
Total
|
|
|
|
|
|
$
|
1.90
|
|
2018
|
|
|
|
|
|
|
||
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
3/15/2018
|
|
3/29/2018
|
|
4/30/2018
|
|
$
|
0.475
|
|
6/18/2018
|
|
6/29/2018
|
|
7/31/2018
|
|
0.50
|
|
|
9/14/2018
|
|
9/28/2018
|
|
10/31/2018
|
|
0.50
|
|
|
12/14/2018
|
|
12/31/2018
|
|
1/31/2019
|
|
0.50
|
|
|
Total
|
|
|
|
|
|
$
|
1.975
|
|
Plan Category
|
|
Number of Securities to
be Issued Upon Exercise
of Outstanding Options,
Warrants and Rights
|
|
Weighted Average
Exercise Price of
Outstanding Options,
Warrants, and Rights
|
|
Number of Securities Remaining
Available for Future Issuance
Under Equity Compensation Plans
(Excluding Securities Reflected
in the First Column of this Table)
|
||||
Equity compensation plans approved by stockholders
|
|
—
|
|
|
$
|
—
|
|
|
17,921
|
|
Equity compensation plans not approved by stockholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
—
|
|
|
$
|
—
|
|
|
17,921
|
|
|
12/31/2014
|
|
12/31/2015
|
|
12/31/2016
|
|
12/31/2017
|
|
12/31/2018
|
|
12/31/2019
|
AG Mortgage Investment Trust, Inc.
|
$100
|
|
$79
|
|
$120
|
|
$148
|
|
$139
|
|
$151
|
S&P 500
|
$100
|
|
$101
|
|
$114
|
|
$138
|
|
$132
|
|
$174
|
FTSE NAREIT Mortgage REITs
|
$100
|
|
$91
|
|
$112
|
|
$134
|
|
$131
|
|
$158
|
(in thousands)
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate securities, at fair value:
|
|
|
|
|
|
|
|
|
|
||||||||||
Agency
|
$
|
2,315,439
|
|
|
$
|
1,988,280
|
|
|
$
|
2,247,161
|
|
|
$
|
1,057,664
|
|
|
$
|
1,201,442
|
|
Non-Agency
|
717,470
|
|
|
625,350
|
|
|
1,004,256
|
|
|
1,043,017
|
|
|
1,229,811
|
|
|||||
ABS
|
—
|
|
|
21,160
|
|
|
40,958
|
|
|
21,232
|
|
|
54,762
|
|
|||||
CMBS
|
416,923
|
|
|
261,385
|
|
|
220,169
|
|
|
211,653
|
|
|
148,949
|
|
|||||
Residential mortgage loans, at fair value
|
417,785
|
|
|
186,096
|
|
|
18,890
|
|
|
38,196
|
|
|
57,080
|
|
|||||
Commercial loans, at fair value
|
158,686
|
|
|
98,574
|
|
|
57,521
|
|
|
60,069
|
|
|
72,800
|
|
|||||
Investments in debt and equity of affiliates
|
156,311
|
|
|
84,892
|
|
|
99,696
|
|
|
72,216
|
|
|
43,040
|
|
|||||
Excess mortgage servicing rights, at fair value
|
17,775
|
|
|
26,650
|
|
|
5,084
|
|
|
413
|
|
|
425
|
|
|||||
Cash and cash equivalents
|
81,692
|
|
|
31,579
|
|
|
15,200
|
|
|
52,470
|
|
|
46,253
|
|
|||||
Total assets
|
4,347,817
|
|
|
3,548,926
|
|
|
3,789,295
|
|
|
2,628,645
|
|
|
3,164,076
|
|
|||||
Financing arrangements
|
3,233,468
|
|
|
2,720,488
|
|
|
3,004,407
|
|
|
1,900,510
|
|
|
2,034,963
|
|
|||||
Securitized debt
|
224,348
|
|
|
10,858
|
|
|
16,478
|
|
|
21,492
|
|
|
30,047
|
|
|||||
Dividend payable
|
14,734
|
|
|
14,372
|
|
|
13,392
|
|
|
13,158
|
|
|
13,496
|
|
|||||
Stockholders' equity
|
849,046
|
|
|
656,011
|
|
|
714,259
|
|
|
655,876
|
|
|
666,945
|
|
|
Year Ended
|
||||||||||||||||||
(in thousands, except per share data)
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest income
|
$
|
171,660
|
|
|
$
|
156,475
|
|
|
$
|
128,845
|
|
|
$
|
123,006
|
|
|
$
|
141,273
|
|
Interest expense
|
90,108
|
|
|
70,502
|
|
|
43,722
|
|
|
33,785
|
|
|
31,230
|
|
|||||
Total Net Interest Income
|
81,552
|
|
|
85,973
|
|
|
85,123
|
|
|
89,221
|
|
|
110,043
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Income/(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net realized gain/(loss)
|
(50,822
|
)
|
|
(39,450
|
)
|
|
(13,986
|
)
|
|
(10,391
|
)
|
|
(17,148
|
)
|
|||||
Net interest component of interest rate swaps
|
7,736
|
|
|
2,230
|
|
|
(7,763
|
)
|
|
(6,010
|
)
|
|
(13,205
|
)
|
|||||
Unrealized gain/(loss) on real estate securities and loans, net
|
83,832
|
|
|
(20,940
|
)
|
|
45,529
|
|
|
2,673
|
|
|
(32,492
|
)
|
|||||
Unrealized gain/(loss) on derivative and other instruments, net
|
(312
|
)
|
|
(13,538
|
)
|
|
19,813
|
|
|
8,613
|
|
|
(12,181
|
)
|
|||||
Foreign currency gain/(loss), net
|
(2,512
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Management fee to affiliate
|
9,825
|
|
|
9,544
|
|
|
9,835
|
|
|
9,809
|
|
|
9,971
|
|
|||||
Other operating expenses
|
18,638
|
|
|
14,885
|
|
|
10,965
|
|
|
10,291
|
|
|
12,357
|
|
|||||
Excise tax
|
531
|
|
|
1,500
|
|
|
1,500
|
|
|
1,513
|
|
|
1,500
|
|
|||||
Servicing fees
|
1,619
|
|
|
433
|
|
|
234
|
|
|
404
|
|
|
671
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity in earnings/(loss) from affiliates
|
7,644
|
|
|
15,593
|
|
|
12,622
|
|
|
1,519
|
|
|
3,398
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Income/(Loss) from Continuing Operations
|
97,338
|
|
|
3,504
|
|
|
118,558
|
|
|
63,683
|
|
|
13,818
|
|
|||||
Net Income/(Loss) from Discontinued Operations
|
(4,416
|
)
|
|
(1,936
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net Income/(Loss)
|
92,922
|
|
|
1,568
|
|
|
118,558
|
|
|
63,683
|
|
|
13,818
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividends on preferred stock (1)
|
16,122
|
|
|
13,469
|
|
|
13,469
|
|
|
13,469
|
|
|
13,469
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net Income/(Loss) Available to Common Stockholders
|
$
|
76,800
|
|
|
$
|
(11,901
|
)
|
|
$
|
105,089
|
|
|
$
|
50,214
|
|
|
$
|
349
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Share Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings/(Loss) Per Share - Basic
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing Operations
|
$
|
2.52
|
|
|
$
|
(0.35
|
)
|
|
$
|
3.77
|
|
|
$
|
1.80
|
|
|
$
|
0.01
|
|
Discontinued Operations
|
(0.13
|
)
|
|
(0.07
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total Earnings/(Loss) Per Common Share
|
$
|
2.39
|
|
|
$
|
(0.42
|
)
|
|
$
|
3.77
|
|
|
$
|
1.80
|
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings/(Loss) Per Share - Diluted
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing Operations
|
$
|
2.52
|
|
|
$
|
(0.35
|
)
|
|
$
|
3.77
|
|
|
$
|
1.80
|
|
|
$
|
0.01
|
|
Discontinued Operations
|
(0.13
|
)
|
|
(0.07
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total Earnings/(Loss) Per Common Share
|
$
|
2.39
|
|
|
$
|
(0.42
|
)
|
|
$
|
3.77
|
|
|
$
|
1.80
|
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividends Declared Per Share of Common Stock
|
$
|
1.90
|
|
|
$
|
1.975
|
|
|
$
|
2.00
|
|
|
$
|
1.90
|
|
|
$
|
2.275
|
|
|
Year Ended
|
|
Increase/(Decrease)
|
||||||||
|
December 31, 2019
|
|
December 31, 2018
|
|
|||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|||
Net Interest Income
|
|
|
|
|
|
|
|
|
|||
Interest income
|
$
|
171,660
|
|
|
$
|
156,475
|
|
|
$
|
15,185
|
|
Interest expense
|
90,108
|
|
|
70,502
|
|
|
19,606
|
|
|||
Total Net Interest Income
|
81,552
|
|
|
85,973
|
|
|
(4,421
|
)
|
|||
|
|
|
|
|
|
||||||
Other Income/(Loss)
|
|
|
|
|
|
|
|
|
|||
Net realized gain/(loss)
|
(50,822
|
)
|
|
(39,450
|
)
|
|
(11,372
|
)
|
|||
Net interest component of interest rate swaps
|
7,736
|
|
|
2,230
|
|
|
5,506
|
|
|||
Unrealized gain/(loss) on real estate securities and loans, net
|
83,832
|
|
|
(20,940
|
)
|
|
104,772
|
|
|||
Unrealized gain/(loss) on derivative and other instruments, net
|
(312
|
)
|
|
(13,538
|
)
|
|
13,226
|
|
|||
Foreign currency gain/(loss), net
|
(2,512
|
)
|
|
—
|
|
|
(2,512
|
)
|
|||
Other income
|
1,182
|
|
|
237
|
|
|
945
|
|
|||
Total Other Income/(Loss)
|
39,104
|
|
|
(71,461
|
)
|
|
110,565
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
|
|
|
|||
Management fee to affiliate
|
9,825
|
|
|
9,544
|
|
|
281
|
|
|||
Other operating expenses
|
18,638
|
|
|
14,885
|
|
|
3,753
|
|
|||
Equity based compensation to affiliate
|
349
|
|
|
239
|
|
|
110
|
|
|||
Excise tax
|
531
|
|
|
1,500
|
|
|
(969
|
)
|
|||
Servicing fees
|
1,619
|
|
|
433
|
|
|
1,186
|
|
|||
Total Expenses
|
30,962
|
|
|
26,601
|
|
|
4,361
|
|
|||
|
|
|
|
|
|
||||||
Income/(loss) before equity in earnings/(loss) from affiliates
|
89,694
|
|
|
(12,089
|
)
|
|
101,783
|
|
|||
|
|
|
|
|
|
||||||
Equity in earnings/(loss) from affiliates
|
7,644
|
|
|
15,593
|
|
|
(7,949
|
)
|
|||
Net Income/(Loss) from Continuing Operations
|
97,338
|
|
|
3,504
|
|
|
93,834
|
|
|||
Net Income/(Loss) from Discontinued Operations
|
(4,416
|
)
|
|
(1,936
|
)
|
|
(2,480
|
)
|
|||
Net Income/(Loss)
|
92,922
|
|
|
1,568
|
|
|
91,354
|
|
|||
|
|
|
|
|
|
||||||
Dividends on preferred stock
|
16,122
|
|
|
13,469
|
|
|
2,653
|
|
|||
|
|
|
|
|
|
||||||
Net Income/(Loss) Available to Common Stockholders
|
$
|
76,800
|
|
|
$
|
(11,901
|
)
|
|
$
|
88,701
|
|
|
Year Ended
|
||||||
|
December 31, 2019
|
|
December 31, 2018
|
||||
Sale of real estate securities
|
$
|
29,858
|
|
|
$
|
(54,987
|
)
|
Sale of loans and loans transferred to or sold from Other assets
|
1,042
|
|
|
2,352
|
|
||
Settlement of derivatives and other instruments
|
(64,181
|
)
|
|
21,099
|
|
||
OTTI
|
(17,541
|
)
|
|
(7,914
|
)
|
||
Total Net realized gain/(loss)
|
$
|
(50,822
|
)
|
|
$
|
(39,450
|
)
|
|
|
Year Ended
|
||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Non Investment Related Expenses
|
|
|
|
|
||||
Affiliate reimbursement - Operating expenses
|
|
$
|
6,873
|
|
|
$
|
6,517
|
|
Professional Fees
|
|
1,982
|
|
|
2,124
|
|
||
D&O insurance
|
|
697
|
|
|
708
|
|
||
Directors' compensation
|
|
880
|
|
|
854
|
|
||
Other
|
|
1,034
|
|
|
952
|
|
||
Total Corporate Expenses (1)
|
|
11,466
|
|
|
11,155
|
|
||
|
|
|
|
|
||||
Investment Related Expenses
|
|
|
|
|
||||
Affiliate expense reimbursement - Deal related expenses
|
|
609
|
|
|
446
|
|
||
Affiliate expense reimbursement - Transaction related expenses and deal related performance fees (2)
|
|
42
|
|
|
228
|
|
||
Professional fees
|
|
186
|
|
|
137
|
|
||
Residential mortgage loan related expenses
|
|
1,312
|
|
|
723
|
|
||
Transaction related expenses and deal related performance fees (2)
|
|
4,491
|
|
|
1,808
|
|
||
Other
|
|
532
|
|
|
388
|
|
||
Total Investment Expenses (1)
|
|
7,172
|
|
|
3,730
|
|
||
Total Other operating expenses
|
|
$
|
18,638
|
|
|
$
|
14,885
|
|
(1)
|
Total Corporate Expenses and Total Investment Expenses for the three months ended December 31, 2019 were $3.2 million and $1.8 million, respectively. Total Corporate Expenses and Total Investment Expenses for the three months ended December 31, 2018 were $2.7 million and $2.0 million, respectively.
|
(2)
|
For the years ended December 31, 2019 and December 31, 2018, total transaction related expenses and deal related performance fees were $4.5 million and $2.1 million, respectively. For the year ended December 31, 2019, the $4.5 million was comprised of $4.5 million and $42.0 thousand per the chart above as well as a de minimis amount of deferred financing costs that are included within interest expense. For the year ended December 31, 2018, the $2.1 million was
|
|
|
Year Ended
|
|
Increase/(Decrease)
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
||||
Net Interest Income
|
|
|
|
|
|
|
|
|
||||
Interest income
|
|
$
|
156,475
|
|
|
$
|
128,845
|
|
|
$
|
27,630
|
|
Interest expense
|
|
70,502
|
|
|
43,722
|
|
|
26,780
|
|
|||
Total Net Interest Income
|
|
85,973
|
|
|
85,123
|
|
|
850
|
|
|||
|
|
|
|
|
|
|
||||||
Other Income/(Loss)
|
|
|
|
|
|
|
|
|
||||
Net realized gain/(loss)
|
|
(39,450
|
)
|
|
(13,986
|
)
|
|
(25,464
|
)
|
|||
Net interest component of interest rate swaps
|
|
2,230
|
|
|
(7,763
|
)
|
|
9,993
|
|
|||
Unrealized gain/(loss) on real estate securities and loans, net
|
|
(20,940
|
)
|
|
45,529
|
|
|
(66,469
|
)
|
|||
Unrealized gain/(loss) on derivative and other instruments, net
|
|
(13,538
|
)
|
|
19,813
|
|
|
(33,351
|
)
|
|||
Other income
|
|
237
|
|
|
55
|
|
|
182
|
|
|||
Total Other Income/(Loss)
|
|
(71,461
|
)
|
|
43,648
|
|
|
(115,109
|
)
|
|||
|
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
|
|
|
||||
Management fee to affiliate
|
|
9,544
|
|
|
9,835
|
|
|
(291
|
)
|
|||
Other operating expenses
|
|
14,885
|
|
|
10,965
|
|
|
3,920
|
|
|||
Equity based compensation to affiliate
|
|
239
|
|
|
301
|
|
|
(62
|
)
|
|||
Excise tax
|
|
1,500
|
|
|
1,500
|
|
|
—
|
|
|||
Servicing fees
|
|
433
|
|
|
234
|
|
|
199
|
|
|||
Total Expenses
|
|
26,601
|
|
|
22,835
|
|
|
3,766
|
|
|||
|
|
|
|
|
|
|
||||||
Income/(loss) before equity in earnings/(loss) from affiliates
|
|
(12,089
|
)
|
|
105,936
|
|
|
(118,025
|
)
|
|||
|
|
|
|
|
|
|
||||||
Equity in earnings/(loss) from affiliates
|
|
15,593
|
|
|
12,622
|
|
|
2,971
|
|
|||
Net Income/(Loss) from Continuing Operations
|
|
3,504
|
|
|
118,558
|
|
|
(115,054
|
)
|
|||
Net Income/(Loss) from Discontinued Operations
|
|
(1,936
|
)
|
|
—
|
|
|
(1,936
|
)
|
|||
Net Income/(Loss)
|
|
1,568
|
|
|
118,558
|
|
|
(116,990
|
)
|
|||
|
|
|
|
|
|
|
||||||
Dividends on preferred stock
|
|
13,469
|
|
|
13,469
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Net Income/(Loss) Available to Common Stockholders
|
|
$
|
(11,901
|
)
|
|
$
|
105,089
|
|
|
$
|
(116,990
|
)
|
|
|
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Sale of real estate securities
|
|
$
|
(54,987
|
)
|
|
$
|
196
|
|
Sale of loans and loans transferred to or sold from Other assets
|
|
2,352
|
|
|
2,972
|
|
||
Settlement of derivatives and other instruments
|
|
21,099
|
|
|
(9,228
|
)
|
||
OTTI
|
|
(7,914
|
)
|
|
(7,926
|
)
|
||
Total Net realized gain/(loss)
|
|
$
|
(39,450
|
)
|
|
$
|
(13,986
|
)
|
|
|
Year Ended
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Non Investment Related Expenses
|
|
|
|
|
||||
Affiliate reimbursement - Operating expenses
|
|
$
|
6,517
|
|
|
$
|
6,120
|
|
Professional Fees
|
|
2,124
|
|
|
1,525
|
|
||
D&O insurance
|
|
708
|
|
|
722
|
|
||
Directors' compensation
|
|
854
|
|
|
549
|
|
||
Other
|
|
952
|
|
|
772
|
|
||
Total Corporate Expenses (1)
|
|
11,155
|
|
|
9,688
|
|
||
|
|
|
|
|
||||
Investment Related Expenses
|
|
|
|
|
||||
Affiliate expense reimbursement - Deal related expenses
|
|
446
|
|
|
170
|
|
||
Affiliate expense reimbursement - Transaction related expenses and deal related performance fees (2)
|
|
228
|
|
|
—
|
|
||
Professional fees
|
|
137
|
|
|
93
|
|
||
Residential mortgage loan related expenses
|
|
723
|
|
|
761
|
|
||
Transaction related expenses and deal related performance fees (2)
|
|
1,808
|
|
|
102
|
|
||
Other
|
|
388
|
|
|
151
|
|
||
Total Investment Expenses (1)
|
|
3,730
|
|
|
1,277
|
|
||
Total Other operating expenses
|
|
$
|
14,885
|
|
|
$
|
10,965
|
|
(1)
|
Total Corporate Expenses and Total Investment Expenses for the three months ended December 31, 2018 were $2.7 million and $2.0 million, respectively. Total Corporate Expenses and Total Investment Expenses for the three months ended December 31, 2017 were $2.3 million and $0.4 million, respectively.
|
(2)
|
For the years ended December 31, 2018 and December 31, 2017, total transaction related expenses and deal related performance fees were $2.1 million and $0.1 million, respectively. For the year ended December 31, 2018, the $2.1 million was comprised of $1.8 million and $0.2 million per the above as well as $0.1 million of deferred financing costs that are included within interest expense. Refer to our "Core Earnings" section below for more detail on transaction related expenses and deal related performance fees for the year ended December 31, 2017.
|
December 31, 2019
|
|
|
|
|
|
|
|
|
||||
Weighted Average
|
|
GAAP Investment
Portfolio
|
|
Other Assets
|
|
Investments in Debt and Equity of Affiliates
|
|
Investment Portfolio (a)
|
||||
Yield
|
|
4.57
|
%
|
|
—
|
%
|
|
6.75
|
%
|
|
4.82
|
%
|
Cost of Funds (b)
|
|
2.23
|
%
|
|
—
|
%
|
|
3.94
|
%
|
|
2.35
|
%
|
Net Interest Margin
|
|
2.34
|
%
|
|
—
|
%
|
|
2.81
|
%
|
|
2.47
|
%
|
Leverage Ratio (c)
|
|
4.1x
|
|
|
N/A
|
|
|
(d)
|
|
|
4.1x
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
||||
Weighted Average
|
|
GAAP Investment
Portfolio
|
|
Other Assets
|
|
Investments in Debt and Equity of Affiliates
|
|
Investment Portfolio (a)
|
||||
Yield
|
|
5.29
|
%
|
|
—
|
%
|
|
6.49
|
%
|
|
5.37
|
%
|
Cost of Funds (b)
|
|
2.82
|
%
|
|
—
|
%
|
|
5.79
|
%
|
|
2.96
|
%
|
Net Interest Margin
|
|
2.47
|
%
|
|
—
|
%
|
|
0.70
|
%
|
|
2.41
|
%
|
Leverage Ratio (c)
|
|
4.2x
|
|
|
N/A
|
|
|
(d)
|
|
|
4.4x
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
||||
Weighted Average
|
|
GAAP Investment
Portfolio
|
|
Other Assets
|
|
Investments in Debt and Equity of Affiliates
|
|
Investment Portfolio (a)
|
||||
Yield
|
|
4.45
|
%
|
|
10.03
|
%
|
|
12.32
|
%
|
|
4.64
|
%
|
Cost of Funds (b)
|
|
2.26
|
%
|
|
—
|
%
|
|
3.80
|
%
|
|
2.26
|
%
|
Net Interest Margin
|
|
2.19
|
%
|
|
10.03
|
%
|
|
8.52
|
%
|
|
2.38
|
%
|
Leverage Ratio (c)
|
|
4.2x
|
|
|
N/A
|
|
|
(d)
|
|
|
4.4x
|
|
(a)
|
Excludes any net TBA position.
|
(b)
|
Includes cost of non-recourse financing arrangements. Non-recourse financing arrangements include securitized debt.
|
(c)
|
The leverage ratio on our GAAP Investment Portfolio represents GAAP leverage. The leverage ratio on our investment portfolio represents Economic Leverage as defined below in the "Financing Activities" section.
|
(d)
|
Refer to the "Financing activities" section below for an aggregate breakout of leverage.
|
|
Year Ended
|
||||||||||
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Net Income/(loss) available to common stockholders
|
$
|
76,800
|
|
|
$
|
(11,901
|
)
|
|
$
|
105,089
|
|
Add (Deduct):
|
|
|
|
|
|
||||||
Net realized (gain)/loss
|
50,822
|
|
|
39,450
|
|
|
13,986
|
|
|||
Unrealized (gain)/loss on real estate securities and loans, net
|
(83,832
|
)
|
|
20,940
|
|
|
(45,529
|
)
|
|||
Unrealized (gain)/loss on derivative and other instruments, net
|
312
|
|
|
13,538
|
|
|
(19,813
|
)
|
|||
Transaction related expenses and deal related performance fees (a)(b)(c)
|
4,517
|
|
|
2,137
|
|
|
—
|
|
|||
Equity in (earnings)/loss from affiliates
|
(7,644
|
)
|
|
(15,593
|
)
|
|
(12,622
|
)
|
|||
Net interest income and expenses from equity method investments (d)
|
6,005
|
|
|
6,701
|
|
|
7,573
|
|
|||
Foreign currency (gain)/loss, net
|
2,512
|
|
|
—
|
|
|
—
|
|
|||
Net (income)/loss from discontinued operations
|
4,416
|
|
|
1,936
|
|
|
—
|
|
|||
Dollar roll income
|
1,012
|
|
|
1,598
|
|
|
3,099
|
|
|||
Other income
|
(27
|
)
|
|
—
|
|
|
—
|
|
|||
Core Earnings
|
$
|
54,893
|
|
|
$
|
58,806
|
|
|
$
|
51,783
|
|
|
|
|
|
|
|
||||||
Core Earnings, per Diluted Share
|
$
|
1.70
|
|
|
$
|
2.07
|
|
|
$
|
1.86
|
|
(a)
|
For the year ended December 31, 2017 and the three months ended March 31, 2018, the above chart was not adjusted for transaction related expenses of $0.3 million and $0.1 million, respectively. Neither had a material impact on Core Earnings for those periods. Our policy with respect to transaction related expenses was modified in Q2 2018.
|
(b)
|
For the year ended December 31, 2017 and the six months ended June 30, 2018, the above chart was not adjusted for deal related performance fees of $0.1 million. Neither had a material impact on Core Earnings for those periods. Our policy with respect to deal related performance fees was modified in Q3 2018.
|
(c)
|
Refer to changes in Interest expense and Other operating expenses in our "Results of Operations" section above for a breakout of transaction related expenses and deal related performance fees for the years ended December 31, 2019 and December 31, 2018.
|
(d)
|
For the years ended December 31, 2019, December 31, 2018, and December 31, 2017, $(8.5) million or $(0.26) per share, $0.5 million or $0.02 per share, and $1.1 million or $0.04 per share, respectively, of realized and unrealized changes in the fair value of Arc Home's net mortgage servicing rights and corresponding derivatives were excluded from Core Earnings per diluted share as a result of our modification to the definition and calculation of Core Earnings in Q4 2018.
|
|
|
Fair Value
|
|
Percent of Investment Portfolio Fair Value
|
|
Leverage Ratio (a)
|
||||||||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||
Agency RMBS
|
|
$
|
2,333,626
|
|
|
$
|
2,015,586
|
|
|
52.8
|
%
|
|
58.9
|
%
|
|
7.1x
|
|
7.0x
|
Residential Investments
|
|
1,493,869
|
|
|
1,019,116
|
|
|
33.8
|
%
|
|
29.8
|
%
|
|
2.7x
|
|
3.3x
|
||
Commercial Investments
|
|
589,709
|
|
|
365,052
|
|
|
13.4
|
%
|
|
10.7
|
%
|
|
2.1x
|
|
2.4x
|
||
ABS
|
|
—
|
|
|
21,160
|
|
|
—
|
%
|
|
0.6
|
%
|
|
N/A
|
|
1.0x
|
||
Total: Investment Portfolio
|
|
$
|
4,417,204
|
|
|
$
|
3,420,914
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
4.1x
|
|
4.4x
|
Investments in Debt and Equity of Affiliates (b)
|
|
$
|
373,126
|
|
|
$
|
213,419
|
|
|
N/A
|
|
|
N/A
|
|
|
(c)
|
|
(c)
|
Total: GAAP Investment Portfolio
|
|
$
|
4,044,078
|
|
|
$
|
3,207,495
|
|
|
N/A
|
|
|
N/A
|
|
|
4.1x
|
|
4.2x
|
(a)
|
The leverage ratio on our investment portfolio represents Economic Leverage as defined below in the "Financing Activities" section and is calculated by dividing each investment type's total recourse financing arrangements by its allocated equity (described in the chart below). The Economic Leverage Ratio excludes any non-recourse financing arrangements, including securitized debt. The leverage ratio on our Agency RMBS includes any net receivables on TBA. The leverage ratio on our GAAP Investment Portfolio represents GAAP leverage.
|
(b)
|
Certain Re/Non-Performing Loans held in securitized form are presented net of non-recourse securitized debt.
|
(c)
|
Refer to the "Financing activities" section below for an aggregate breakout of leverage.
|
|
|
Allocated Equity
|
|
Percent of Equity
|
||||||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||
Agency RMBS
|
|
$
|
295,358
|
|
|
$
|
257,454
|
|
|
34.8
|
%
|
|
39.2
|
%
|
Residential Investments
|
|
359,923
|
|
|
241,284
|
|
|
42.4
|
%
|
|
36.8
|
%
|
||
Commercial Investments
|
|
193,765
|
|
|
109,159
|
|
|
22.8
|
%
|
|
16.6
|
%
|
||
ABS
|
|
—
|
|
|
10,293
|
|
|
—
|
%
|
|
1.6
|
%
|
||
Discontinued Operations
|
|
—
|
|
|
37,821
|
|
|
—
|
%
|
|
5.8
|
%
|
||
Total
|
|
$
|
849,046
|
|
|
$
|
656,011
|
|
|
100.0
|
%
|
|
100.0
|
%
|
Instrument
|
|
Current Face
|
|
Amortized Cost
|
|
Unrealized Mark-to-
Market
|
|
Fair Value (1)
|
|
Weighted Average
Coupon (2)
|
|
Weighted
Average Yield
|
|
Weighted Average
Life (Years) (3)
|
||||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
30 Year Fixed Rate
|
|
$
|
2,125,067
|
|
|
$
|
2,184,190
|
|
|
$
|
57,108
|
|
|
$
|
2,241,298
|
|
|
3.73
|
%
|
|
3.17
|
%
|
|
5.85
|
Inverse Interest Only
|
|
217,031
|
|
|
37,611
|
|
|
627
|
|
|
38,238
|
|
|
4.37
|
%
|
|
6.66
|
%
|
|
4.97
|
||||
Interest Only
|
|
259,161
|
|
|
35,333
|
|
|
570
|
|
|
35,903
|
|
|
3.56
|
%
|
|
5.02
|
%
|
|
4.01
|
||||
Excess MSR (4)
|
|
3,042,841
|
|
|
20,188
|
|
|
(2,001
|
)
|
|
18,187
|
|
|
N/A
|
|
|
8.33
|
%
|
|
5.56
|
||||
Total Agency RMBS
|
|
5,644,100
|
|
|
2,277,322
|
|
|
56,304
|
|
|
2,333,626
|
|
|
3.77
|
%
|
|
3.30
|
%
|
|
5.57
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Credit Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Prime (5)
|
|
297,932
|
|
|
213,056
|
|
|
28,831
|
|
|
241,887
|
|
|
4.92
|
%
|
|
7.44
|
%
|
|
11.63
|
||||
Alt-A/Subprime (5)
|
|
141,464
|
|
|
110,605
|
|
|
12,107
|
|
|
122,712
|
|
|
4.40
|
%
|
|
6.89
|
%
|
|
8.23
|
||||
Credit Risk Transfer
|
|
270,397
|
|
|
270,988
|
|
|
8,967
|
|
|
279,955
|
|
|
5.17
|
%
|
|
5.27
|
%
|
|
5.66
|
||||
Non-U.S.RMBS
|
|
44,867
|
|
|
54,340
|
|
|
3,391
|
|
|
57,731
|
|
|
3.21
|
%
|
|
3.58
|
%
|
|
2.53
|
||||
Interest Only and Excess MSR (4)
|
|
244,115
|
|
|
1,592
|
|
|
(376
|
)
|
|
1,216
|
|
|
0.77
|
%
|
|
7.73
|
%
|
|
6.34
|
||||
Re/Non-Performing Loans
|
|
605,844
|
|
|
493,734
|
|
|
16,449
|
|
|
510,183
|
|
|
4.14
|
%
|
|
6.48
|
%
|
|
6.56
|
||||
Non-QM Loans
|
|
1,141,131
|
|
|
250,087
|
|
|
4,189
|
|
|
254,276
|
|
|
1.69
|
%
|
|
5.35
|
%
|
|
1.71
|
||||
Land Related Financing
|
|
25,607
|
|
|
25,395
|
|
|
514
|
|
|
25,909
|
|
|
12.27
|
%
|
|
12.40
|
%
|
|
3.00
|
||||
Total Residential Investments
|
|
2,771,357
|
|
|
1,419,797
|
|
|
74,072
|
|
|
1,493,869
|
|
|
3.53
|
%
|
|
6.24
|
%
|
|
4.99
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CMBS
|
|
277,020
|
|
|
262,233
|
|
|
784
|
|
|
263,017
|
|
|
4.87
|
%
|
|
5.57
|
%
|
|
4.07
|
||||
Freddie Mac K-Series
|
|
235,810
|
|
|
100,427
|
|
|
17,723
|
|
|
118,150
|
|
|
5.01
|
%
|
|
11.34
|
%
|
|
8.34
|
||||
Interest Only (6)
|
|
3,650,693
|
|
|
46,606
|
|
|
3,250
|
|
|
49,856
|
|
|
0.23
|
%
|
|
6.64
|
%
|
|
3.02
|
||||
Commercial Real Estate Loans (7)
|
|
158,686
|
|
|
158,000
|
|
|
686
|
|
|
158,686
|
|
|
6.82
|
%
|
|
7.17
|
%
|
|
1.92
|
||||
Total Commercial Investments
|
|
4,322,209
|
|
|
567,266
|
|
|
22,443
|
|
|
589,709
|
|
|
0.82
|
%
|
|
7.25
|
%
|
|
3.33
|
||||
Total Credit Investments
|
|
7,093,566
|
|
|
1,987,063
|
|
|
96,515
|
|
|
2,083,578
|
|
|
1.74
|
%
|
|
6.53
|
%
|
|
3.98
|
||||
Total: Investment Portfolio
|
|
$
|
12,737,666
|
|
|
$
|
4,264,385
|
|
|
$
|
152,819
|
|
|
$
|
4,417,204
|
|
|
2.34
|
%
|
|
4.82
|
%
|
|
4.69
|
Investments in Debt and Equity of Affiliates
|
|
$
|
1,676,838
|
|
|
$
|
361,992
|
|
|
$
|
11,134
|
|
|
$
|
373,126
|
|
|
1.82
|
%
|
|
6.75
|
%
|
|
2.71
|
Total: GAAP Investment Portfolio
|
|
$
|
11,060,828
|
|
|
$
|
3,902,393
|
|
|
$
|
141,685
|
|
|
$
|
4,044,078
|
|
|
2.41
|
%
|
|
4.57
|
%
|
|
4.94
|
(1)
|
Refer to "Off-balance sheet arrangements" section below and Note 2 to the "Notes of the Consolidated Financial Statements" section for more detail on what is included in our "Investments in debt and equity of affiliates" line item on our consolidated balance sheet and a discussion of Investments in debt and equity of affiliates.
|
(2)
|
Equity residuals, principal only securities and Excess MSRs with a zero coupon rate are excluded from this calculation.
|
(3)
|
Weighted average life is based on projected life. Typically, actual maturities of investments and loans are shorter than stated contractual maturities. Maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(4)
|
Within Agency RMBS, Excess MSRs whose underlying collateral is securitized in a trust held by a U.S. government agency or GSE. Within Residential Investments, Excess MSRs whose underlying collateral is securitized in a trust not held by a U.S. government agency or GSE.
|
(5)
|
Non-Agency RMBS with credit scores above 700, between 700 and 620 and below 620 at origination are classified as Prime, Alt-A, and Subprime, respectively. The weighted average credit scores of our Prime and Alt-A/Subprime Non-Agency RMBS were 719 and 674, respectively.
|
(6)
|
Comprised of Freddie Mac K-Series interest-only bonds.
|
(7)
|
Yield on Commercial Real Estate Loans includes any exit fees.
|
Instrument
|
|
Current Face
|
|
Amortized Cost
|
|
Unrealized Mark-to-
Market
|
|
Fair Value (1)
|
|
Weighted Average
Coupon (2)
|
|
Weighted
Average Yield
|
|
Weighted Average
Life (Years)(3)
|
||||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
30 Year Fixed Rate
|
|
$
|
1,781,995
|
|
|
$
|
1,832,745
|
|
|
$
|
(2,630
|
)
|
|
$
|
1,830,115
|
|
|
4.08
|
%
|
|
3.66
|
%
|
|
8.82
|
Fixed Rate CMO
|
|
44,418
|
|
|
44,745
|
|
|
(388
|
)
|
|
44,357
|
|
|
3.00
|
%
|
|
2.79
|
%
|
|
3.95
|
||||
Inverse Interest Only
|
|
310,065
|
|
|
52,952
|
|
|
(594
|
)
|
|
52,358
|
|
|
3.68
|
%
|
|
9.84
|
%
|
|
6.83
|
||||
Interest Only
|
|
370,679
|
|
|
62,132
|
|
|
(682
|
)
|
|
61,450
|
|
|
3.55
|
%
|
|
6.67
|
%
|
|
5.20
|
||||
Excess MSR (4)
|
|
3,723,025
|
|
|
27,043
|
|
|
263
|
|
|
27,306
|
|
|
N/A
|
|
|
10.45
|
%
|
|
6.76
|
||||
Total Agency RMBS
|
|
6,230,182
|
|
|
2,019,617
|
|
|
(4,031
|
)
|
|
2,015,586
|
|
|
3.94
|
%
|
|
3.98
|
%
|
|
7.24
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Credit Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Prime (5)
|
|
388,021
|
|
|
287,754
|
|
|
28,637
|
|
|
316,391
|
|
|
4.83
|
%
|
|
7.19
|
%
|
|
10.95
|
||||
Alt-A/Subprime (5)
|
|
209,887
|
|
|
126,206
|
|
|
11,789
|
|
|
137,995
|
|
|
4.76
|
%
|
|
6.81
|
%
|
|
7.28
|
||||
Credit Risk Transfer
|
|
144,215
|
|
|
144,409
|
|
|
5,259
|
|
|
149,668
|
|
|
6.13
|
%
|
|
6.26
|
%
|
|
5.97
|
||||
Interest Only and Excess MSR (4)
|
|
337,908
|
|
|
3,373
|
|
|
(65
|
)
|
|
3,308
|
|
|
0.63
|
%
|
|
22.02
|
%
|
|
5.51
|
||||
Re/Non-Performing Loans
|
|
369,803
|
|
|
294,803
|
|
|
3,624
|
|
|
298,427
|
|
|
4.86
|
%
|
|
7.71
|
%
|
|
5.73
|
||||
Non-QM Loans
|
|
109,960
|
|
|
112,939
|
|
|
388
|
|
|
113,327
|
|
|
6.14
|
%
|
|
5.06
|
%
|
|
2.89
|
||||
Total Residential Investments
|
|
1,559,794
|
|
|
969,484
|
|
|
49,632
|
|
|
1,019,116
|
|
|
4.58
|
%
|
|
6.97
|
%
|
|
7.01
|
||||
Commercial Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CMBS
|
|
172,095
|
|
|
131,159
|
|
|
(1,330
|
)
|
|
129,829
|
|
|
6.14
|
%
|
|
6.74
|
%
|
|
3.64
|
||||
Freddie Mac K-Series
|
|
202,176
|
|
|
70,590
|
|
|
14,694
|
|
|
85,284
|
|
|
5.89
|
%
|
|
12.24
|
%
|
|
9.56
|
||||
Interest Only (6)
|
|
3,534,050
|
|
|
48,398
|
|
|
2,967
|
|
|
51,365
|
|
|
0.23
|
%
|
|
6.87
|
%
|
|
3.43
|
||||
Commercial Real Estate Loans (7)
|
|
98,574
|
|
|
98,573
|
|
|
1
|
|
|
98,574
|
|
|
7.45
|
%
|
|
7.65
|
%
|
|
0.92
|
||||
Total Commercial Investments
|
|
4,006,895
|
|
|
348,720
|
|
|
16,332
|
|
|
365,052
|
|
|
0.65
|
%
|
|
8.29
|
%
|
|
3.69
|
||||
ABS
|
|
22,125
|
|
|
21,946
|
|
|
(786
|
)
|
|
21,160
|
|
|
9.49
|
%
|
|
10.22
|
%
|
|
5.38
|
||||
Total Credit Investments
|
|
5,588,814
|
|
|
1,340,150
|
|
|
65,178
|
|
|
1,405,328
|
|
|
1.66
|
%
|
|
7.36
|
%
|
|
4.62
|
||||
Total: Investment Portfolio
|
|
$
|
11,818,996
|
|
|
$
|
3,359,767
|
|
|
$
|
61,147
|
|
|
$
|
3,420,914
|
|
|
2.41
|
%
|
|
5.37
|
%
|
|
6.00
|
Investments in Debt and Equity of Affiliates
|
|
$
|
544,914
|
|
|
$
|
212,349
|
|
|
$
|
1,070
|
|
|
$
|
213,419
|
|
|
3.29
|
%
|
|
6.49
|
%
|
|
5.10
|
Total: GAAP Investment Portfolio
|
|
$
|
11,274,082
|
|
|
$
|
3,147,418
|
|
|
$
|
60,077
|
|
|
$
|
3,207,495
|
|
|
2.38
|
%
|
|
5.29
|
%
|
|
6.04
|
(1)
|
Refer to "Off-balance sheet arrangements" section below and Note 2 to the 'Notes of the Consolidated Financial Statements" section for more detail on what is included in our "Investments in debt and equity of affiliates" line item on our consolidated balance sheet and a discussion of Investments in debt and equity of affiliates.
|
(2)
|
Equity residuals, principal only securities and Excess MSRs with a zero coupon rate are excluded from this calculation.
|
(3)
|
Weighted average life is based on projected life. Typically, actual maturities of investments and loans are shorter than stated contractual maturities. Maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(4)
|
Within Agency RMBS, Excess MSRs whose underlying collateral is securitized in a trust held by a U.S. government agency or GSE. Within Residential Investments, Excess MSRs whose underlying collateral is securitized in a trust not held by a U.S. government agency or GSE.
|
(5)
|
Non-Agency RMBS with credit scores above 700, between 700 and 620 and below 620 at origination are classified as Prime, Alt-A, and Subprime, respectively. The weighted average credit scores of our Prime and Alt-A/Subprime Non-Agency RMBS were 719 and 665, respectively.
|
(6)
|
Comprised of Freddie Mac K-Series interest-only bonds.
|
(7)
|
Yield on Commercial Real Estate Loans includes any exit fees.
|
|
|
Fair Value
|
|
CPR (1)(2)
|
||||||||||
Agency RMBS
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||
30 Year Fixed Rate
|
|
$
|
2,241,298
|
|
|
$
|
1,830,115
|
|
|
8.1
|
%
|
|
5.5
|
%
|
Fixed Rate CMO (3)
|
|
—
|
|
|
44,357
|
|
|
8.2
|
%
|
|
6.5
|
%
|
||
ARM (4)
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
11.0
|
%
|
||
Inverse Interest Only
|
|
38,238
|
|
|
52,358
|
|
|
11.7
|
%
|
|
6.6
|
%
|
||
Interest Only
|
|
35,903
|
|
|
61,450
|
|
|
10.3
|
%
|
|
7.5
|
%
|
||
Total/Weighted Average
|
|
$
|
2,315,439
|
|
|
$
|
1,988,280
|
|
|
8.2
|
%
|
|
5.9
|
%
|
(1)
|
Represents the weighted average monthly CPRs published during the year for our in-place portfolio during the same period.
|
(2)
|
Source: Bloomberg.
|
(3)
|
We held Fixed Rate CMOs during 2019, but sold them prior to December 31, 2019.
|
(4)
|
We held ARMs during 2018, but sold them prior to December 31, 2018.
|
|
|
Fair Value
|
||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Non-Agency RMBS (1)
|
|
$
|
835,325
|
|
|
$
|
716,197
|
|
CMBS (2)
|
|
431,023
|
|
|
266,478
|
|
||
ABS
|
|
—
|
|
|
21,160
|
|
||
Total Credit securities
|
|
1,266,348
|
|
|
1,003,835
|
|
||
|
|
|
|
|
||||
Residential loans (3)
|
|
658,544
|
|
|
302,919
|
|
||
Commercial real estate loans
|
|
158,686
|
|
|
98,574
|
|
||
Total loans
|
|
817,230
|
|
|
401,493
|
|
||
|
|
|
|
|
||||
Total Credit investments
|
|
$
|
2,083,578
|
|
|
$
|
1,405,328
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
$
|
372,571
|
|
|
$
|
212,555
|
|
Total GAAP Credit Portfolio
|
|
$
|
1,711,007
|
|
|
$
|
1,192,773
|
|
(1)
|
Includes investments in Prime, Alt-A/Subprime, Credit Risk Transfer, Non-U.S RMBS, Interest-Only and Excess MSR, Re/Non-Performing Loans, Non-QM Loans, and Land Related Financing held in securitized form.
|
(2)
|
Includes CMBS, Freddie Mac K-Series, and Interest-Only investments.
|
(3)
|
Includes Re/Non-Performing Loans, Non-QM Loans, and Land Related Financing not held in securitized form.
|
Credit Securities:
|
|
Current Face
|
|
Amortized Cost
|
|
Unrealized Mark-to-
Market
|
|
Fair Value (1)
|
|
Weighted Average
Coupon (2)
|
|
Weighted
Average Yield
|
|
Weighted Average
Life (Years) (3)
|
||||||||||
Pre 2009
|
|
$
|
278,125
|
|
|
$
|
198,225
|
|
|
$
|
25,099
|
|
|
$
|
223,324
|
|
|
5.07
|
%
|
|
7.12
|
%
|
|
12.67
|
2010
|
|
1,070
|
|
|
948
|
|
|
42
|
|
|
990
|
|
|
1.97
|
%
|
|
6.68
|
%
|
|
2.94
|
||||
2011
|
|
4,812
|
|
|
4,302
|
|
|
29
|
|
|
4,331
|
|
|
4.44
|
%
|
|
5.73
|
%
|
|
4.93
|
||||
2012
|
|
3,740
|
|
|
3,062
|
|
|
510
|
|
|
3,572
|
|
|
4.05
|
%
|
|
7.61
|
%
|
|
3.42
|
||||
2013
|
|
76,869
|
|
|
17,724
|
|
|
1,367
|
|
|
19,091
|
|
|
2.18
|
%
|
|
7.06
|
%
|
|
2.58
|
||||
2014
|
|
974,525
|
|
|
38,454
|
|
|
4,320
|
|
|
42,774
|
|
|
0.31
|
%
|
|
10.46
|
%
|
|
0.56
|
||||
2015
|
|
895,235
|
|
|
108,425
|
|
|
17,520
|
|
|
125,945
|
|
|
0.84
|
%
|
|
9.24
|
%
|
|
4.22
|
||||
2016
|
|
1,139,729
|
|
|
80,162
|
|
|
11,595
|
|
|
91,757
|
|
|
0.60
|
%
|
|
8.67
|
%
|
|
4.57
|
||||
2017
|
|
1,054,591
|
|
|
176,767
|
|
|
8,632
|
|
|
185,399
|
|
|
0.88
|
%
|
|
6.43
|
%
|
|
4.27
|
||||
2018
|
|
275,234
|
|
|
104,090
|
|
|
3,040
|
|
|
107,130
|
|
|
2.08
|
%
|
|
5.48
|
%
|
|
5.77
|
||||
2019
|
|
1,498,432
|
|
|
449,682
|
|
|
12,353
|
|
|
462,035
|
|
|
2.07
|
%
|
|
6.05
|
%
|
|
2.73
|
||||
Total: Credit Securities
|
|
$
|
6,202,362
|
|
|
$
|
1,181,841
|
|
|
$
|
84,507
|
|
|
$
|
1,266,348
|
|
|
1.24
|
%
|
|
6.92
|
%
|
|
3.78
|
Investments in Debt and Equity of Affiliates
|
|
$
|
1,311,008
|
|
|
$
|
123,152
|
|
|
$
|
8,803
|
|
|
$
|
131,955
|
|
|
0.78
|
%
|
|
9.50
|
%
|
|
2.50
|
Total: GAAP Basis
|
|
$
|
4,891,354
|
|
|
$
|
1,058,689
|
|
|
$
|
75,704
|
|
|
$
|
1,134,393
|
|
|
1.31
|
%
|
|
6.62
|
%
|
|
4.13
|
(1)
|
Certain Re/Non-Performing Loans held in securitized form are presented net of non-recourse securitized debt.
|
(2)
|
Equity residual investments and principal only securities are excluded from this calculation.
|
(3)
|
Weighed average life is based on projected life. Typically, actual maturities of mortgage-backed securities are shorter than stated contractual maturities. Actual maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
Credit Securities:
|
|
Current Face
|
|
Amortized Cost
|
|
Unrealized Mark-to-
Market
|
|
Fair Value (1)
|
|
Weighted Average
Coupon (2)
|
|
Weighted Average
Yield
|
|
Weighted Average
Life (Years) (3)
|
||||||||||
Pre 2009
|
|
$
|
409,237
|
|
|
$
|
279,978
|
|
|
$
|
26,811
|
|
|
$
|
306,789
|
|
|
4.98
|
%
|
|
7.01
|
%
|
|
10.79
|
2010
|
|
1,415
|
|
|
1,237
|
|
|
18
|
|
|
1,255
|
|
|
2.51
|
%
|
|
6.14
|
%
|
|
2.94
|
||||
2011
|
|
6,144
|
|
|
5,405
|
|
|
5
|
|
|
5,410
|
|
|
4.31
|
%
|
|
6.03
|
%
|
|
5.00
|
||||
2012
|
|
4,966
|
|
|
4,147
|
|
|
545
|
|
|
4,692
|
|
|
4.22
|
%
|
|
6.30
|
%
|
|
3.59
|
||||
2013
|
|
71,948
|
|
|
13,662
|
|
|
1,569
|
|
|
15,231
|
|
|
2.04
|
%
|
|
7.57
|
%
|
|
2.89
|
||||
2014
|
|
991,192
|
|
|
33,899
|
|
|
3,956
|
|
|
37,855
|
|
|
0.28
|
%
|
|
10.42
|
%
|
|
1.01
|
||||
2015
|
|
1,140,335
|
|
|
112,805
|
|
|
16,128
|
|
|
128,933
|
|
|
0.74
|
%
|
|
9.19
|
%
|
|
4.36
|
||||
2016
|
|
1,292,975
|
|
|
111,709
|
|
|
12,800
|
|
|
124,509
|
|
|
0.78
|
%
|
|
8.11
|
%
|
|
4.96
|
||||
2017
|
|
833,086
|
|
|
211,172
|
|
|
3,817
|
|
|
214,989
|
|
|
1.64
|
%
|
|
7.58
|
%
|
|
5.46
|
||||
2018
|
|
366,221
|
|
|
166,254
|
|
|
(2,082
|
)
|
|
164,172
|
|
|
2.49
|
%
|
|
7.35
|
%
|
|
5.51
|
||||
Total: Credit Securities
|
|
$
|
5,117,519
|
|
|
$
|
940,268
|
|
|
$
|
63,567
|
|
|
$
|
1,003,835
|
|
|
1.28
|
%
|
|
7.73
|
%
|
|
4.62
|
Investments in Debt and Equity of Affiliates
|
|
$
|
271,780
|
|
|
$
|
95,474
|
|
|
$
|
466
|
|
|
$
|
95,940
|
|
|
1.60
|
%
|
|
8.26
|
%
|
|
5.19
|
Total: GAAP Basis
|
|
$
|
4,845,739
|
|
|
$
|
844,794
|
|
|
$
|
63,101
|
|
|
$
|
907,895
|
|
|
1.26
|
%
|
|
7.67
|
%
|
|
4.59
|
(1)
|
Certain Re/Non-Performing Loans held in securitized form are presented net of non-recourse securitized debt.
|
(2)
|
Equity residual investments and principal only securities are excluded from this calculation.
|
(3)
|
Weighted average life is based on projected life. Typically, actual maturities of mortgage-backed securities are shorter than stated contractual maturities. Actual maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(1)
|
Represents the minimum rating for rated assets of S&P, Moody and Fitch credit ratings, stated in terms of the S&P equivalent.
|
(2)
|
Certain Re/Non-Performing Loans held in securitized form are presented net of non-recourse securitized debt.
|
(1)
|
CMBS includes all commercial credit securities, including CMBS, Freddie Mac K-Series, and Interest-Only investments.
|
(2)
|
Non-Agency RMBS fair value includes $123.0 million, respectively, of investments where there was no data regarding the underlying collateral. These positions were excluded from the percent calculation.
|
December 31, 2018
|
||||||||||||||||
Non-Agency RMBS
|
|
|
|
|
|
CMBS (1)
|
|
|
|
|
||||||
State
|
|
Fair Value (2)
|
|
Percentage (2)
|
|
State
|
|
Fair Value
|
|
Percentage
|
||||||
California
|
|
$
|
149,417
|
|
|
23.4
|
%
|
|
Texas
|
|
$
|
29,064
|
|
|
10.9
|
%
|
Florida
|
|
42,175
|
|
|
6.6
|
%
|
|
California
|
|
26,174
|
|
|
9.8
|
%
|
||
New York
|
|
40,667
|
|
|
6.4
|
%
|
|
Florida
|
|
23,254
|
|
|
8.7
|
%
|
||
Colorado
|
|
28,180
|
|
|
4.4
|
%
|
|
New York
|
|
21,446
|
|
|
8.0
|
%
|
||
Georgia
|
|
26,551
|
|
|
4.2
|
%
|
|
New Jersey
|
|
20,756
|
|
|
7.8
|
%
|
||
Other
|
|
429,207
|
|
|
55.0
|
%
|
|
Other
|
|
145,784
|
|
|
54.8
|
%
|
||
Total
|
|
$
|
716,197
|
|
|
100.0
|
%
|
|
Total
|
|
$
|
266,478
|
|
|
100.0
|
%
|
(1)
|
CMBS includes all commercial credit securities, including CMBS, Freddie Mac K-Series, and Interest-Only investments.
|
(2)
|
Non-Agency RMBS fair value includes $78.8 million of investments where there was no data regarding the underlying collateral. These positions were excluded from the percent calculation.
|
December 31, 2019
|
|||||||||||||
Non-Agency RMBS*
|
|||||||||||||
Category
|
|
Fair Value
|
|
Weighted Average 60+
Days Delinquent
|
|
Weighted Average
Loan Age (Months)
|
|
Weighted Average
Credit Enhancement
|
|||||
Prime
|
|
$
|
241,887
|
|
|
10.6
|
%
|
|
136.7
|
|
|
9.8
|
%
|
Alt-A/Subprime
|
|
122,712
|
|
|
12.8
|
%
|
|
162.3
|
|
|
17.7
|
%
|
|
Credit Risk Transfer
|
|
279,955
|
|
|
0.4
|
%
|
|
24.5
|
|
|
1.8
|
%
|
|
Non-U.S. RMBS
|
|
57,731
|
|
|
7.3
|
%
|
|
147.8
|
|
|
15.8
|
%
|
CMBS*
|
|||||||||||||
Category
|
|
Fair Value
|
|
Weighted Average 60+
Days Delinquent
|
|
Weighted Average
Loan Age (Months)
|
|
Weighted Average
Credit Enhancement
|
|||||
CMBS
|
|
$
|
263,017
|
|
|
0.2
|
%
|
|
22.1
|
|
|
9.3
|
%
|
Freddie Mac K Series
|
|
118,150
|
|
|
0.6
|
%
|
|
45.3
|
|
|
0.4
|
%
|
December 31, 2018
|
|||||||||||||
Non-Agency RMBS*
|
|||||||||||||
Category
|
|
Fair Value
|
|
Weighted Average 60+
Days Delinquent
|
|
Weighted Average
Loan Age (Months)
|
|
Weighted Average
Credit Enhancement
|
|||||
Prime
|
|
$
|
316,391
|
|
|
10.4
|
%
|
|
133.2
|
|
|
11.9
|
%
|
Alt-A/Subprime
|
|
137,995
|
|
|
14.6
|
%
|
|
152.1
|
|
|
16.5
|
%
|
|
Credit Risk Transfer
|
|
149,668
|
|
|
0.3
|
%
|
|
24.0
|
|
|
1.2
|
%
|
CMBS*
|
|||||||||||||
Category
|
|
Fair Value
|
|
Weighted Average 60+
Days Delinquent
|
|
Weighted Average
Loan Age (Months)
|
|
Weighted Average
Credit Enhancement
|
|||||
CMBS
|
|
$
|
129,829
|
|
|
1.1
|
%
|
|
29.6
|
|
|
13.6
|
%
|
Freddie Mac K Series
|
|
85,284
|
|
|
0.7
|
%
|
|
39.7
|
|
|
0.6
|
%
|
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
||||||||||||||||||||
Loan (1)(2)
|
|
Current Face
|
|
Premium
(Discount)
|
|
Amortized Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Coupon
(3)
|
|
Yield (4)
|
|
Life
(Years)
(5)
|
|
Initial Stated
Maturity Date
|
|
Extended
Maturity
Date (6)
|
|
Location
|
||||||||||||||
Loan G (7)
|
|
$
|
45,856
|
|
|
$
|
—
|
|
|
$
|
45,856
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,856
|
|
|
6.46
|
%
|
|
6.46
|
%
|
|
0.53
|
|
July 9, 2020
|
|
July 9, 2022
|
|
CA
|
Loan H (7)(8)
|
|
36,000
|
|
|
—
|
|
|
36,000
|
|
|
—
|
|
|
—
|
|
|
36,000
|
|
|
5.49
|
%
|
|
5.49
|
%
|
|
0.19
|
|
March 9, 2019
|
|
June 9, 2020
|
|
AZ
|
||||||
Loan I (9)
|
|
11,992
|
|
|
(184
|
)
|
|
11,808
|
|
|
184
|
|
|
—
|
|
|
11,992
|
|
|
12.21
|
%
|
|
14.51
|
%
|
|
1.04
|
|
February 9, 2021
|
|
February 9, 2023
|
|
MN
|
||||||
Loan J (7)
|
|
4,674
|
|
|
—
|
|
|
4,674
|
|
|
—
|
|
|
—
|
|
|
4,674
|
|
|
6.36
|
%
|
|
6.36
|
%
|
|
2.12
|
|
January 1, 2023
|
|
January 1, 2024
|
|
NY
|
||||||
Loan K (10)
|
|
9,164
|
|
|
—
|
|
|
9,164
|
|
|
—
|
|
|
—
|
|
|
9,164
|
|
|
10.71
|
%
|
|
11.86
|
%
|
|
1.72
|
|
May 22, 2021
|
|
February 22, 2024
|
|
NY
|
||||||
Loan L (10)
|
|
51,000
|
|
|
(502
|
)
|
|
50,498
|
|
|
502
|
|
|
—
|
|
|
51,000
|
|
|
6.16
|
%
|
|
6.50
|
%
|
|
4.63
|
|
July 22, 2022
|
|
July 22, 2024
|
|
IL
|
||||||
|
|
$
|
158,686
|
|
|
$
|
(686
|
)
|
|
$
|
158,000
|
|
|
$
|
686
|
|
|
$
|
—
|
|
|
$
|
158,686
|
|
|
6.82
|
%
|
|
7.17
|
%
|
|
1.92
|
|
|
|
|
|
|
(1)
|
We have the contractual right to receive a balloon payment for each loan.
|
(2)
|
See our "Off-balance sheet arrangements" section below for details on our commitments on commercial real estate loans as of December 31, 2019.
|
(3)
|
Each commercial real estate loan investment has a variable coupon rate.
|
(4)
|
Yield includes any exit fees.
|
(5)
|
Actual maturities of commercial real estate loans may be shorter than stated contractual maturities. Weighted average maturities are affected by prepayments of principal.
|
(6)
|
Represents the maturity date of the last possible extension option.
|
(7)
|
Loan G, Loan H, and Loan J are first mortgage loans.
|
(8)
|
Subsequent to quarter end, Loan H has been extended to the extended maturity date.
|
(9)
|
Loan I is a mezzanine loan.
|
(10)
|
Loan K and Loan L are comprised of first mortgage and mezzanine loans.
|
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
||||||||||||||||||||
Loan (1)
|
|
Current Face
|
|
Premium
(Discount)
|
|
Amortized Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Coupon
(2)
|
|
Yield (3)
|
|
Life
(Years) (4) |
|
Initial Stated
Maturity Date
|
|
Extended
Maturity
Date (5)
|
|
Location
|
||||||||||||||
Loan B (6)
|
|
$
|
32,800
|
|
|
$
|
—
|
|
|
$
|
32,800
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
32,800
|
|
|
7.13
|
%
|
|
7.51
|
%
|
|
0.52
|
|
July 1, 2016
|
|
July 1, 2019
|
|
TX
|
Loan F (7)
|
|
10,417
|
|
|
(1
|
)
|
|
10,416
|
|
|
1
|
|
|
—
|
|
|
10,417
|
|
|
13.39
|
%
|
|
14.02
|
%
|
|
0.03
|
|
September 9, 2018
|
|
September 9, 2019
|
|
MN
|
||||||
Loan G (8)
|
|
19,357
|
|
|
—
|
|
|
19,357
|
|
|
—
|
|
|
—
|
|
|
19,357
|
|
|
7.14
|
%
|
|
7.14
|
%
|
|
1.54
|
|
July 9, 2020
|
|
July 9, 2022
|
|
CA
|
||||||
Loan H (8)
|
|
36,000
|
|
|
—
|
|
|
36,000
|
|
|
—
|
|
|
—
|
|
|
36,000
|
|
|
6.21
|
%
|
|
6.21
|
%
|
|
1.21
|
|
March 9, 2019
|
|
March 9, 2020
|
|
AZ
|
||||||
|
|
$
|
98,574
|
|
|
$
|
(1
|
)
|
|
$
|
98,573
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
98,574
|
|
|
7.45
|
%
|
|
7.65
|
%
|
|
0.92
|
|
|
|
|
|
|
(1)
|
We have the contractual right to receive a balloon payment for each loan.
|
(2)
|
Each commercial real estate loan investment has a variable coupon rate.
|
(3)
|
Yield includes any exit fees.
|
(4)
|
Actual maturities of commercial real estate loans may be shorter than stated contractual maturities. Maturities are affected by prepayments of principal.
|
(5)
|
Represents the maturity date of the last possible extension option.
|
(6)
|
Loan B is comprised of a first mortgage and mezzanine loan. As of December 31, 2018, Loan B has been extended to the extended maturity date shown above. Loan B paid off at par in Q3 2019 and we received $32.8 million of principal proceeds.
|
(7)
|
Loan F is a mezzanine loan. As of December 31, 2018, Loan F has been extended to January 2019. Loan F paid off at par in Q1 2019, and we received proceeds of $10.4 million.
|
(8)
|
Loan G and Loan H are first mortgage loans.
|
Quarter Ended
|
|
Quarter-End
Balance
|
|
Average Quarterly
Balance
|
|
Maximum Balance at
Any Month-End
|
||||||
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|||
Non-GAAP Basis
|
|
$
|
3,490,884
|
|
|
$
|
3,703,921
|
|
|
$
|
3,929,708
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
257,416
|
|
|
240,602
|
|
|
257,830
|
|
|||
GAAP Basis
|
|
$
|
3,233,468
|
|
|
$
|
3,463,319
|
|
|
$
|
3,671,878
|
|
September 30, 2019
|
|
|
|
|
|
|
||||||
Non-GAAP Basis
|
|
$
|
3,720,937
|
|
|
$
|
3,301,725
|
|
|
$
|
3,720,937
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
195,949
|
|
|
238,144
|
|
|
279,478
|
|
|||
GAAP Basis
|
|
$
|
3,524,988
|
|
|
$
|
3,063,581
|
|
|
$
|
3,441,459
|
|
June 30, 2019
|
|
|
|
|
|
|
||||||
Non-GAAP Basis
|
|
$
|
3,074,536
|
|
|
$
|
3,166,610
|
|
|
$
|
3,263,481
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
183,286
|
|
|
216,024
|
|
|
238,045
|
|
|||
GAAP Basis
|
|
$
|
2,891,250
|
|
|
$
|
2,950,586
|
|
|
$
|
3,025,436
|
|
March 31, 2019
|
|
|
|
|
|
|
||||||
Non-GAAP Basis
|
|
$
|
3,290,383
|
|
|
$
|
3,069,958
|
|
|
$
|
3,290,383
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
177,548
|
|
|
174,672
|
|
|
179,524
|
|
|||
GAAP Basis
|
|
$
|
3,112,835
|
|
|
$
|
2,895,286
|
|
|
$
|
3,110,859
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|||
Non-GAAP Basis
|
|
$
|
2,860,227
|
|
|
$
|
2,851,744
|
|
|
$
|
2,866,872
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
139,739
|
|
|
125,851
|
|
|
139,739
|
|
|||
GAAP Basis
|
|
$
|
2,720,488
|
|
|
$
|
2,725,893
|
|
|
$
|
2,727,133
|
|
September 30, 2018
|
|
|
|
|
|
|
||||||
Non-GAAP Basis
|
|
$
|
2,913,543
|
|
|
$
|
2,862,935
|
|
|
$
|
2,913,543
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
102,149
|
|
|
92,833
|
|
|
102,149
|
|
|||
GAAP Basis
|
|
$
|
2,811,394
|
|
|
$
|
2,770,102
|
|
|
$
|
2,811,394
|
|
June 30, 2018
|
|
|
|
|
|
|
||||||
Non-GAAP Basis
|
|
$
|
2,719,376
|
|
|
$
|
2,792,123
|
|
|
$
|
2,932,186
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
85,194
|
|
|
170,006
|
|
|
213,489
|
|
|||
GAAP Basis
|
|
$
|
2,634,182
|
|
|
$
|
2,622,117
|
|
|
$
|
2,718,697
|
|
March 31, 2018
|
|
|
|
|
|
|
||||||
Non-GAAP Basis
|
|
$
|
3,035,398
|
|
|
$
|
2,954,404
|
|
|
$
|
3,043,392
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
208,819
|
|
|
77,309
|
|
|
208,819
|
|
|||
GAAP Basis
|
|
$
|
2,826,579
|
|
|
$
|
2,877,095
|
|
|
$
|
2,834,573
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|||
Non-GAAP Basis
|
|
$
|
3,011,591
|
|
|
$
|
2,882,548
|
|
|
$
|
3,011,591
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
7,184
|
|
|
8,849
|
|
|
9,807
|
|
|||
GAAP Basis
|
|
$
|
3,004,407
|
|
|
$
|
2,873,699
|
|
|
$
|
3,001,784
|
|
September 30, 2017
|
|
|
|
|
|
|
||||||
Non-GAAP Basis
|
|
$
|
2,703,069
|
|
|
$
|
2,596,533
|
|
|
$
|
2,746,151
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
8,517
|
|
|
8,697
|
|
|
8,869
|
|
|||
GAAP Basis
|
|
$
|
2,694,552
|
|
|
$
|
2,587,836
|
|
|
$
|
2,737,282
|
|
June 30, 2017
|
|
|
|
|
|
|
||||||
Non-GAAP Basis
|
|
$
|
2,265,227
|
|
|
$
|
2,209,991
|
|
|
$
|
2,339,133
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
8,485
|
|
|
8,806
|
|
|
9,116
|
|
|||
GAAP Basis
|
|
$
|
2,256,742
|
|
|
$
|
2,201,185
|
|
|
$
|
2,330,017
|
|
March 31, 2017
|
|
|
|
|
|
|
|
|
|
|||
Non-GAAP Basis
|
|
$
|
1,887,767
|
|
|
$
|
1,813,668
|
|
|
$
|
1,887,766
|
|
Less: Investments in Debt and Equity of Affiliates
|
|
8,424
|
|
|
8,788
|
|
|
9,172
|
|
|||
GAAP Basis
|
|
$
|
1,879,343
|
|
|
$
|
1,804,880
|
|
|
$
|
1,878,594
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Repurchase agreements
|
|
$
|
3,194,409
|
|
|
$
|
2,650,898
|
|
Revolving facilities
|
|
296,475
|
|
|
209,329
|
|
||
Total: Non-GAAP Basis
|
|
$
|
3,490,884
|
|
|
$
|
2,860,227
|
|
Investments in Debt and Equity of Affiliates
|
|
$
|
257,416
|
|
|
$
|
139,739
|
|
Total: GAAP Basis
|
|
$
|
3,233,468
|
|
|
$
|
2,720,488
|
|
|
|
Agency
|
|
Credit
|
|
Total
|
|||||||||||||||
Financing Arrangements Maturing Within: (1)
|
|
Balance
|
|
Weighted Average
Funding Cost
|
|
Balance
|
|
Weighted Average
Funding Cost |
|
Balance
|
|
Weighted
Average Funding Cost |
|||||||||
30 days or less
|
|
$
|
1,011,185
|
|
|
2.05
|
%
|
|
$
|
587,325
|
|
|
2.92
|
%
|
|
$
|
1,598,510
|
|
|
2.37
|
%
|
31-60 days
|
|
1,098,093
|
|
|
1.96
|
%
|
|
470,568
|
|
|
3.29
|
%
|
|
1,568,661
|
|
|
2.36
|
%
|
|||
61-90 days
|
|
—
|
|
|
—
|
|
|
71,753
|
|
|
2.99
|
%
|
|
71,753
|
|
|
2.99
|
%
|
|||
91-180 days
|
|
—
|
|
|
—
|
|
|
20,384
|
|
|
3.79
|
%
|
|
20,384
|
|
|
3.79
|
%
|
|||
Greater than 180 days
|
|
—
|
|
|
—
|
|
|
231,576
|
|
|
3.90
|
%
|
|
231,576
|
|
|
3.90
|
%
|
|||
Total: Non-GAAP Basis
|
|
$
|
2,109,278
|
|
|
2.01
|
%
|
|
$
|
1,381,606
|
|
|
3.23
|
%
|
|
$
|
3,490,884
|
|
|
2.49
|
%
|
Investments in Debt and Equity of Affiliates
|
|
$
|
—
|
|
|
—
|
|
|
$
|
257,416
|
|
|
3.94
|
%
|
|
$
|
257,416
|
|
|
3.94
|
%
|
Total: GAAP Basis
|
|
$
|
2,109,278
|
|
|
2.01
|
%
|
|
$
|
1,124,190
|
|
|
3.07
|
%
|
|
$
|
3,233,468
|
|
|
2.38
|
%
|
(1)
|
As of December 31, 2019, our weighted average days to maturity was 94 days and our weighted average original days to maturity was 164 days on a GAAP Basis. As of December 31, 2019, our weighted average days to maturity was 92 days and our weighted average original days to maturity was 196 days on a Non-GAAP Basis.
|
|
|
Agency
|
|
Credit
|
|
Total
|
|||||||||||||||
Financing Arrangements Maturing Within: (1)
|
|
Balance
|
|
Weighted Average
Funding Cost |
|
Balance
|
|
Weighted Average
Funding Cost |
|
Balance
|
|
Weighted
Average Funding Cost |
|||||||||
Overnight
|
|
$
|
52,385
|
|
|
3.92
|
%
|
|
$
|
—
|
|
|
—
|
|
|
$
|
52,385
|
|
|
3.92
|
%
|
30 days or less
|
|
1,093,948
|
|
|
2.51
|
%
|
|
482,281
|
|
|
3.52
|
%
|
|
1,576,229
|
|
|
2.82
|
%
|
|||
31-60 days
|
|
658,721
|
|
|
2.57
|
%
|
|
274,968
|
|
|
4.55
|
%
|
|
933,689
|
|
|
3.16
|
%
|
|||
61-90 days
|
|
—
|
|
|
—
|
|
|
46,594
|
|
|
3.89
|
%
|
|
46,594
|
|
|
3.89
|
%
|
|||
91-180 days
|
|
—
|
|
|
—
|
|
|
13,699
|
|
|
6.01
|
%
|
|
13,699
|
|
|
6.01
|
%
|
|||
Greater than 180 days
|
|
—
|
|
|
—
|
|
|
237,631
|
|
|
4.56
|
%
|
|
237,631
|
|
|
4.56
|
%
|
|||
Total: Non-GAAP Basis
|
|
$
|
1,805,054
|
|
|
2.57
|
%
|
|
$
|
1,055,173
|
|
|
4.07
|
%
|
|
$
|
2,860,227
|
|
|
3.13
|
%
|
Investments in Debt and Equity of Affiliates
|
|
$
|
—
|
|
|
—
|
|
|
$
|
139,739
|
|
|
5.79
|
%
|
|
$
|
139,739
|
|
|
5.79
|
%
|
Total: GAAP Basis
|
|
$
|
1,805,054
|
|
|
2.57
|
%
|
|
$
|
915,434
|
|
|
3.81
|
%
|
|
$
|
2,720,488
|
|
|
2.99
|
%
|
(1)
|
As of December 31, 2018, our weighted average days to maturity was 83 days and our weighted average original days to maturity was 156 days on a GAAP Basis. As of December 31, 2018, our weighted average days to maturity was 85 days and our weighted average original days to maturity was 168 days on a Non-GAAP Basis.
|
Repurchase Agreements Maturing Within:
|
|
Balance
|
|
Weighted Average
Rate
|
|
Weighted Average
Funding Cost |
|
Weighted Average
Days to Maturity
|
|
Weighted
Average Haircut
|
||||||
30 days or less
|
|
$
|
1,598,510
|
|
|
2.37
|
%
|
|
2.37
|
%
|
|
14
|
|
|
9.8
|
%
|
31-60 days
|
|
1,366,178
|
|
|
2.13
|
%
|
|
2.13
|
%
|
|
46
|
|
|
7.0
|
%
|
|
61-90 days
|
|
71,753
|
|
|
2.99
|
%
|
|
2.99
|
%
|
|
67
|
|
|
23.5
|
%
|
|
91-180 days
|
|
20,384
|
|
|
3.79
|
%
|
|
3.79
|
%
|
|
176
|
|
|
21.1
|
%
|
|
Greater than 180 days
|
|
2,973
|
|
|
3.79
|
%
|
|
3.79
|
%
|
|
283
|
|
|
23.7
|
%
|
|
Total: Non-GAAP Basis
|
|
$
|
3,059,798
|
|
|
2.29
|
%
|
|
2.29
|
%
|
|
31
|
|
|
9.0
|
%
|
Investments in Debt and Equity of Affiliates
|
|
$
|
72,443
|
|
|
3.76
|
%
|
|
3.76
|
%
|
|
67
|
|
|
29.8
|
%
|
Total: GAAP Basis
|
|
$
|
2,987,355
|
|
|
2.25
|
%
|
|
2.25
|
%
|
|
30
|
|
|
8.5
|
%
|
Repurchase Agreements Maturing Within:
|
|
Balance
|
|
Weighted Average
Rate |
|
Weighted Average
Funding Cost |
|
Weighted Average
Days to Maturity |
|
Weighted
Average Haircut |
||||||
Overnight
|
|
$
|
52,385
|
|
|
3.92
|
%
|
|
3.92
|
%
|
|
2
|
|
|
3.0
|
%
|
30 days or less
|
|
1,576,229
|
|
|
2.82
|
%
|
|
2.82
|
%
|
|
9
|
|
|
9.9
|
%
|
|
31-60 days
|
|
852,017
|
|
|
2.85
|
%
|
|
2.85
|
%
|
|
46
|
|
|
8.1
|
%
|
|
61-90 days
|
|
46,594
|
|
|
3.89
|
%
|
|
3.89
|
%
|
|
72
|
|
|
21.4
|
%
|
|
91-180 days
|
|
13,699
|
|
|
6.01
|
%
|
|
6.01
|
%
|
|
178
|
|
|
38.1
|
%
|
|
Greater than 180 days
|
|
26,212
|
|
|
4.71
|
%
|
|
4.77
|
%
|
|
556
|
|
|
21.9
|
%
|
|
Total: Non-GAAP Basis
|
|
$
|
2,567,136
|
|
|
2.91
|
%
|
|
2.91
|
%
|
|
29
|
|
|
9.7
|
%
|
Investments in Debt and Equity of Affiliates
|
|
$
|
55,025
|
|
|
4.94
|
%
|
|
4.97
|
%
|
|
258
|
|
|
27.1
|
%
|
Total: GAAP Basis
|
|
$
|
2,512,111
|
|
|
2.86
|
%
|
|
2.86
|
%
|
|
24
|
|
|
9.3
|
%
|
Repurchase Agreements Maturing Within:
|
|
Balance
|
|
Weighted Average
Rate |
|
Weighted Average
Funding Cost |
|
Weighted Average
Days to Maturity |
|
Weighted
Average Haircut |
||||||
31-60 days
|
|
$
|
24,584
|
|
|
3.14
|
%
|
|
3.14
|
%
|
|
56
|
|
|
33.7
|
%
|
Greater than 180 days
|
|
107,010
|
|
|
3.61
|
%
|
|
3.80
|
%
|
|
727
|
|
|
19.3
|
%
|
|
Total: GAAP Basis
|
|
$
|
131,594
|
|
|
3.53
|
%
|
|
3.68
|
%
|
|
602
|
|
|
22.0
|
%
|
Repurchase Agreements Maturing Within:
|
|
Balance
|
|
Weighted Average
Rate |
|
Weighted Average
Funding Cost |
|
Weighted Average
Days to Maturity |
|
Weighted
Average Haircut |
||||||
Greater than 180 days
|
|
$
|
83,762
|
|
|
4.27
|
%
|
|
4.37
|
%
|
|
728
|
|
|
15.6
|
%
|
Repurchase Agreements Maturing Within:
|
|
Balance
|
|
Weighted Average
Rate |
|
Weighted Average
Funding Cost |
|
Weighted Average
Days to Maturity |
|
Weighted
Average Haircut |
||||||
Greater than 180 days
|
|
$
|
3,017
|
|
|
4.46
|
%
|
|
5.89
|
%
|
|
1,097
|
|
|
35.4
|
%
|
|
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
Facility
|
|
Investment
|
|
Maturity Date
|
|
Rate
|
|
Funding Cost (1)
|
|
Balance
|
|
Maximum Aggregate Borrowing Capacity
|
|
Rate
|
|
Funding Cost (1)
|
|
Balance
|
||||||||||
Revolving facility A (2)(3)
|
|
Commercial loans
|
|
July 1, 2019
|
|
—
|
%
|
|
—
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
4.66
|
%
|
|
4.66
|
%
|
|
$
|
21,796
|
|
Revolving facility B (2)(4)
|
|
Re/Non-performing loans
|
|
June 28, 2021
|
|
3.80
|
%
|
|
3.80
|
%
|
|
21,546
|
|
|
110,000
|
|
|
4.53
|
%
|
|
4.54
|
%
|
|
63,328
|
|
|||
Revolving facility C (2)(4)
|
|
Commercial loans
|
|
August 10, 2023
|
|
3.85
|
%
|
|
4.01
|
%
|
|
89,956
|
|
|
100,000
|
|
|
4.53
|
%
|
|
4.80
|
%
|
|
39,491
|
|
|||
Revolving facility D (2)(4)(5)
|
|
Non-QM loans
|
|
February 16, 2021
|
|
3.61
|
%
|
|
4.02
|
%
|
|
177,899
|
|
|
312,130
|
|
|
5.00
|
%
|
|
6.37
|
%
|
|
81,671
|
|
|||
Revolving facility E (2)
|
|
Re/Non-performing loans
|
|
November 25, 2020
|
|
3.73
|
%
|
|
3.73
|
%
|
|
1,808
|
|
|
1,808
|
|
|
4.88
|
%
|
|
4.88
|
%
|
|
3,043
|
|
|||
Revolving facility F (2)
|
|
Re/Non-performing loans
|
|
July 25, 2021
|
|
3.55
|
%
|
|
3.55
|
%
|
|
5,266
|
|
|
14,120
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
|
|||
Total: Non-GAAP Basis
|
|
|
|
|
|
|
|
|
|
$
|
296,475
|
|
|
$
|
538,058
|
|
|
|
|
|
|
$
|
209,329
|
|
||||
Investments in Debt and Equity of Affiliates
|
|
|
|
|
|
|
|
|
|
$
|
184,973
|
|
|
$
|
328,058
|
|
|
|
|
|
|
$
|
84,714
|
|
||||
Total: GAAP Basis
|
|
|
|
|
|
|
|
|
|
$
|
111,502
|
|
|
$
|
210,000
|
|
|
|
|
|
|
$
|
124,615
|
|
(1)
|
Funding costs represent the stated rate inclusive of any deferred financing costs.
|
(2)
|
Under the terms of our financing agreements, the counterparties may, in certain cases, sell or re-hypothecate the pledged collateral.
|
(3)
|
This facility was paid off in July 2019.
|
(4)
|
Increasing our borrowing capacity under this facility requires consent of the lender.
|
(5)
|
Subsequent to quarter end, this facility was renewed with a maturity date of February 16, 2021 and the maximum aggregate borrowing capacity was increased to $312.1 million.
|
|
|
|
|
|
|
Weighted Average
|
||||||||||
|
|
Current Face
|
|
Fair Value
|
|
Coupon
|
|
Yield
|
|
Life (Years) (1)
|
||||||
Consolidated tranche (2)
|
|
$
|
7,204
|
|
|
$
|
7,230
|
|
|
3.46
|
%
|
|
4.11
|
%
|
|
1.96
|
Retained tranche
|
|
7,851
|
|
|
6,608
|
|
|
5.37
|
%
|
|
18.14
|
%
|
|
7.64
|
||
Total resecuritized asset (3)
|
|
$
|
15,055
|
|
|
$
|
13,838
|
|
|
4.46
|
%
|
|
10.81
|
%
|
|
4.92
|
(1)
|
Weighted average life is based on projected life. Typically, actual maturities of investments and loans are shorter than stated contractual maturities. Maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(2)
|
As of December 31, 2019, we have recorded secured financing of $7.2 million on our consolidated balance sheets in the "Securitized debt, at fair value" line item. We recorded the proceeds from the issuance of the secured financing in the "Cash Flows from Financing Activities" section of the consolidated statement of cash flows at the time of securitization.
|
(3)
|
As of December 31, 2019, the fair value of the total resecuritized asset is included on our consolidated balance sheets as "Non-Agency RMBS."
|
|
|
|
|
|
|
Weighted Average
|
||||||||||
|
|
Current Face
|
|
Fair Value
|
|
Coupon
|
|
Yield
|
|
Life (Years) (1)
|
||||||
Consolidated tranche (2)
|
|
$
|
10,821
|
|
|
$
|
10,858
|
|
|
4.10
|
%
|
|
4.47
|
%
|
|
2.39
|
Retained tranche
|
|
8,401
|
|
|
6,550
|
|
|
4.61
|
%
|
|
18.50
|
%
|
|
8.37
|
||
Total resecuritized asset (3)
|
|
$
|
19,222
|
|
|
$
|
17,408
|
|
|
4.32
|
%
|
|
9.75
|
%
|
|
5.00
|
(1)
|
This is based on projected life. Typically, actual maturities of investments and loans are shorter than stated contractual maturities. Maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(2)
|
As of December 31, 2018, we have recorded secured financing of $10.9 million on our consolidated balance sheets in the "Securitized debt, at fair value" line item. We recorded the proceeds from the issuance of the secured financing in the "Cash Flows from Financing Activities" section of the consolidated statement of cash flows at the time of securitization.
|
(3)
|
As of December 31, 2018, the fair value of the total resecuritized asset is included on our consolidated balance sheets as "Non-Agency RMBS."
|
|
|
|
|
|
Weighted Average
|
||||||||||
|
Current Unpaid Principal Balance
|
|
Fair Value
|
|
Coupon
|
|
Yield
|
|
Life (Years) (1)
|
||||||
Residential mortgage loans (2)
|
$
|
263,956
|
|
|
$
|
255,171
|
|
|
3.96
|
%
|
|
5.11
|
%
|
|
7.66
|
Securitized debt (3)
|
217,455
|
|
|
217,118
|
|
|
2.92
|
%
|
|
2.86
|
%
|
|
5.00
|
(1)
|
Weighted average life is based on projected life. Typically, actual maturities of investments and loans are shorter than stated contractual maturities. Maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(2)
|
This represents all loans contributed to the consolidated VIE.
|
(3)
|
As of December 31, 2019, we have recorded secured financing of $217.1 million on the consolidated balance sheets in the "Securitized debt, at fair value" line item. We recorded the proceeds from the issuance of the secured financing in the "Cash Flows from Financing Activities" section of the consolidated statement of cash flows at the time of securitization.
|
December 31, 2019
|
|
Leverage
|
|
Stockholders' Equity
|
|
Leverage Ratio
|
||||
GAAP Leverage
|
|
$
|
3,453,016
|
|
|
$
|
849,046
|
|
|
4.1x
|
Non-recourse financing arrangements*
|
|
(224,348
|
)
|
|
|
|
|
|||
Financing arrangements through affiliated entities
|
|
257,416
|
|
|
|
|
|
|||
Economic Leverage
|
|
$
|
3,486,084
|
|
|
$
|
849,046
|
|
|
4.1x
|
December 31, 2018
|
|
Leverage
|
|
Stockholders' Equity
|
|
Leverage Ratio
|
||||
GAAP Leverage
|
|
$
|
2,731,346
|
|
|
$
|
656,011
|
|
|
4.2x
|
Non-recourse financing arrangements*
|
|
(10,858
|
)
|
|
|
|
|
|||
Financing arrangements through affiliated entities
|
|
155,888
|
|
|
|
|
|
|||
Economic Leverage
|
|
$
|
2,876,376
|
|
|
$
|
656,011
|
|
|
4.4x
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||
Non-hedge derivatives and other instruments:
|
|
Notional Currency
|
|
Notional Amount
|
|
Weighted Average Life (Years)
|
|
Notional Amount
|
|
Weighted Average Life (Years)
|
||||||
Pay Fix/Receive Float Interest Rate Swap Agreements (1)(2)
|
|
USD
|
|
$
|
1,943,281
|
|
|
4.25
|
|
|
$
|
1,963,500
|
|
|
5.57
|
|
Payer Swaptions
|
|
USD
|
|
650,000
|
|
|
0.42
|
|
|
260,000
|
|
|
0.60
|
|
||
Long positions on U.S. Treasury Futures (3)
|
|
USD
|
|
—
|
|
|
—
|
|
|
30,000
|
|
|
0.22
|
|
||
Short positions on Eurodollar Futures (4)
|
|
USD
|
|
—
|
|
|
—
|
|
|
500,000
|
|
|
1.95
|
|
||
Short positions on British Pound Futures (5)
|
|
GBP
|
|
6,563
|
|
|
0.21
|
|
|
—
|
|
|
—
|
|
||
Short positions on Euro Futures (6)
|
|
EUR
|
|
1,500
|
|
|
0.21
|
|
|
—
|
|
|
—
|
|
||
Short positions on U.S. Treasuries
|
|
USD
|
|
—
|
|
|
—
|
|
|
11,250
|
|
|
2.88
|
|
(1)
|
As of December 31, 2019, there were $94.5 million notional amount of pay fix/receive float interest rate swap agreements held through investments in debt and equity of affiliates. There was no notional amount of pay fix/receive float interest rate swap agreements held through investments in debt and equity of affiliates as of December 31, 2018.
|
(2)
|
As of December 31, 2019, the weighted average life of interest rate swaps on a GAAP basis was 4.32 years and the weighted average life of interest rate swaps held through investments in debt and equity of affiliates was 2.83 years. There were no interest rate swaps held through investments in debt and equity of affiliates as of December 31, 2018.
|
(3)
|
Each U.S. Treasury Future contract embodies $100,000 of notional value.
|
(4)
|
Each Eurodollar Future contract embodies $1,000,000 of notional value.
|
(5)
|
Each British Pound Future contract embodies £62,500 of notional value.
|
(6)
|
Each Euro Future contract embodies €125,000 of notional value.
|
Maturity
|
|
Notional Amount
|
|
Weighted Average
Pay-Fixed Rate
|
|
Weighted Average
Receive-Variable Rate (1)
|
|
Weighted Average
Years to Maturity
|
|||||
2020
|
|
$
|
105,000
|
|
|
1.54
|
%
|
|
1.91
|
%
|
|
0.20
|
|
2022
|
|
837,531
|
|
|
1.64
|
%
|
|
1.92
|
%
|
|
2.69
|
||
2023
|
|
5,750
|
|
|
3.19
|
%
|
|
1.91
|
%
|
|
3.85
|
|
|
2024
|
|
650,000
|
|
|
1.52
|
%
|
|
1.90
|
%
|
|
4.80
|
|
|
2026
|
|
180,000
|
|
|
1.50
|
%
|
|
1.89
|
%
|
|
6.70
|
|
|
2029
|
|
165,000
|
|
|
1.77
|
%
|
|
1.94
|
%
|
|
9.85
|
|
|
Total/Wtd Avg: Non-GAAP Basis
|
|
$
|
1,943,281
|
|
|
1.60
|
%
|
|
1.91
|
%
|
|
4.25
|
|
Investments in Debt and Equity of Affiliates
|
|
$
|
94,531
|
|
|
1.61
|
%
|
|
1.93
|
%
|
|
2.83
|
|
Total/Wtd Avg: GAAP Basis
|
|
$
|
1,848,750
|
|
|
1.60
|
%
|
|
1.91
|
%
|
|
4.32
|
|
Maturity
|
|
Notional Amount
|
|
Weighted Average
Pay-Fixed Rate
|
|
Weighted Average
Receive-Variable
Rate (1)
|
|
Weighted Average
Years to Maturity
|
||||
2020
|
|
$
|
105,000
|
|
|
1.54
|
%
|
|
2.56
|
%
|
|
1.20
|
2021
|
|
58,500
|
|
|
3.00
|
%
|
|
2.63
|
%
|
|
2.76
|
|
2022
|
|
478,000
|
|
|
1.87
|
%
|
|
2.72
|
%
|
|
3.58
|
|
2023
|
|
403,000
|
|
|
3.05
|
%
|
|
2.64
|
%
|
|
4.65
|
|
2024
|
|
230,000
|
|
|
2.06
|
%
|
|
2.63
|
%
|
|
5.50
|
|
2025
|
|
125,000
|
|
|
2.87
|
%
|
|
2.70
|
%
|
|
6.38
|
|
2026
|
|
75,000
|
|
|
2.12
|
%
|
|
2.66
|
%
|
|
7.89
|
|
2027
|
|
264,000
|
|
|
2.35
|
%
|
|
2.66
|
%
|
|
8.68
|
|
2028
|
|
225,000
|
|
|
2.96
|
%
|
|
2.69
|
%
|
|
9.37
|
|
Total/Wtd Avg
|
|
$
|
1,963,500
|
|
|
2.41
|
%
|
|
2.67
|
%
|
|
5.57
|
2019
|
|
|
|
|
|
|
||
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
3/15/2019
|
|
3/29/2019
|
|
4/30/2019
|
|
$
|
0.50
|
|
6/14/2019
|
|
6/28/2019
|
|
7/31/2019
|
|
0.50
|
|
|
9/6/2019
|
|
9/30/2019
|
|
10/31/2019
|
|
0.45
|
|
|
12/13/2019
|
|
12/31/2019
|
|
1/31/2020
|
|
0.45
|
|
|
Total
|
|
|
|
|
|
$
|
1.90
|
|
2018
|
|
|
|
|
|
|
||
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
3/15/2018
|
|
3/29/2018
|
|
4/30/2018
|
|
$
|
0.475
|
|
6/18/2018
|
|
6/29/2018
|
|
7/31/2018
|
|
0.50
|
|
|
9/14/2018
|
|
9/28/2018
|
|
10/31/2018
|
|
0.50
|
|
|
12/14/2018
|
|
12/31/2018
|
|
1/31/2019
|
|
0.50
|
|
|
Total
|
|
|
|
|
|
$
|
1.975
|
|
2017
|
|
|
|
|
|
|
||
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share (1)
|
||
3/10/2017
|
|
3/21/2017
|
|
4/28/2017
|
|
$
|
0.475
|
|
6/8/2017
|
|
6/19/2017
|
|
7/31/2017
|
|
0.475
|
|
|
9/11/2017
|
|
9/29/2017
|
|
10/31/2017
|
|
0.575
|
|
|
12/15/2017
|
|
12/29/2017
|
|
1/31/2018
|
|
0.475
|
|
|
Total
|
|
|
|
|
|
$
|
2.000
|
|
(1)
|
The combined dividend of $0.575 includes a dividend of $0.475 per common share and a special cash dividend of $0.10 per common share.
|
2019
|
|
|
|
|
|
|
|
|
||
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.25% Series A
|
|
2/15/2019
|
|
2/28/2019
|
|
3/18/2019
|
|
$
|
0.51563
|
|
8.25% Series A
|
|
5/17/2019
|
|
5/31/2019
|
|
6/17/2019
|
|
0.51563
|
|
|
8.25% Series A
|
|
8/16/2019
|
|
8/30/2019
|
|
9/17/2019
|
|
0.51563
|
|
|
8.25% Series A
|
|
11/15/2019
|
|
11/29/2019
|
|
12/17/2019
|
|
0.51563
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.06252
|
|
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.00% Series B
|
|
2/15/2019
|
|
2/28/2019
|
|
3/18/2019
|
|
$
|
0.50
|
|
8.00% Series B
|
|
5/17/2019
|
|
5/31/2019
|
|
6/17/2019
|
|
0.50
|
|
|
8.00% Series B
|
|
8/16/2019
|
|
8/30/2019
|
|
9/17/2019
|
|
0.50
|
|
|
8.00% Series B
|
|
11/15/2019
|
|
11/29/2019
|
|
12/17/2019
|
|
0.50
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.00
|
|
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.000% Series C
|
|
11/15/2019
|
|
11/29/2019
|
|
12/17/2019
|
|
$
|
0.50
|
|
Total
|
|
|
|
|
|
|
|
$
|
0.50
|
|
2018
|
|
|
|
|
|
|
|
|
||
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.25% Series A
|
|
2/16/2018
|
|
2/28/2018
|
|
3/19/2018
|
|
$
|
0.51563
|
|
8.25% Series A
|
|
5/15/2018
|
|
5/31/2018
|
|
6/18/2018
|
|
0.51563
|
|
|
8.25% Series A
|
|
8/16/2018
|
|
8/31/2018
|
|
9/17/2018
|
|
0.51563
|
|
|
8.25% Series A
|
|
11/15/2018
|
|
11/30/2018
|
|
12/17/2018
|
|
0.51563
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.06252
|
|
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.00% Series B
|
|
2/16/2018
|
|
2/28/2018
|
|
3/19/2018
|
|
$
|
0.50
|
|
8.00% Series B
|
|
5/15/2018
|
|
5/31/2018
|
|
6/18/2018
|
|
0.50
|
|
|
8.00% Series B
|
|
8/16/2018
|
|
8/31/2018
|
|
9/17/2018
|
|
0.50
|
|
|
8.00% Series B
|
|
11/15/2018
|
|
11/30/2018
|
|
12/17/2018
|
|
0.50
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.00
|
|
2017
|
|
|
|
|
|
|
|
|
||
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.25% Series A
|
|
2/16/2017
|
|
2/28/2017
|
|
3/17/2017
|
|
$
|
0.51563
|
|
8.25% Series A
|
|
5/15/2017
|
|
5/31/2017
|
|
6/19/2017
|
|
0.51563
|
|
|
8.25% Series A
|
|
8/16/2017
|
|
8/31/2017
|
|
9/18/2017
|
|
0.51563
|
|
|
8.25% Series A
|
|
11/16/2017
|
|
11/30/2017
|
|
12/18/2017
|
|
0.51563
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.06252
|
|
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.00% Series B
|
|
2/16/2017
|
|
2/28/2017
|
|
3/17/2017
|
|
$
|
0.50
|
|
8.00% Series B
|
|
5/15/2017
|
|
5/31/2017
|
|
6/19/2017
|
|
0.50
|
|
|
8.00% Series B
|
|
8/16/2017
|
|
8/31/2017
|
|
9/18/2017
|
|
0.50
|
|
|
8.00% Series B
|
|
11/16/2017
|
|
11/30/2017
|
|
12/18/2017
|
|
0.50
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.00
|
|
Counterparty
|
|
Stockholders' Equity
at Risk
|
|
Weighted Average
Maturity (days)
|
|
Percentage of
Stockholders' Equity
|
||||
Credit Suisse Securities, LLC - Non-GAAP
|
|
$
|
47,996
|
|
|
72
|
|
|
5.7
|
%
|
Non-GAAP Adjustments (a)
|
|
(44,588
|
)
|
|
47
|
|
|
(5.3
|
)%
|
|
Credit Suisse Securities, LLC - GAAP
|
|
$
|
3,408
|
|
|
119
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
||||
Barclays Capital Inc
|
|
$
|
77,334
|
|
|
277
|
|
|
9.1
|
%
|
Citigroup Global Markets Inc.
|
|
50,263
|
|
|
22
|
|
|
5.9
|
%
|
(a)
|
Represents stockholders' equity at risk, weighted average maturity and percentage of stockholders' equity from financing arrangements held in investments in debt and equity of affiliates.
|
Counterparty
|
|
Stockholders' Equity
at Risk
|
|
Weighted Average
Maturity (days)
|
|
Percentage of
Stockholders' Equity
|
||||
Credit Suisse Securities, LLC - Non-GAAP
|
|
$
|
45,039
|
|
|
222
|
|
|
6.9
|
%
|
Non-GAAP Adjustments (a)
|
|
(34,616
|
)
|
|
(75
|
)
|
|
(4.9
|
)%
|
|
Credit Suisse Securities, LLC - GAAP
|
|
$
|
10,423
|
|
|
147
|
|
|
2.0
|
%
|
|
|
|
|
|
|
|
||||
Barclays Capital Inc
|
|
$
|
40,882
|
|
|
356
|
|
|
6.2
|
%
|
(a)
|
Represents stockholders' equity at risk, weighted average maturity and percentage of stockholders' equity from financing arrangements held in investments in debt and equity of affiliates.
|
|
Total (1)
|
|
2020
|
|
2021-2022
|
|
2023-2024
|
|
Thereafter
|
||||||||||
Repurchase agreements
|
$
|
3,194,409
|
|
|
$
|
3,084,382
|
|
|
$
|
110,027
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Revolving facilities
|
296,475
|
|
|
179,707
|
|
|
26,812
|
|
|
89,956
|
|
|
—
|
|
|||||
Securitized debt
|
224,348
|
|
|
25,410
|
|
|
56,979
|
|
|
46,453
|
|
|
95,506
|
|
|||||
|
$
|
3,715,232
|
|
|
$
|
3,289,499
|
|
|
$
|
193,818
|
|
|
$
|
136,409
|
|
|
$
|
95,506
|
|
(1)
|
Our contractual obligations through investments in debt and equity of affiliates is $257.4 million.
|
(2)
|
Securitized debt is contractually scheduled to mature between August 27, 2036 and October 25, 2068. However, the weighted average life of the securitized debt is estimated to be 4.91 years.
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
|
Assets (1)
|
|
Liabilities
|
|
Equity
|
|
Assets (1)
|
|
Liabilities
|
|
Equity
|
||||||||||||
Agency Excess MSR
|
|
$
|
555
|
|
|
$
|
—
|
|
|
$
|
555
|
|
|
$
|
864
|
|
|
$
|
—
|
|
|
$
|
864
|
|
Total Agency RMBS
|
|
555
|
|
|
—
|
|
|
555
|
|
|
864
|
|
|
—
|
|
|
864
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Re/Non-Performing Loans
|
|
87,216
|
|
|
(56,811
|
)
|
|
30,405
|
|
|
94,135
|
|
|
(57,222
|
)
|
|
36,913
|
|
||||||
Non-QM Loans
|
|
254,276
|
|
|
(200,257
|
)
|
|
54,019
|
|
|
113,327
|
|
|
(81,671
|
)
|
|
31,656
|
|
||||||
Land Related Financing
|
|
16,979
|
|
|
—
|
|
|
16,979
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total Residential Investments
|
|
358,471
|
|
|
(257,068
|
)
|
|
101,403
|
|
|
207,462
|
|
|
(138,893
|
)
|
|
68,569
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Freddie Mac K-Series
|
|
12,237
|
|
|
—
|
|
|
12,237
|
|
|
4,059
|
|
|
—
|
|
|
4,059
|
|
||||||
CMBS Interest Only
|
|
1,863
|
|
|
—
|
|
|
1,863
|
|
|
1,034
|
|
|
—
|
|
|
1,034
|
|
||||||
Total Commercial Investments
|
|
14,100
|
|
|
—
|
|
|
14,100
|
|
|
5,093
|
|
|
—
|
|
|
5,093
|
|
||||||
Total Credit Investments
|
|
372,571
|
|
|
(257,068
|
)
|
|
115,503
|
|
|
212,555
|
|
|
(138,893
|
)
|
|
73,662
|
|
||||||
Total Investments excluding AG Arc
|
|
373,126
|
|
|
(257,068
|
)
|
|
116,058
|
|
|
213,419
|
|
|
(138,893
|
)
|
|
74,526
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
AG Arc, at fair value
|
|
28,546
|
|
|
—
|
|
|
28,546
|
|
|
20,360
|
|
|
—
|
|
|
20,360
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and Other assets/(liabilities) (2)
|
|
12,953
|
|
|
(1,246
|
)
|
|
11,707
|
|
|
7,423
|
|
|
(17,417
|
)
|
|
(9,994
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Investments in debt and equity of affiliates
|
|
$
|
414,625
|
|
|
$
|
(258,314
|
)
|
|
$
|
156,311
|
|
|
$
|
241,202
|
|
|
$
|
(156,310
|
)
|
|
$
|
84,892
|
|
(1)
|
Certain Re/Non-Performing Loans held in securitized form are presented net of non-recourse securitized debt.
|
(2)
|
Includes financing arrangements on real estate owned as of December 31, 2019 and December 31, 2018 of $(0.3) million and $(0.8) million, respectively.
|
Commitment Type
|
|
Date of Commitment
|
|
Total Commitment
|
|
Funded Commitment
|
|
Remaining Commitment
|
||||||
MATH (a)
|
|
March 29, 2018
|
|
$
|
46,820
|
|
|
$
|
44,590
|
|
|
$
|
2,230
|
|
Commercial loan G (b)(c)
|
|
July 26, 2018
|
|
84,515
|
|
|
45,856
|
|
|
38,659
|
|
|||
Commercial loan I (b)
|
|
January 23, 2019
|
|
20,000
|
|
|
11,992
|
|
|
8,008
|
|
|||
Commercial loan J (b)(d)
|
|
February 11, 2019
|
|
30,000
|
|
|
4,674
|
|
|
25,326
|
|
|||
Commercial loan K (b)
|
|
February 22, 2019
|
|
20,000
|
|
|
9,164
|
|
|
10,836
|
|
|||
LOTS (a)(e)
|
|
Various
|
|
31,810
|
|
|
16,979
|
|
|
14,831
|
|
|||
Revolving loan (a)
|
|
October 31, 2019
|
|
12,363
|
|
|
—
|
|
|
12,363
|
|
|||
Residential mortgage loans (f)
|
|
December 16, 2019
|
|
468,485
|
|
|
—
|
|
|
468,485
|
|
|||
Total
|
|
|
|
$
|
713,993
|
|
|
$
|
133,255
|
|
|
$
|
580,738
|
|
(a)
|
Refer to "Contractual obligations" section above for more information regarding MATH, LOTS, and our revolving loan.
|
(b)
|
We entered into commitments on commercial loans relating to construction projects. See Note 4 to the "Notes to the Consolidated Financial Statements" for further details.
|
(c)
|
We expect to receive financing of approximately $25.1 million on our remaining commitment, which would cause our remaining equity commitment to be approximately $13.5 million. This financing is not committed and actual financing could vary significantly from our expectations.
|
(d)
|
We expect to receive financing of approximately $16.5 million on our remaining commitment, which would cause our remaining equity commitment to be approximately $8.9 million. Of the expected financing, $8.2 million is committed by the financing counterparty. Actual financing could vary significantly from our expectations.
|
(e)
|
Subsequent to quarter end, our total commitment and remaining commitment increased to $33.4 million and $16.4 million, respectively.
|
(f)
|
On December 16, 2019, we entered into a commitment to purchase residential mortgage loans with an unpaid principal balance of $502.3 million. This purchase was subject to due diligence and customary closing conditions. Subsequent to quarter end, the transaction settled with an unpaid principal balance of $481.7 million, a cost of $450.3 million and financing of $413.3 million.
|
Duration (1)
|
|
Years
|
|
Agency RMBS
|
|
1.29
|
|
Residential Loans (2)
|
|
1.00
|
|
Hedges
|
|
(1.71
|
)
|
Subtotal
|
|
0.58
|
|
|
|
|
|
Credit Investments, excluding Residential Loans (2)
|
|
0.59
|
|
Duration Gap
|
|
1.17
|
|
(1)
|
Duration related to financing arrangements is netted within its respective Agency RMBS and Credit Investments line items.
|
(2)
|
Residential Loans include Re/Non Performing Loans, Non-QM Loans and Land Related Financing. Residential Loans are presented pro-forma for potential purchases of Re/Non-Performing Loans and Non-QM Loans that are in the diligence process, as the hedges related to these potential purchases have already been added to the portfolio. The duration gap exclusive of these potential purchases would have been 0.67.
|
Change in Interest Rates
(basis points) (1)(2)
|
|
Change in Fair
Value as a Percentage
of GAAP Equity
|
|
Change in Fair
Value as a
Percentage of Assets
|
|
Percentage Change in
Projected Net Interest
Income (3)
|
|||
+75
|
|
-3.8
|
%
|
|
-0.7
|
%
|
|
-3.6
|
%
|
+50
|
|
-2.2
|
%
|
|
-0.4
|
%
|
|
-2.2
|
%
|
+25
|
|
-0.9
|
%
|
|
-0.2
|
%
|
|
-0.9
|
%
|
-25
|
|
0.6
|
%
|
|
0.1
|
%
|
|
0.7
|
%
|
-50
|
|
0.8
|
%
|
|
0.1
|
%
|
|
1.0
|
%
|
-75
|
|
0.7
|
%
|
|
0.1
|
%
|
|
1.4
|
%
|
(1)
|
Includes investments held through affiliated entities that are reported as "Investments in debt and equity of affiliates" on our consolidated balance sheet, but excludes AG Arc.
|
(2)
|
Does not include cash investments, which typically have overnight maturities and are not expected to change in value as interest rates change.
|
(3)
|
Interest income includes trades settled as of December 31, 2019.
|
Change in Interest Rates
(basis points) (1)(2)
|
|
Change in Fair
Value as a Percentage
of GAAP Equity (3)
|
|
Change in Fair
Value as a
Percentage of Assets (3)
|
|
Percentage Change in
Projected Net Interest
Income (4)
|
|||
+75
|
|
-6.1
|
%
|
|
-1.2
|
%
|
|
-5.1
|
%
|
+50
|
|
-3.8
|
%
|
|
-0.7
|
%
|
|
-3.2
|
%
|
+25
|
|
-1.7
|
%
|
|
-0.3
|
%
|
|
-1.4
|
%
|
-25
|
|
1.4
|
%
|
|
0.3
|
%
|
|
1.2
|
%
|
-50
|
|
2.4
|
%
|
|
0.5
|
%
|
|
2.1
|
%
|
-75
|
|
3.2
|
%
|
|
0.6
|
%
|
|
3.0
|
%
|
(1)
|
Includes investments held through affiliated entities that are reported as "Investments in debt and equity of affiliates" on our consolidated balance sheet, but excludes AG Arc.
|
(2)
|
Does not include cash investments, which typically have overnight maturities and are not expected to change in value as interest rates change.
|
(3)
|
Changes in fair value as a percentage of GAAP equity and assets, as well as changes in projected net interest income are presented pro-forma for potential purchases of Re/Non-Performing Loans and Non-QM Loans that are in the diligence process, as the hedges related to these potential purchases have already been added to the portfolio.
|
(4)
|
Interest income includes trades settled as of December 31, 2019 and the potential purchases of Re/Non-Performing Loans and Non-QM Loans mentioned in the previous footnote.
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
|
|
||
Real estate securities, at fair value:
|
|
|
|
|
|
||
Agency - $2,234,921 and $1,934,562 pledged as collateral, respectively
|
$
|
2,315,439
|
|
|
$
|
1,988,280
|
|
Non-Agency - $682,828 and $605,243 pledged as collateral, respectively (1)
|
717,470
|
|
|
625,350
|
|
||
ABS - $0 and $13,346 pledged as collateral, respectively
|
—
|
|
|
21,160
|
|
||
CMBS - $413,922 and $248,355 pledged as collateral, respectively
|
416,923
|
|
|
261,385
|
|
||
Residential mortgage loans, at fair value - $171,224 and $99,283 pledged as collateral, respectively (2)
|
417,785
|
|
|
186,096
|
|
||
Commercial loans, at fair value - $4,674 and $0 pledged as collateral, respectively
|
158,686
|
|
|
98,574
|
|
||
Investments in debt and equity of affiliates
|
156,311
|
|
|
84,892
|
|
||
Excess mortgage servicing rights, at fair value
|
17,775
|
|
|
26,650
|
|
||
Cash and cash equivalents
|
81,692
|
|
|
31,579
|
|
||
Restricted cash
|
43,677
|
|
|
49,806
|
|
||
Other assets
|
21,905
|
|
|
32,619
|
|
||
Assets held for sale - Single-family rental properties, net
|
154
|
|
|
142,535
|
|
||
Total Assets
|
$
|
4,347,817
|
|
|
$
|
3,548,926
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
|
||
Financing arrangements
|
$
|
3,233,468
|
|
|
$
|
2,720,488
|
|
Securitized debt, at fair value (1)(2)
|
224,348
|
|
|
10,858
|
|
||
Dividend payable
|
14,734
|
|
|
14,372
|
|
||
Other liabilities
|
24,675
|
|
|
42,096
|
|
||
Liabilities held for sale - Single-family rental properties, net
|
1,546
|
|
|
105,101
|
|
||
Total Liabilities
|
3,498,771
|
|
|
2,892,915
|
|
||
Commitments and Contingencies (Note 13)
|
|
|
|
|
|
||
Stockholders' Equity
|
|
|
|
|
|
||
Preferred stock - $0.01 par value; 50,000 shares authorized:
|
|
|
|
|
|
||
8.25% Series A Cumulative Redeemable Preferred Stock, 2,070 shares issued and outstanding ($51,750 aggregate liquidation preference)
|
49,921
|
|
|
49,921
|
|
||
8.00% Series B Cumulative Redeemable Preferred Stock, 4,600 shares issued and outstanding ($115,000 aggregate liquidation preference)
|
111,293
|
|
|
111,293
|
|
||
8.000% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, 4,600 shares issued and outstanding ($115,000 aggregate liquidation preference)
|
111,243
|
|
|
—
|
|
||
Common stock, par value $0.01 per share; 450,000 shares of common stock authorized and 32,742 and 28,744 shares issued and outstanding at December 31, 2019 and December 31, 2018, respectively
|
327
|
|
|
287
|
|
||
Additional paid-in capital
|
662,183
|
|
|
595,412
|
|
||
Retained earnings/(deficit)
|
(85,921
|
)
|
|
(100,902
|
)
|
||
Total Stockholders' Equity
|
849,046
|
|
|
656,011
|
|
||
|
|
|
|
||||
Total Liabilities & Stockholders' Equity
|
$
|
4,347,817
|
|
|
$
|
3,548,926
|
|
(1)
|
See Note 3 for details related to variable interest entities.
|
(2)
|
See Note 4 for details related to variable interest entities.
|
|
Year Ended
|
||||||||||
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|||
Interest income
|
$
|
171,660
|
|
|
$
|
156,475
|
|
|
$
|
128,845
|
|
Interest expense
|
90,108
|
|
|
70,502
|
|
|
43,722
|
|
|||
Total Net Interest Income
|
81,552
|
|
|
85,973
|
|
|
85,123
|
|
|||
|
|
|
|
|
|
||||||
Other Income/(Loss)
|
|
|
|
|
|
||||||
Net realized gain/(loss)
|
(50,822
|
)
|
|
(39,450
|
)
|
|
(13,986
|
)
|
|||
Net interest component of interest rate swaps
|
7,736
|
|
|
2,230
|
|
|
(7,763
|
)
|
|||
Unrealized gain/(loss) on real estate securities and loans, net
|
83,832
|
|
|
(20,940
|
)
|
|
45,529
|
|
|||
Unrealized gain/(loss) on derivative and other instruments, net
|
(312
|
)
|
|
(13,538
|
)
|
|
19,813
|
|
|||
Foreign currency gain/(loss), net
|
(2,512
|
)
|
|
—
|
|
|
—
|
|
|||
Other income
|
1,182
|
|
|
237
|
|
|
55
|
|
|||
Total Other Income/(Loss)
|
39,104
|
|
|
(71,461
|
)
|
|
43,648
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Management fee to affiliate
|
9,825
|
|
|
9,544
|
|
|
9,835
|
|
|||
Other operating expenses
|
18,638
|
|
|
14,885
|
|
|
10,965
|
|
|||
Equity based compensation to affiliate
|
349
|
|
|
239
|
|
|
301
|
|
|||
Excise tax
|
531
|
|
|
1,500
|
|
|
1,500
|
|
|||
Servicing fees
|
1,619
|
|
|
433
|
|
|
234
|
|
|||
Total Expenses
|
30,962
|
|
|
26,601
|
|
|
22,835
|
|
|||
|
|
|
|
|
|
||||||
Income/(loss) before equity in earnings/(loss) from affiliates
|
89,694
|
|
|
(12,089
|
)
|
|
105,936
|
|
|||
|
|
|
|
|
|
||||||
Equity in earnings/(loss) from affiliates
|
7,644
|
|
|
15,593
|
|
|
12,622
|
|
|||
Net Income/(Loss) from Continuing Operations
|
97,338
|
|
|
3,504
|
|
|
118,558
|
|
|||
Net Income/(Loss) from Discontinued Operations
|
(4,416
|
)
|
|
(1,936
|
)
|
|
—
|
|
|||
Net Income/(Loss)
|
92,922
|
|
|
1,568
|
|
|
118,558
|
|
|||
|
|
|
|
|
|
||||||
Dividends on preferred stock (1)
|
16,122
|
|
|
13,469
|
|
|
13,469
|
|
|||
|
|
|
|
|
|
||||||
Net Income/(Loss) Available to Common Stockholders
|
$
|
76,800
|
|
|
$
|
(11,901
|
)
|
|
$
|
105,089
|
|
|
|
|
|
|
|
||||||
Earnings/(Loss) Per Share - Basic
|
|
|
|
|
|
||||||
Continuing Operations
|
$
|
2.52
|
|
|
$
|
(0.35
|
)
|
|
$
|
3.77
|
|
Discontinued Operations
|
(0.13
|
)
|
|
(0.07
|
)
|
|
—
|
|
|||
Total Earnings/(Loss) Per Share of Common Stock
|
$
|
2.39
|
|
|
$
|
(0.42
|
)
|
|
$
|
3.77
|
|
|
|
|
|
|
|
||||||
Earnings/(Loss) Per Share - Diluted
|
|
|
|
|
|
||||||
Continuing Operations
|
$
|
2.52
|
|
|
$
|
(0.35
|
)
|
|
$
|
3.77
|
|
Discontinued Operations
|
(0.13
|
)
|
|
(0.07
|
)
|
|
—
|
|
|||
Total Earnings/(Loss) Per Share of Common Stock
|
$
|
2.39
|
|
|
$
|
(0.42
|
)
|
|
$
|
3.77
|
|
|
|
|
|
|
|
||||||
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
|
||||||
Basic
|
32,192
|
|
|
28,392
|
|
|
27,866
|
|
|||
Diluted
|
32,203
|
|
|
28,392
|
|
|
27,883
|
|
|
Common Stock
|
|
8.25% Series A
Cumulative
Redeemable
Preferred Stock
|
|
8.00% Series B
Cumulative
Redeemable
Preferred Stock
|
|
8.000% Series C Fixed-to-Floating Rate
Cumulative
Redeemable
Preferred Stock
|
|
Additional
Paid-in Capital
|
|
Retained
Earnings/(Deficit)
|
|
|
|||||||||||||||||
|
Shares
|
|
Amount
|
|
|
|
|
|
|
Total
|
||||||||||||||||||||
Balance at January 1, 2017
|
27,700
|
|
|
$
|
277
|
|
|
$
|
49,921
|
|
|
$
|
111,293
|
|
|
$
|
—
|
|
|
$
|
576,276
|
|
|
$
|
(81,891
|
)
|
|
$
|
655,876
|
|
Net proceeds from issuance of common stock
|
461
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,714
|
|
|
—
|
|
|
8,719
|
|
|||||||
Grant of restricted stock and amortization of equity based compensation
|
32
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
540
|
|
|
—
|
|
|
540
|
|
|||||||
Common dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(55,965
|
)
|
|
(55,965
|
)
|
|||||||
Preferred Series A dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,269
|
)
|
|
(4,269
|
)
|
|||||||
Preferred Series B dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,200
|
)
|
|
(9,200
|
)
|
|||||||
Net Income/(Loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
118,558
|
|
|
118,558
|
|
|||||||
Balance at December 31, 2017
|
28,193
|
|
|
$
|
282
|
|
|
$
|
49,921
|
|
|
$
|
111,293
|
|
|
$
|
—
|
|
|
$
|
585,530
|
|
|
$
|
(32,767
|
)
|
|
$
|
714,259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at January 1, 2018
|
28,193
|
|
|
$
|
282
|
|
|
$
|
49,921
|
|
|
$
|
111,293
|
|
|
$
|
—
|
|
|
$
|
585,530
|
|
|
$
|
(32,767
|
)
|
|
$
|
714,259
|
|
Net proceeds from issuance of common stock
|
512
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,251
|
|
|
—
|
|
|
9,256
|
|
|||||||
Grant of restricted stock and amortization of equity based compensation
|
39
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
631
|
|
|
—
|
|
|
631
|
|
|||||||
Common dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(56,234
|
)
|
|
(56,234
|
)
|
|||||||
Preferred Series A dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,269
|
)
|
|
(4,269
|
)
|
|||||||
Preferred Series B dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,200
|
)
|
|
(9,200
|
)
|
|||||||
Net Income/(Loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,568
|
|
|
1,568
|
|
|||||||
Balance at December 31, 2018
|
28,744
|
|
|
$
|
287
|
|
|
$
|
49,921
|
|
|
$
|
111,293
|
|
|
$
|
—
|
|
|
$
|
595,412
|
|
|
$
|
(100,902
|
)
|
|
$
|
656,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at January 1, 2019
|
28,744
|
|
|
$
|
287
|
|
|
$
|
49,921
|
|
|
$
|
111,293
|
|
|
$
|
—
|
|
|
$
|
595,412
|
|
|
$
|
(100,902
|
)
|
|
$
|
656,011
|
|
Net proceeds from issuance of common stock
|
3,953
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66,023
|
|
|
—
|
|
|
66,063
|
|
|||||||
Net proceeds from issuance of preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
111,243
|
|
|
—
|
|
|
—
|
|
|
111,243
|
|
|||||||
Grant of restricted stock and amortization of equity based compensation
|
45
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
748
|
|
|
—
|
|
|
748
|
|
|||||||
Common dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(62,172
|
)
|
|
(62,172
|
)
|
|||||||
Preferred Series A dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,269
|
)
|
|
(4,269
|
)
|
|||||||
Preferred Series B dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,200
|
)
|
|
(9,200
|
)
|
|||||||
Preferred Series C dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,300
|
)
|
|
(2,300
|
)
|
|||||||
Net Income/(Loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
92,922
|
|
|
92,922
|
|
|||||||
Balance at December 31, 2019
|
32,742
|
|
|
$
|
327
|
|
|
$
|
49,921
|
|
|
$
|
111,293
|
|
|
$
|
111,243
|
|
|
$
|
662,183
|
|
|
$
|
(85,921
|
)
|
|
$
|
849,046
|
|
|
Year Ended
|
||||||||||
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
|
|||
Net income/(loss)
|
$
|
92,922
|
|
|
$
|
1,568
|
|
|
$
|
118,558
|
|
Net (income)/loss from discontinued operations
|
4,416
|
|
|
1,936
|
|
|
—
|
|
|||
Net income/(loss) from continuing operations
|
$
|
97,338
|
|
|
$
|
3,504
|
|
|
$
|
118,558
|
|
Adjustments to reconcile net income/(loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
Net amortization of premium
|
(4,673
|
)
|
|
(4,062
|
)
|
|
(4,596
|
)
|
|||
Net realized (gain)/loss
|
50,822
|
|
|
39,450
|
|
|
13,986
|
|
|||
Unrealized (gain)/loss on real estate securities and loans, net
|
(83,832
|
)
|
|
20,940
|
|
|
(45,529
|
)
|
|||
Unrealized (gain)/loss on derivative and other instruments, net
|
312
|
|
|
13,538
|
|
|
(19,813
|
)
|
|||
Foreign currency (loss) gain, net
|
2,512
|
|
|
—
|
|
|
—
|
|
|||
Equity based compensation to affiliate
|
349
|
|
|
239
|
|
|
301
|
|
|||
Equity based compensation expense
|
399
|
|
|
392
|
|
|
239
|
|
|||
Income from investments in debt and equity of affiliates in excess of distributions received
|
6,045
|
|
|
(9,418
|
)
|
|
(5,639
|
)
|
|||
Change in operating assets/liabilities:
|
|
|
|
|
|
||||||
Other assets
|
(1,886
|
)
|
|
75
|
|
|
(3,752
|
)
|
|||
Other liabilities
|
87
|
|
|
11,032
|
|
|
5,099
|
|
|||
Net cash provided by (used in) continuing operating activities
|
67,473
|
|
|
75,690
|
|
|
58,854
|
|
|||
Net cash provided by (used in) discontinued operating activities
|
(2,235
|
)
|
|
2,342
|
|
|
—
|
|
|||
Net cash provided by (used in) operating activities
|
65,238
|
|
|
78,032
|
|
|
58,854
|
|
|||
|
|
|
|
|
|
||||||
Cash Flows from Investing Activities
|
|
|
|
|
|
||||||
Purchase of real estate securities
|
(2,090,705
|
)
|
|
(2,138,411
|
)
|
|
(2,225,724
|
)
|
|||
Purchase of residential mortgage loans
|
(263,997
|
)
|
|
(205,043
|
)
|
|
—
|
|
|||
Purchase of commercial loans
|
(31,173
|
)
|
|
(55,453
|
)
|
|
(10,271
|
)
|
|||
Origination of commercial loans
|
(71,446
|
)
|
|
—
|
|
|
—
|
|
|||
Purchase of U.S. treasury securities
|
(81,917
|
)
|
|
(249,659
|
)
|
|
—
|
|
|||
Investments in debt and equity of affiliates
|
(93,606
|
)
|
|
(62,479
|
)
|
|
(28,168
|
)
|
|||
Purchase of excess mortgage servicing rights
|
—
|
|
|
(25,162
|
)
|
|
(3,399
|
)
|
|||
Proceeds from sale of real estate securities
|
1,240,701
|
|
|
2,214,729
|
|
|
566,047
|
|
|||
Proceeds from sale of residential mortgage loans
|
12,780
|
|
|
34,408
|
|
|
18,536
|
|
|||
Proceeds from sales of U.S. treasury securities
|
82,048
|
|
|
249,227
|
|
|
—
|
|
|||
Distributions received in excess of income from investments in debt and equity of affiliates
|
16,143
|
|
|
22,962
|
|
|
6,396
|
|
|||
Principal repayments on real estate securities
|
385,865
|
|
|
484,952
|
|
|
518,047
|
|
|||
Principal repayments on MSRs
|
4,015
|
|
|
2,567
|
|
|
—
|
|
|||
Principal repayments on residential mortgage loans
|
29,370
|
|
|
4,704
|
|
|
6,597
|
|
|||
Principal repayments on commercial loans
|
43,217
|
|
|
14,522
|
|
|
13,478
|
|
|||
Net proceeds from (payment made on) reverse repurchase agreements
|
11,499
|
|
|
13,299
|
|
|
(1,980
|
)
|
|||
Net proceeds from (payment made on) sales of securities borrowed under reverse repurchase agreements
|
(11,479
|
)
|
|
(12,732
|
)
|
|
2,086
|
|
|||
Net settlement of interest rate swaps and other instruments
|
(63,996
|
)
|
|
10,435
|
|
|
6,224
|
|
|||
Net settlement of TBAs
|
1,261
|
|
|
(233
|
)
|
|
1,669
|
|
|||
Cash flows provided by (used in) other investing activities
|
(1,027
|
)
|
|
(2,053
|
)
|
|
4,058
|
|
|||
Net cash provided by (used in) continuing investing activities
|
(882,447
|
)
|
|
300,580
|
|
|
(1,126,404
|
)
|
|||
Net cash provided by (used in) discontinued investing activities
|
135,484
|
|
|
(139,538
|
)
|
|
—
|
|
|||
Net cash provided by (used in) investing activities
|
(746,963
|
)
|
|
161,042
|
|
|
(1,126,404
|
)
|
|||
|
|
|
|
|
|
|
Year Ended
|
||||||||||
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Cash Flows from Financing Activities
|
|
|
|
|
|
||||||
Net proceeds from issuance of common stock
|
66,063
|
|
|
9,282
|
|
|
8,718
|
|
|||
Net proceeds from issuance of preferred stock
|
111,243
|
|
|
—
|
|
|
—
|
|
|||
Borrowings under financing arrangements
|
47,397,506
|
|
|
51,539,506
|
|
|
41,215,511
|
|
|||
Repayments of financing arrangements
|
(46,887,803
|
)
|
|
(51,789,674
|
)
|
|
(40,112,384
|
)
|
|||
Proceeds from issuance of securitized debt
|
224,923
|
|
|
—
|
|
|
—
|
|
|||
Principal repayments on securitized debt
|
(6,901
|
)
|
|
—
|
|
|
—
|
|
|||
Repayments of loan participation
|
—
|
|
|
—
|
|
|
(1,800
|
)
|
|||
Net collateral received from (paid to) derivative counterparty
|
(1,465
|
)
|
|
(201
|
)
|
|
787
|
|
|||
Net collateral received from (paid to) repurchase counterparty
|
(293
|
)
|
|
292
|
|
|
(321
|
)
|
|||
Dividends paid on common stock
|
(61,809
|
)
|
|
(55,254
|
)
|
|
(55,730
|
)
|
|||
Dividends paid on preferred stock
|
(15,769
|
)
|
|
(13,469
|
)
|
|
(13,469
|
)
|
|||
Net cash provided by continuing financing activities
|
825,695
|
|
|
(309,518
|
)
|
|
1,041,312
|
|
|||
Net cash provided by discontinued financing activities
|
(103,000
|
)
|
|
101,987
|
|
|
—
|
|
|||
Net cash provided by (used in) financing activities
|
722,695
|
|
|
(207,531
|
)
|
|
1,041,312
|
|
|||
|
|
|
|
|
|
||||||
Net change in cash and cash equivalents, and restricted cash
|
40,970
|
|
|
31,543
|
|
|
(26,238
|
)
|
|||
Cash and cash equivalents, and restricted cash, Beginning of Year
|
84,358
|
|
|
52,815
|
|
|
79,053
|
|
|||
Effect of exchange rate changes on cash
|
41
|
|
|
—
|
|
|
—
|
|
|||
Cash and cash equivalents, and restricted cash, End of Year
|
$
|
125,369
|
|
|
$
|
84,358
|
|
|
$
|
52,815
|
|
|
|
|
|
|
|
||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
Cash paid for interest on financing arrangements
|
$
|
94,989
|
|
|
$
|
63,180
|
|
|
$
|
40,106
|
|
Cash paid for income tax
|
$
|
1,483
|
|
|
$
|
1,394
|
|
|
$
|
1,738
|
|
Supplemental disclosure of non-cash financing and investing activities:
|
|
|
|
|
|
||||||
Payable on unsettled trades
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,419
|
|
Principal repayments on real estate securities not yet received
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
734
|
|
Common stock dividends declared but not paid
|
$
|
14,734
|
|
|
$
|
14,372
|
|
|
$
|
13,391
|
|
Decrease of securitized debt
|
$
|
3,617
|
|
|
$
|
5,533
|
|
|
$
|
5,241
|
|
Transfer from residential mortgage loans to other assets
|
$
|
2,883
|
|
|
$
|
1,825
|
|
|
$
|
2,486
|
|
Transfer from investments in debt and equity of affiliates to CMBS
|
$
|
—
|
|
|
$
|
65,425
|
|
|
$
|
—
|
|
Transfer from financing arrangements to investments in debt and equity of affiliates
|
$
|
—
|
|
|
$
|
33,720
|
|
|
$
|
—
|
|
Transfer from non-agency to investments in debt and equity of affiliates
|
$
|
—
|
|
|
$
|
44,970
|
|
|
$
|
—
|
|
Transfer from other assets to investments in debt and equity of affiliates
|
$
|
—
|
|
|
$
|
242
|
|
|
$
|
—
|
|
|
Year Ended
|
||||||||||
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Cash and cash equivalents
|
$
|
81,692
|
|
|
$
|
31,579
|
|
|
$
|
15,200
|
|
Restricted cash
|
43,677
|
|
|
49,806
|
|
|
37,615
|
|
|||
Restricted cash included in assets held for sale - Single-family rental properties, net
|
—
|
|
|
2,973
|
|
|
—
|
|
|||
Total cash, cash equivalents and restricted cash shown in the consolidated statements of cash flows
|
$
|
125,369
|
|
|
$
|
84,358
|
|
|
$
|
52,815
|
|
•
|
Level 1 – Quoted prices in active markets for identical assets or liabilities.
|
•
|
Level 2 – Prices determined using other significant observable inputs. These may include quoted prices for similar securities, interest rates, prepayment speeds, credit risk and others.
|
•
|
Level 3 – Prices determined using significant unobservable inputs. In situations where quoted prices or observable inputs are unavailable (for example, when there is little or no market activity for an investment at the end of the period), unobservable inputs may be used. Unobservable inputs reflect the Company’s assumptions about the factors that market participants would use in pricing an asset or liability, and would be based on the best information available.
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Equity
|
|
Assets
|
|
Liabilities
|
|
Equity
|
||||||||||||
Real Estate Securities, Excess MSRs and Loans, at fair value (1)(2)
|
|
$
|
373,126
|
|
|
$
|
(257,068
|
)
|
|
$
|
116,058
|
|
|
$
|
213,419
|
|
|
$
|
(138,893
|
)
|
|
$
|
74,526
|
|
AG Arc, at fair value
|
|
28,546
|
|
|
—
|
|
|
28,546
|
|
|
20,360
|
|
|
—
|
|
|
20,360
|
|
||||||
Cash and Other assets/(liabilities)
|
|
12,953
|
|
|
(1,246
|
)
|
|
11,707
|
|
|
7,423
|
|
|
(17,417
|
)
|
|
(9,994
|
)
|
||||||
Investments in debt and equity of affiliates
|
|
$
|
414,625
|
|
|
$
|
(258,314
|
)
|
|
$
|
156,311
|
|
|
$
|
241,202
|
|
|
$
|
(156,310
|
)
|
|
$
|
84,892
|
|
(1)
|
Certain loans held in securitized form are presented net of non-recourse securitized debt.
|
(2)
|
Within Real Estate Securities, Excess MSRs and Loans is $254.3 million and $113.3 million of fair value of Non-QM loans held in MATT at December 31, 2019 and December 31, 2018, respectively. Additionally, there is $17.0 million of fair value of Land Related Financing held in LOTS at December 31, 2019. There was no Land Related Financing at December 31, 2018.
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
Weighted Average
|
||||||||||||||||||
|
Current Face
|
|
Premium /
(Discount)
|
|
Amortized
Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Coupon (1)
|
|
Yield
|
||||||||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
30 Year Fixed Rate
|
$
|
2,125,067
|
|
|
$
|
59,123
|
|
|
$
|
2,184,190
|
|
|
$
|
57,404
|
|
|
$
|
(296
|
)
|
|
$
|
2,241,298
|
|
|
3.73
|
%
|
|
3.17
|
%
|
Interest Only
|
476,192
|
|
|
(403,248
|
)
|
|
72,944
|
|
|
2,330
|
|
|
(1,133
|
)
|
|
74,141
|
|
|
3.93
|
%
|
|
5.87
|
%
|
||||||
Total Agency RMBS:
|
2,601,259
|
|
|
(344,125
|
)
|
|
2,257,134
|
|
|
59,734
|
|
|
(1,429
|
)
|
|
2,315,439
|
|
|
3.77
|
%
|
|
3.26
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Credit Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-Agency RMBS
|
769,254
|
|
|
(107,848
|
)
|
|
661,406
|
|
|
55,343
|
|
|
(353
|
)
|
|
716,396
|
|
|
4.84
|
%
|
|
6.28
|
%
|
||||||
Non-Agency RMBS Interest Only
|
209,362
|
|
|
(207,948
|
)
|
|
1,414
|
|
|
—
|
|
|
(340
|
)
|
|
1,074
|
|
|
0.77
|
%
|
|
5.96
|
%
|
||||||
Total Non-Agency:
|
978,616
|
|
|
(315,796
|
)
|
|
662,820
|
|
|
55,343
|
|
|
(693
|
)
|
|
717,470
|
|
|
4.40
|
%
|
|
6.28
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
CMBS
|
485,713
|
|
|
(134,596
|
)
|
|
351,117
|
|
|
18,720
|
|
|
(906
|
)
|
|
368,931
|
|
|
4.91
|
%
|
|
7.28
|
%
|
||||||
CMBS Interest Only
|
3,427,025
|
|
|
(3,382,273
|
)
|
|
44,752
|
|
|
3,486
|
|
|
(246
|
)
|
|
47,992
|
|
|
0.24
|
%
|
|
6.68
|
%
|
||||||
Total CMBS:
|
3,912,738
|
|
|
(3,516,869
|
)
|
|
395,869
|
|
|
22,206
|
|
|
(1,152
|
)
|
|
416,923
|
|
|
0.60
|
%
|
|
7.21
|
%
|
||||||
Total Credit Investments:
|
4,891,354
|
|
|
(3,832,665
|
)
|
|
1,058,689
|
|
|
77,549
|
|
|
(1,845
|
)
|
|
1,134,393
|
|
|
1.31
|
%
|
|
6.62
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total
|
$
|
7,492,613
|
|
|
$
|
(4,176,790
|
)
|
|
$
|
3,315,823
|
|
|
$
|
137,283
|
|
|
$
|
(3,274
|
)
|
|
$
|
3,449,832
|
|
|
2.20
|
%
|
|
4.37
|
%
|
(1)
|
Equity residual investments and principal only securities with a zero coupon rate are excluded from this calculation.
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
Weighted Average
|
||||||||||||||||||
|
Current Face
|
|
Premium /
(Discount) |
|
Amortized
Cost |
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Coupon (1)
|
|
Yield
|
||||||||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
30 Year Fixed Rate
|
$
|
1,781,995
|
|
|
$
|
50,750
|
|
|
$
|
1,832,745
|
|
|
$
|
6,544
|
|
|
$
|
(9,174
|
)
|
|
$
|
1,830,115
|
|
|
4.08
|
%
|
|
3.66
|
%
|
Fixed Rate CMO
|
44,418
|
|
|
327
|
|
|
44,745
|
|
|
—
|
|
|
(388
|
)
|
|
44,357
|
|
|
3.00
|
%
|
|
2.79
|
%
|
||||||
Interest Only
|
680,743
|
|
|
(565,659
|
)
|
|
115,084
|
|
|
1,788
|
|
|
(3,064
|
)
|
|
113,808
|
|
|
3.61
|
%
|
|
8.13
|
%
|
||||||
Total Agency RMBS:
|
2,507,156
|
|
|
(514,582
|
)
|
|
1,992,574
|
|
|
8,332
|
|
|
(12,626
|
)
|
|
1,988,280
|
|
|
3.94
|
%
|
|
3.89
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Credit Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-Agency RMBS
|
763,753
|
|
|
(189,569
|
)
|
|
574,184
|
|
|
50,131
|
|
|
(2,064
|
)
|
|
622,251
|
|
|
5.09
|
%
|
|
7.18
|
%
|
||||||
Non-Agency RMBS Interest Only
|
296,677
|
|
|
(293,520
|
)
|
|
3,157
|
|
|
879
|
|
|
(937
|
)
|
|
3,099
|
|
|
0.63
|
%
|
|
21.88
|
%
|
||||||
Total Non-Agency:
|
1,060,430
|
|
|
(483,089
|
)
|
|
577,341
|
|
|
51,010
|
|
|
(3,001
|
)
|
|
625,350
|
|
|
4.29
|
%
|
|
7.25
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
ABS
|
22,125
|
|
|
(179
|
)
|
|
21,946
|
|
|
—
|
|
|
(786
|
)
|
|
21,160
|
|
|
9.49
|
%
|
|
10.22
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
CMBS
|
361,514
|
|
|
(163,366
|
)
|
|
198,148
|
|
|
14,936
|
|
|
(2,030
|
)
|
|
211,054
|
|
|
6.12
|
%
|
|
8.87
|
%
|
||||||
CMBS Interest Only
|
3,401,670
|
|
|
(3,354,311
|
)
|
|
47,359
|
|
|
3,243
|
|
|
(271
|
)
|
|
50,331
|
|
|
0.24
|
%
|
|
6.87
|
%
|
||||||
Total CMBS:
|
3,763,184
|
|
|
(3,517,677
|
)
|
|
245,507
|
|
|
18,179
|
|
|
(2,301
|
)
|
|
261,385
|
|
|
0.48
|
%
|
|
8.48
|
%
|
||||||
Total Credit Investments:
|
4,845,739
|
|
|
(4,000,945
|
)
|
|
844,794
|
|
|
69,189
|
|
|
(6,088
|
)
|
|
907,895
|
|
|
1.26
|
%
|
|
7.67
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total
|
$
|
7,352,895
|
|
|
$
|
(4,515,527
|
)
|
|
$
|
2,837,368
|
|
|
$
|
77,521
|
|
|
$
|
(18,714
|
)
|
|
$
|
2,896,175
|
|
|
2.23
|
%
|
|
5.08
|
%
|
(1)
|
Equity residual investments and principal only securities with a zero coupon rate are excluded from this calculation.
|
|
|
Less than 12 months
|
|
Greater than 12 months
|
||||||||||||
As of
|
|
Fair Value
|
|
Unrealized Losses
|
|
Fair Value
|
|
Unrealized Losses
|
||||||||
December 31, 2019
|
|
$
|
243,529
|
|
|
$
|
(2,313
|
)
|
|
$
|
22,719
|
|
|
$
|
(961
|
)
|
December 31, 2018
|
|
966,620
|
|
|
(14,937
|
)
|
|
81,170
|
|
|
(3,777
|
)
|
|
|
Agency RMBS
|
|
Credit Investments
|
||||||||||||||||||
Weighted Average Life (1)
|
|
Fair Value
|
|
Amortized
Cost |
|
Weighted
Average
Coupon
|
|
Fair Value
|
|
Amortized
Cost |
|
Weighted
Average
Coupon (2)
|
||||||||||
Less than or equal to 1 year
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
82,474
|
|
|
$
|
82,273
|
|
|
0.56
|
%
|
Greater than one year and less than or equal to five years
|
|
313,855
|
|
|
302,520
|
|
|
4.01
|
%
|
|
525,192
|
|
|
508,038
|
|
|
1.29
|
%
|
||||
Greater than five years and less than or equal to ten years
|
|
2,001,584
|
|
|
1,954,614
|
|
|
3.71
|
%
|
|
296,665
|
|
|
263,300
|
|
|
1.06
|
%
|
||||
Greater than ten years
|
|
—
|
|
|
—
|
|
|
—
|
|
|
230,062
|
|
|
205,078
|
|
|
5.46
|
%
|
||||
Total
|
|
$
|
2,315,439
|
|
|
$
|
2,257,134
|
|
|
3.77
|
%
|
|
$
|
1,134,393
|
|
|
$
|
1,058,689
|
|
|
1.31
|
%
|
(1)
|
This is based on projected life. Typically, actual maturities of mortgage-backed securities are shorter than stated contractual maturities. Maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(2)
|
Equity residual investments and principal only securities with a zero coupon rate are excluded from this calculation.
|
|
|
Agency RMBS
|
|
Credit Investments
|
||||||||||||||||||
Weighted Average Life (1)
|
|
Fair Value
|
|
Amortized Cost
|
|
Weighted
Average
Coupon
|
|
Fair Value
|
|
Amortized Cost
|
|
Weighted
Average
Coupon (2)
|
||||||||||
Less than or equal to 1 year
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
73,194
|
|
|
$
|
73,738
|
|
|
0.59
|
%
|
Greater than one year and less than or equal to five years
|
|
61,644
|
|
|
61,305
|
|
|
3.01
|
%
|
|
240,232
|
|
|
226,342
|
|
|
0.89
|
%
|
||||
Greater than five years and less than or equal to ten years
|
|
1,908,417
|
|
|
1,912,545
|
|
|
4.02
|
%
|
|
420,050
|
|
|
388,500
|
|
|
1.47
|
%
|
||||
Greater than ten years
|
|
18,219
|
|
|
18,724
|
|
|
3.50
|
%
|
|
174,419
|
|
|
156,214
|
|
|
5.77
|
%
|
||||
Total
|
|
$
|
1,988,280
|
|
|
$
|
1,992,574
|
|
|
3.94
|
%
|
|
$
|
907,895
|
|
|
$
|
844,794
|
|
|
1.26
|
%
|
(1)
|
This is based on projected life. Typically, actual maturities of mortgage-backed securities are shorter than stated contractual maturities. Maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(2)
|
Equity residual investments and principal only securities with a zero coupon rate are excluded from this calculation.
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
|
||||
Real estate securities, at fair value:
|
|
|
|
|
||||
Non-Agency
|
|
$
|
13,838
|
|
|
$
|
17,408
|
|
CMBS
|
|
94,500
|
|
|
84,515
|
|
||
Other assets
|
|
808
|
|
|
1,073
|
|
||
Total assets
|
|
$
|
109,146
|
|
|
$
|
102,996
|
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
||||
Financing arrangements
|
|
$
|
70,712
|
|
|
$
|
58,623
|
|
Securitized debt, at fair value
|
|
7,230
|
|
|
10,858
|
|
||
Other liabilities
|
|
3,553
|
|
|
3,002
|
|
||
Total liabilities
|
|
$
|
81,495
|
|
|
$
|
72,483
|
|
|
|
|
|
|
Weighted Average
|
||||||||||
|
Current Face
|
|
Fair Value
|
|
Coupon
|
|
Yield
|
|
Life (Years) (1)
|
||||||
Consolidated tranche (2)
|
$
|
7,204
|
|
|
$
|
7,230
|
|
|
3.46
|
%
|
|
4.11
|
%
|
|
1.96
|
Retained tranche
|
7,851
|
|
|
6,608
|
|
|
5.37
|
%
|
|
18.14
|
%
|
|
7.64
|
||
Total resecuritized asset (3)
|
$
|
15,055
|
|
|
$
|
13,838
|
|
|
4.46
|
%
|
|
10.81
|
%
|
|
4.92
|
(1)
|
This is based on projected life. Typically, actual maturities of investments and loans are shorter than stated contractual maturities. Maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(2)
|
As of December 31, 2019, the Company has recorded secured financing of $7.2 million on the consolidated balance sheets in the "Securitized debt, at fair value" line item. The Company recorded the proceeds from the issuance of the secured financing in the "Cash Flows from Financing Activities" section of the consolidated statement of cash flows at the time of securitization.
|
(3)
|
As of December 31, 2019, the fair value of the total resecuritized asset is included in the Company's consolidated balance sheets as "Non-Agency."
|
|
|
|
|
|
Weighted Average
|
||||||||||
|
Current Face
|
|
Fair Value
|
|
Coupon
|
|
Yield
|
|
Life (Years) (1)
|
||||||
Consolidated tranche (2)
|
$
|
10,821
|
|
|
$
|
10,858
|
|
|
4.10
|
%
|
|
4.47
|
%
|
|
2.39
|
Retained tranche
|
8,401
|
|
|
6,550
|
|
|
4.61
|
%
|
|
18.50
|
%
|
|
8.37
|
||
Total resecuritized asset (3)
|
$
|
19,222
|
|
|
$
|
17,408
|
|
|
4.32
|
%
|
|
9.75
|
%
|
|
5.00
|
(1)
|
This is based on projected life. Typically, actual maturities of investments and loans are shorter than stated contractual maturities. Maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(2)
|
As of December 31, 2018, the Company has recorded secured financing of $10.9 million on the consolidated balance sheets in the "Securitized debt, at fair value" line item. The Company recorded the proceeds from the issuance of the secured financing in the "Cash Flows from Financing Activities" section of the consolidated statement of cash flows at the time of securitization.
|
(3)
|
As of December 31, 2018, the fair value of the total resecuritized asset is included in the Company's consolidated balance sheets as "Non-Agency."
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
Weighted Average
|
||||||||||||||||||||
|
Unpaid Principal
Balance
|
|
Premium
(Discount)
|
|
Amortized Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Coupon
|
|
Yield
|
|
Life
(Years) (1)
|
||||||||||||||
Residential mortgage loans
|
$
|
464,041
|
|
|
$
|
(55,219
|
)
|
|
$
|
408,822
|
|
|
$
|
9,065
|
|
|
$
|
(102
|
)
|
|
$
|
417,785
|
|
|
4.09
|
%
|
|
5.72
|
%
|
|
7.36
|
(1)
|
This is based on projected life. Typically, actual maturities of residential mortgage loans are shorter than stated contractual maturities. Maturities are affected by the lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
Weighted Average
|
||||||||||||||||||||
|
Unpaid Principal
Balance
|
|
Premium
(Discount)
|
|
Amortized Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Coupon
|
|
Yield
|
|
Life
(Years) (1)
|
||||||||||||||
Residential mortgage loans
|
$
|
216,853
|
|
|
$
|
(31,773
|
)
|
|
$
|
185,080
|
|
|
$
|
1,190
|
|
|
$
|
(174
|
)
|
|
$
|
186,096
|
|
|
4.75
|
%
|
|
6.53
|
%
|
|
7.14
|
(1)
|
This is based on projected life. Typically, actual maturities of residential mortgage loans are shorter than stated contractual maturities. Maturities are affected by the lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
Fair Value
|
|
Unpaid Principal
Balance |
|
Fair Value
|
|
Unpaid Principal
Balance
|
||||||||
Re-Performing
|
$
|
330,234
|
|
|
$
|
357,678
|
|
|
$
|
148,508
|
|
|
$
|
172,470
|
|
Non-Performing
|
87,551
|
|
|
106,363
|
|
|
37,588
|
|
|
44,383
|
|
||||
|
$
|
417,785
|
|
|
$
|
464,041
|
|
|
$
|
186,096
|
|
|
$
|
216,853
|
|
Geographic Concentration of Credit Risk
|
December 31, 2019
|
|
December 31, 2018
|
||
Percentage of fair value of mortgage loans secured by properties in the following states representing 5% or more of fair value:
|
|
|
|
||
California
|
19
|
%
|
|
19
|
%
|
Florida
|
11
|
%
|
|
9
|
%
|
New York
|
9
|
%
|
|
5
|
%
|
New Jersey
|
6
|
%
|
|
3
|
%
|
Georgia
|
4
|
%
|
|
5
|
%
|
|
Year Ended
|
||||||||||
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Beginning Balance
|
$
|
79,610
|
|
|
$
|
9,318
|
|
|
$
|
18,282
|
|
Additions
|
108,275
|
|
|
82,757
|
|
|
—
|
|
|||
Accretion
|
(16,169
|
)
|
|
(4,161
|
)
|
|
(2,503
|
)
|
|||
Reclassifications from/(to) non-accretable difference
|
2,411
|
|
|
(3,988
|
)
|
|
6,275
|
|
|||
Disposals
|
(5,250
|
)
|
|
(4,316
|
)
|
|
(12,736
|
)
|
|||
Ending Balance
|
$
|
168,877
|
|
|
$
|
79,610
|
|
|
$
|
9,318
|
|
|
|
December 31, 2019
|
||
Assets
|
|
|
||
Residential mortgage loans, at fair value
|
|
$
|
255,171
|
|
Other assets
|
|
898
|
|
|
Total assets
|
|
$
|
256,069
|
|
|
|
|
||
Liabilities
|
|
|
||
Financing arrangements
|
|
$
|
24,584
|
|
Securitized debt, at fair value
|
|
217,118
|
|
|
Other liabilities
|
|
596
|
|
|
Total liabilities
|
|
$
|
242,298
|
|
|
|
|
|
|
Weighted Average
|
||||||||||
|
Current Unpaid Principal Balance
|
|
Fair Value
|
|
Coupon
|
|
Yield
|
|
Life (Years) (1)
|
||||||
Residential mortgage loans (2)
|
$
|
263,956
|
|
|
$
|
255,171
|
|
|
3.96
|
%
|
|
5.11
|
%
|
|
7.66
|
Securitized debt (3)
|
217,455
|
|
|
217,118
|
|
|
2.92
|
%
|
|
2.86
|
%
|
|
5.00
|
(1)
|
This is based on projected life. Typically, actual maturities of investments and loans are shorter than stated contractual maturities. Maturities are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal.
|
(2)
|
This represents all loans contributed to the consolidated VIE.
|
(3)
|
As of December 31, 2019, the Company has recorded secured financing of $217.1 million on the consolidated balance sheets in the "Securitized debt, at fair value" line item. The Company recorded the proceeds from the issuance of the secured financing in the "Cash Flows from Financing Activities" section of the consolidated statement of cash flows at the time of securitization.
|
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
||||||||||||||||||||
Loan (1)(2)
|
|
Current Face
|
|
Premium
(Discount)
|
|
Amortized Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Coupon (3)
|
|
Yield (4)
|
|
Life
(Years) (5)
|
|
Initial Stated
Maturity Date
|
|
Extended
Maturity
Date (6)
|
|
Location
|
||||||||||||||
Loan G (7)
|
|
$
|
45,856
|
|
|
$
|
—
|
|
|
$
|
45,856
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,856
|
|
|
6.46
|
%
|
|
6.46
|
%
|
|
0.53
|
|
July 9, 2020
|
|
July 9, 2022
|
|
CA
|
Loan H (7)(8)
|
|
36,000
|
|
|
—
|
|
|
36,000
|
|
|
—
|
|
|
—
|
|
|
36,000
|
|
|
5.49
|
%
|
|
5.49
|
%
|
|
0.19
|
|
March 9, 2019
|
|
June 9, 2020
|
|
AZ
|
||||||
Loan I (9)
|
|
11,992
|
|
|
(184
|
)
|
|
11,808
|
|
|
184
|
|
|
—
|
|
|
11,992
|
|
|
12.21
|
%
|
|
14.51
|
%
|
|
1.04
|
|
February 9, 2021
|
|
February 9, 2023
|
|
MN
|
||||||
Loan J (7)
|
|
4,674
|
|
|
—
|
|
|
4,674
|
|
|
—
|
|
|
—
|
|
|
4,674
|
|
|
6.36
|
%
|
|
6.36
|
%
|
|
2.12
|
|
January 1, 2023
|
|
January 1, 2024
|
|
NY
|
||||||
Loan K (10)
|
|
9,164
|
|
|
—
|
|
|
9,164
|
|
|
—
|
|
|
—
|
|
|
9,164
|
|
|
10.71
|
%
|
|
11.86
|
%
|
|
1.72
|
|
May 22, 2021
|
|
February 22, 2024
|
|
NY
|
||||||
Loan L (10)
|
|
51,000
|
|
|
(502
|
)
|
|
50,498
|
|
|
502
|
|
|
—
|
|
|
51,000
|
|
|
6.16
|
%
|
|
6.50
|
%
|
|
4.63
|
|
July 22, 2022
|
|
July 22, 2024
|
|
IL
|
||||||
|
|
$
|
158,686
|
|
|
$
|
(686
|
)
|
|
$
|
158,000
|
|
|
$
|
686
|
|
|
$
|
—
|
|
|
$
|
158,686
|
|
|
6.82
|
%
|
|
7.17
|
%
|
|
1.92
|
|
|
|
|
|
|
(1)
|
The Company has the contractual right to receive a balloon payment for each loan.
|
(2)
|
Refer to Note 13 "Commitments and Contingencies" for details on the Company's commitments on its Commercial Loans as of December 31, 2019.
|
(3)
|
Each commercial loan investment has a variable coupon rate.
|
(4)
|
Yield includes any exit fees.
|
(5)
|
Actual maturities of commercial mortgage loans may be shorter than stated contractual maturities. Maturities are affected by prepayments of principal.
|
(6)
|
Represents the maturity date of the last possible extension option.
|
(7)
|
Loan G, Loan H and Loan J are first mortgage loans.
|
(8)
|
Subsequent to quarter end, Loan H has been extended to the extended maturity date.
|
(9)
|
Loan I is a mezzanine loan.
|
(10)
|
Loan K and Loan L are comprised of first mortgage and mezzanine loans.
|
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
||||||||||||||||||||
Loan (1)
|
|
Current Face
|
|
Premium
(Discount)
|
|
Amortized Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Coupon (2)
|
|
Yield (3)
|
|
Life
(Years) (4)
|
|
Initial Stated
Maturity Date
|
|
Extended
Maturity
Date (5)
|
|
Location
|
||||||||||||||
Loan B (6)
|
|
$
|
32,800
|
|
|
$
|
—
|
|
|
$
|
32,800
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
32,800
|
|
|
7.13
|
%
|
|
7.51
|
%
|
|
0.52
|
|
July 1, 2016
|
|
July 1, 2019
|
|
TX
|
Loan F (7)
|
|
10,417
|
|
|
(1
|
)
|
|
10,416
|
|
|
1
|
|
|
—
|
|
|
10,417
|
|
|
13.39
|
%
|
|
14.02
|
%
|
|
0.03
|
|
September 9, 2018
|
|
September 9, 2019
|
|
MN
|
||||||
Loan G (8)
|
|
19,357
|
|
|
—
|
|
|
19,357
|
|
|
—
|
|
|
—
|
|
|
19,357
|
|
|
7.14
|
%
|
|
7.14
|
%
|
|
1.54
|
|
July 9, 2020
|
|
July 9, 2022
|
|
CA
|
||||||
Loan H (8)
|
|
36,000
|
|
|
—
|
|
|
36,000
|
|
|
—
|
|
|
—
|
|
|
36,000
|
|
|
6.21
|
%
|
|
6.21
|
%
|
|
1.21
|
|
March 9, 2019
|
|
March 9, 2020
|
|
AZ
|
||||||
|
|
$
|
98,574
|
|
|
$
|
(1
|
)
|
|
$
|
98,573
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
98,574
|
|
|
7.45
|
%
|
|
7.65
|
%
|
|
0.92
|
|
|
|
|
|
|
(1)
|
The Company has the contractual right to receive a balloon payment for each loan.
|
(2)
|
Each commercial loan investment has a variable coupon rate.
|
(3)
|
Yield includes any exit fees.
|
(4)
|
Actual maturities of commercial mortgage loans may be shorter than stated contractual maturities. Maturities are affected by prepayments of principal.
|
(5)
|
Represents the maturity date of the last possible extension option.
|
(6)
|
Loan B is comprised of a first mortgage and mezzanine loan. As of December 31, 2018, Loan B has been extended to the extended maturity date shown above. Loan B paid off at par in Q3 2019 and the Company received $32.8 million of principal proceeds.
|
(7)
|
Loan F is a mezzanine loan. As of December 31, 2018, Loan F has been extended to January 2019. Loan F paid off at par in Q1 2019, with the Company receiving proceeds of $10.4 million.
|
(8)
|
Loan G and Loan H are first mortgage loans.
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
Weighted Average
|
|||||||||||||||
|
Unpaid Principal
Balance
|
|
Amortized
Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Yield
|
|
Life
(Years) (1)
|
|||||||||||
Agency Excess MSRs
|
$
|
2,910,735
|
|
|
$
|
19,570
|
|
|
$
|
93
|
|
|
$
|
(2,031
|
)
|
|
$
|
17,632
|
|
|
8.32
|
%
|
|
5.58
|
Credit Excess MSRs
|
34,753
|
|
|
178
|
|
|
2
|
|
|
(37
|
)
|
|
143
|
|
|
21.38
|
%
|
|
5.25
|
|||||
Total Excess MSRs
|
$
|
2,945,488
|
|
|
$
|
19,748
|
|
|
$
|
95
|
|
|
$
|
(2,068
|
)
|
|
$
|
17,775
|
|
|
8.42
|
%
|
|
5.58
|
(1)
|
This is based on projected life. Actual maturities of Excess MSRs may be shorter than stated contractual maturities. Maturities are affected by prepayments of principal.
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
Weighted Average
|
|||||||||||||||
|
Unpaid Principal
Balance |
|
Amortized
Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Yield
|
|
Life
(Years) (1)
|
|||||||||||
Agency Excess MSRs
|
$
|
3,564,527
|
|
|
$
|
26,182
|
|
|
$
|
1,081
|
|
|
$
|
(821
|
)
|
|
$
|
26,442
|
|
|
10.43
|
%
|
|
6.77
|
Credit Excess MSRs
|
41,231
|
|
|
215
|
|
|
—
|
|
|
(7
|
)
|
|
208
|
|
|
24.09
|
%
|
|
5.02
|
|||||
Total Excess MSRs
|
$
|
3,605,758
|
|
|
$
|
26,397
|
|
|
$
|
1,081
|
|
|
$
|
(828
|
)
|
|
$
|
26,650
|
|
|
10.62
|
%
|
|
6.75
|
(1)
|
This is based on projected life. Actual maturities of Excess MSRs may be shorter than stated contractual maturities. Maturities are affected by prepayments of principal.
|
|
Fair Value at December 31, 2019
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
||||
30 Year Fixed Rate
|
$
|
—
|
|
|
$
|
2,241,298
|
|
|
$
|
—
|
|
|
$
|
2,241,298
|
|
Interest Only
|
—
|
|
|
74,141
|
|
|
—
|
|
|
74,141
|
|
||||
Credit Investments:
|
|
|
|
|
|
|
|
||||||||
Non-Agency RMBS
|
—
|
|
|
86,281
|
|
|
630,115
|
|
|
716,396
|
|
||||
Non-Agency RMBS Interest Only
|
—
|
|
|
—
|
|
|
1,074
|
|
|
1,074
|
|
||||
CMBS
|
—
|
|
|
2,365
|
|
|
366,566
|
|
|
368,931
|
|
||||
CMBS Interest Only
|
—
|
|
|
—
|
|
|
47,992
|
|
|
47,992
|
|
||||
Residential mortgage loans
|
—
|
|
|
—
|
|
|
417,785
|
|
|
417,785
|
|
||||
Commercial loans
|
—
|
|
|
—
|
|
|
158,686
|
|
|
158,686
|
|
||||
Excess mortgage servicing rights
|
—
|
|
|
—
|
|
|
17,775
|
|
|
17,775
|
|
||||
Cash equivalents (1)
|
53,243
|
|
|
—
|
|
|
—
|
|
|
53,243
|
|
||||
Derivative assets
|
—
|
|
|
2,282
|
|
|
—
|
|
|
2,282
|
|
||||
AG Arc (1)
|
—
|
|
|
—
|
|
|
28,546
|
|
|
28,546
|
|
||||
Total Assets Measured at Fair Value
|
$
|
53,243
|
|
|
$
|
2,406,367
|
|
|
$
|
1,668,539
|
|
|
$
|
4,128,149
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Securitized debt
|
$
|
—
|
|
|
$
|
(151,933
|
)
|
|
$
|
(72,415
|
)
|
|
$
|
(224,348
|
)
|
Derivative liabilities
|
(122
|
)
|
|
(289
|
)
|
|
—
|
|
|
(411
|
)
|
||||
Total Liabilities Measured at Fair Value
|
$
|
(122
|
)
|
|
$
|
(152,222
|
)
|
|
$
|
(72,415
|
)
|
|
$
|
(224,759
|
)
|
(1)
|
Refer to Note 2 for more information on the Company's accounting policies with regard to cash equivalents and AG Arc.
|
|
Fair Value at December 31, 2018
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
||||
30 Year Fixed Rate
|
$
|
—
|
|
|
$
|
1,830,115
|
|
|
$
|
—
|
|
|
$
|
1,830,115
|
|
Fixed Rate CMO
|
—
|
|
|
44,357
|
|
|
—
|
|
|
44,357
|
|
||||
Interest Only
|
—
|
|
|
113,808
|
|
|
—
|
|
|
113,808
|
|
||||
Credit Investments:
|
|
|
|
|
|
|
|
||||||||
Non-Agency RMBS
|
—
|
|
|
130,697
|
|
|
491,554
|
|
|
622,251
|
|
||||
Non-Agency RMBS Interest Only
|
—
|
|
|
—
|
|
|
3,099
|
|
|
3,099
|
|
||||
ABS
|
—
|
|
|
—
|
|
|
21,160
|
|
|
21,160
|
|
||||
CMBS
|
—
|
|
|
—
|
|
|
211,054
|
|
|
211,054
|
|
||||
CMBS Interest Only
|
—
|
|
|
—
|
|
|
50,331
|
|
|
50,331
|
|
||||
Residential mortgage loans
|
—
|
|
|
—
|
|
|
186,096
|
|
|
186,096
|
|
||||
Commercial loans
|
—
|
|
|
—
|
|
|
98,574
|
|
|
98,574
|
|
||||
Excess mortgage servicing rights
|
—
|
|
|
—
|
|
|
26,650
|
|
|
26,650
|
|
||||
Cash equivalents (1)
|
595
|
|
|
—
|
|
|
—
|
|
|
595
|
|
||||
Derivative assets
|
—
|
|
|
1,729
|
|
|
—
|
|
|
1,729
|
|
||||
AG Arc (1)
|
—
|
|
|
—
|
|
|
20,360
|
|
|
20,360
|
|
||||
Total Assets Measured at Fair Value
|
$
|
595
|
|
|
$
|
2,120,706
|
|
|
$
|
1,108,878
|
|
|
$
|
3,230,179
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Securitized debt
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(10,858
|
)
|
|
$
|
(10,858
|
)
|
Securities borrowed under reverse repurchase agreements
|
—
|
|
|
(11,378
|
)
|
|
—
|
|
|
(11,378
|
)
|
||||
Derivative liabilities
|
—
|
|
|
(317
|
)
|
|
—
|
|
|
(317
|
)
|
||||
Total Liabilities Measured at Fair Value
|
$
|
—
|
|
|
$
|
(11,695
|
)
|
|
$
|
(10,858
|
)
|
|
$
|
(22,553
|
)
|
(1)
|
Refer to Note 2 for more information on the Company's accounting policies with regard to cash equivalents and AG Arc.
|
Year Ended
December 31, 2019 (in thousands) |
|||||||||||||||||||||||||||||||||||||||
|
Non-Agency
RMBS
|
|
Non-Agency
RMBS Interest Only
|
|
ABS
|
|
CMBS
|
|
CMBS
Interest
Only
|
|
Residential
Mortgage
Loans
|
|
Commercial
Loans
|
|
Excess
Mortgage
Servicing
Rights
|
|
AG Arc
|
|
Securitized
debt
|
||||||||||||||||||||
Beginning balance
|
$
|
491,554
|
|
|
$
|
3,099
|
|
|
$
|
21,160
|
|
|
$
|
211,054
|
|
|
$
|
50,331
|
|
|
$
|
186,096
|
|
|
$
|
98,574
|
|
|
$
|
26,650
|
|
|
$
|
20,360
|
|
|
$
|
(10,858
|
)
|
Transfers (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Transfers into level 3
|
87,070
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Transfers out of level 3
|
(57,140
|
)
|
|
—
|
|
|
—
|
|
|
(5,280
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Purchases/Reclassifications
|
261,847
|
|
|
—
|
|
|
1,632
|
|
|
208,871
|
|
|
5,123
|
|
|
263,110
|
|
|
102,619
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Issuances of Securitized Debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(65,171
|
)
|
||||||||||
Capital contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,836
|
|
|
—
|
|
||||||||||
Proceeds from sales/redemptions
|
(115,616
|
)
|
|
—
|
|
|
(14,183
|
)
|
|
(25,792
|
)
|
|
(2,632
|
)
|
|
(12,780
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Proceeds from settlement
|
(59,274
|
)
|
|
—
|
|
|
(9,446
|
)
|
|
(38,162
|
)
|
|
—
|
|
|
(30,422
|
)
|
|
(43,217
|
)
|
|
—
|
|
|
—
|
|
|
3,618
|
|
||||||||||
Total net gains/(losses) (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Included in net income
|
21,674
|
|
|
(2,025
|
)
|
|
837
|
|
|
15,875
|
|
|
(4,830
|
)
|
|
11,781
|
|
|
710
|
|
|
(8,875
|
)
|
|
(9,650
|
)
|
|
(4
|
)
|
||||||||||
Ending Balance
|
$
|
630,115
|
|
|
$
|
1,074
|
|
|
$
|
—
|
|
|
$
|
366,566
|
|
|
$
|
47,992
|
|
|
$
|
417,785
|
|
|
$
|
158,686
|
|
|
$
|
17,775
|
|
|
$
|
28,546
|
|
|
$
|
(72,415
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Change in unrealized appreciation/(depreciation) for level 3 assets/liabilities still held as of December 31, 2019 (3)
|
$
|
11,984
|
|
|
$
|
(529
|
)
|
|
$
|
—
|
|
|
$
|
12,430
|
|
|
$
|
(4,704
|
)
|
|
$
|
10,689
|
|
|
$
|
710
|
|
|
$
|
(6,240
|
)
|
|
$
|
(9,650
|
)
|
|
$
|
(4
|
)
|
(1)
|
Transfers are assumed to occur at the beginning of the period. For the year ended December 31, 2019, the Company transferred 14 Non-Agency RMBS securities into the Level 3 category from the Level 2 category and 6 Non-Agency RMBS securities and 2 CMBS security into the Level 2 category from the Level 3 category under the fair value hierarchy of ASC 820.
|
(2)
|
Gains/(losses) are recorded in the following line items in the consolidated statement of operations:
|
Unrealized gain/(loss) on real estate securities and loans, net
|
$
|
33,256
|
|
Unrealized gain/(loss) on derivative and other instruments, net
|
(8,879
|
)
|
|
Net realized gain/(loss)
|
10,766
|
|
|
Equity in earnings/(loss) from affiliates
|
(9,650
|
)
|
|
Total
|
$
|
25,493
|
|
(3)
|
Unrealized gains/(losses) are recorded in the following line items in the consolidated statement of operations:
|
Unrealized gain/(loss) on real estate securities and loans, net
|
$
|
30,580
|
|
Unrealized gain/(loss) on derivative and other instruments, net
|
(6,244
|
)
|
|
Equity in earnings/(loss) from affiliates
|
(9,650
|
)
|
|
Total
|
$
|
14,686
|
|
Year Ended
December 31, 2018 (in thousands) |
|||||||||||||||||||||||||||||||||||||||
|
Non-Agency
RMBS
|
|
Non-Agency
RMBS Interest Only
|
|
ABS
|
|
CMBS
|
|
CMBS Interest
Only
|
|
Residential
Mortgage
Loans
|
|
Commercial
Loans
|
|
Excess
Mortgage
Servicing
Rights
|
|
AG Arc
|
|
Securitized
debt
|
||||||||||||||||||||
Beginning balance
|
$
|
845,424
|
|
|
$
|
2,662
|
|
|
$
|
40,958
|
|
|
$
|
161,250
|
|
|
$
|
50,702
|
|
|
$
|
18,890
|
|
|
$
|
57,521
|
|
|
$
|
5,084
|
|
|
$
|
17,911
|
|
|
$
|
(16,478
|
)
|
Transfers (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Transfers into level 3
|
61,225
|
|
|
—
|
|
|
—
|
|
|
8,217
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Transfers out of level 3
|
(90,028
|
)
|
|
—
|
|
|
—
|
|
|
(6,951
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Purchases/Reclassifications (2)
|
140,488
|
|
|
—
|
|
|
8,580
|
|
|
113,684
|
|
|
10,436
|
|
|
203,979
|
|
|
55,357
|
|
|
25,162
|
|
|
(336
|
)
|
|
—
|
|
||||||||||
Capital contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,729
|
|
|
—
|
|
||||||||||
Proceeds from sales/redemptions
|
(311,920
|
)
|
|
—
|
|
|
(11,559
|
)
|
|
—
|
|
|
—
|
|
|
(34,259
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Proceeds from settlement
|
(145,300
|
)
|
|
—
|
|
|
(15,620
|
)
|
|
(80,436
|
)
|
|
(5,400
|
)
|
|
(4,360
|
)
|
|
(14,522
|
)
|
|
—
|
|
|
—
|
|
|
5,533
|
|
||||||||||
Total net gains/(losses) (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Included in net income
|
(8,335
|
)
|
|
437
|
|
|
(1,199
|
)
|
|
15,290
|
|
|
(5,407
|
)
|
|
1,846
|
|
|
218
|
|
|
(3,596
|
)
|
|
(1,944
|
)
|
|
87
|
|
||||||||||
Ending Balance
|
$
|
491,554
|
|
|
$
|
3,099
|
|
|
$
|
21,160
|
|
|
$
|
211,054
|
|
|
$
|
50,331
|
|
|
$
|
186,096
|
|
|
$
|
98,574
|
|
|
$
|
26,650
|
|
|
$
|
20,360
|
|
|
$
|
(10,858
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Change in unrealized appreciation/(depreciation) for level 3 assets still held as of December 31, 2018 (4)
|
$
|
(4,456
|
)
|
|
$
|
513
|
|
|
$
|
(1,347
|
)
|
|
$
|
15,254
|
|
|
$
|
(5,076
|
)
|
|
$
|
1,197
|
|
|
$
|
—
|
|
|
$
|
(2,662
|
)
|
|
$
|
(1,944
|
)
|
|
$
|
87
|
|
(1)
|
Transfers are assumed to occur at the beginning of the period. For the year ended December 31, 2018, the Company transferred 4 Non-Agency RMBS securities and 2 CMBS securities into the Level 3 category from the Level 2 category and 13 Non-Agency RMBS securities and 1 CMBS security into the Level 2 category from the Level 3 category under the fair value hierarchy of ASC 820.
|
(2)
|
Any reclassifications represent proceeds from investments in debt and equity of affiliates, or changes in ownership interests that do not result in a change of control.
|
(3)
|
Gains/(losses) are recorded in the following line items in the consolidated statement of operations:
|
Unrealized gain/(loss) on real estate securities and loans, net
|
$
|
1,054
|
|
Unrealized gain/(loss) on derivative and other instruments, net
|
(3,509
|
)
|
|
Net realized gain/(loss)
|
1,796
|
|
|
Equity in earnings/(loss) from affiliates
|
(1,944
|
)
|
|
Total
|
$
|
(2,603
|
)
|
(4)
|
Unrealized gains/(losses) are recorded in the following line items in the consolidated statement of operations:
|
Unrealized gain/(loss) on real estate securities and loans, net
|
$
|
6,085
|
|
Unrealized gain/(loss) on derivative and other instruments, net
|
(2,575
|
)
|
|
Equity in earnings/(loss) from affiliates
|
(1,944
|
)
|
|
Total
|
$
|
1,566
|
|
Asset Class
|
|
Fair Value at December 31, 2019 (in thousands)
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range
(Weighted Average)
|
||
|
|
|
|
|
|
Yield
|
|
1.71% - 100.00% (5.99%)
|
||
Non-Agency RMBS
|
|
$
|
625,537
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
0.00% - 100.00% (14.60%)
|
|
|
|
|
|
|
Projected Collateral Losses
|
|
0.00% - 100.00% (2.93%)
|
||
|
|
|
|
|
|
Projected Collateral Severities
|
|
0.00% - 100.00% (21.37%)
|
||
|
|
$
|
4,578
|
|
|
Consensus Pricing
|
|
Offered Quotes
|
|
100.00 - 100.00 (100.00)
|
|
|
|
|
|
|
Yield
|
|
27.50% - 27.50% (27.50%)
|
||
Non-Agency RMBS Interest Only
|
|
$
|
1,074
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
18.00% - 18.00% (18.00%)
|
|
|
|
|
|
Projected Collateral Losses
|
|
2.00% - 2.00% (2.00%)
|
|||
|
|
|
|
|
|
Projected Collateral Severities
|
|
35.00% - 35.00% (35.00%)
|
||
|
|
|
|
|
|
Yield
|
|
0.00% - 13.89% (6.33%)
|
||
CMBS
|
|
$
|
366,566
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
0.00% - 0.00% (0.00%)
|
|
|
|
|
|
|
Projected Collateral Losses
|
|
0.00% - 0.00% (0.00%)
|
||
|
|
|
|
|
|
Projected Collateral Severities
|
|
0.00% - 0.00% (0.00%)
|
||
|
|
|
|
|
|
Yield
|
|
-2.57% - 9.86% (4.19%)
|
||
CMBS Interest Only
|
|
$
|
47,992
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
99.00% - 100.00% (99.93%)
|
|
|
|
|
|
|
Projected Collateral Losses
|
|
0.00% - 0.00% (0.00%)
|
||
|
|
|
|
|
|
Projected Collateral Severities
|
|
0.00% - 0.00% (0.00%)
|
||
|
|
|
|
|
|
Yield
|
|
4.00% - 8.25% (4.81%)
|
||
Residential Mortgage Loans
|
|
$
|
364,107
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
4.81% - 9.04% (7.78%)
|
|
|
|
|
|
|
Projected Collateral Losses
|
|
1.64% - 4.94% (2.36%)
|
||
|
|
|
|
|
|
Projected Collateral Severities
|
|
-7.32% - 36.91% (23.15%)
|
||
|
|
$
|
53,678
|
|
|
Recent Transaction
|
|
Cost
|
|
N/A
|
|
|
|
|
|
|
Yield
|
|
6.16% - 10.76% (6.86%)
|
||
Commercial Loans
|
|
$
|
60,164
|
|
|
Discounted Cash Flow
|
|
Credit Spread
|
|
440 bps - 900 bps (510 bps)
|
|
|
|
|
|
|
Recovery Percentage (1)
|
|
100.00% - 100.00% (100.00%)
|
||
|
|
$
|
98,522
|
|
|
Consensus Pricing
|
|
Offered Quotes
|
|
100.00 - 100.00 (100.00)
|
|
|
|
|
|
|
Yield
|
|
8.50% - 11.60% (9.20%)
|
||
Excess Mortgage Servicing Rights
|
|
$
|
17,633
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
9.35% - 16.90% (12.36%)
|
|
$
|
142
|
|
|
Consensus Pricing
|
|
Offered Quotes
|
|
0.01 - 0.40 (0.40)
|
|
AG Arc
|
|
$
|
28,546
|
|
|
Comparable Multiple
|
|
Book Value Multiple
|
|
1.0x - 1.0x (1.0x)
|
|
|
|
|
|
|
|
|
|
||
Liability Class
|
|
Fair Value at December 31, 2019 (in thousands)
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range
(Weighted Average)
|
||
|
|
|
|
|
|
Yield
|
|
2.98% - 4.70% (3.54%)
|
||
Securitized debt
|
|
$
|
(72,415
|
)
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
10.00% - 10.04% (10.04%)
|
|
|
|
|
|
|
Projected Collateral Losses
|
|
2.04% - 3.50% (2.19%)
|
||
|
|
|
|
|
|
Projected Collateral Severities
|
|
20.13% - 45.00% (22.61%)
|
(1)
|
Represents the proportion of the principal expected to be collected relative to the loan balances as of December 31, 2019.
|
Asset Class
|
|
Fair Value at December 31, 2018 (in thousands)
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range
(Weighted Average)
|
||
|
|
|
|
|
|
Yield
|
|
3.32% - 20.00% (5.34%)
|
||
Non-Agency RMBS
|
|
$
|
475,927
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
0.00% - 100.00% (13.66%)
|
|
|
|
|
|
|
Projected Collateral Losses
|
|
0.00% - 30.00% (2.24%)
|
||
|
|
|
|
|
|
Projected Collateral Severities
|
|
-0.43% - 100.00% (26.30%)
|
||
|
|
$
|
15,627
|
|
|
Consensus Pricing
|
|
Offered Quotes
|
|
86.57 - 97.39 (92.43)
|
|
|
|
|
|
|
Yield
|
|
7.00% - 35.00% (27.37%)
|
||
Non-Agency RMBS Interest Only
|
|
$
|
3,099
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
9.50% - 18.00% (15.70%)
|
|
|
|
|
|
Projected Collateral Losses
|
|
0.75% - 2.00% (1.53%)
|
|||
|
|
|
|
|
|
Projected Collateral Severities
|
|
20.00% - 65.00% (34.04%)
|
||
|
|
|
|
|
|
Projected Collateral Prepayments
|
|
20.00% - 20.00% (20.00%)
|
||
ABS
|
|
$
|
13,346
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Losses
|
|
2.00% - 2.00% (2.00%)
|
|
|
|
|
|
|
Projected Collateral Severities
|
|
50.00% - 50.00% (50.00%)
|
||
|
|
$
|
7,814
|
|
|
Consensus Pricing
|
|
Offered Quotes
|
|
100.00 - 100.00 (100.00)
|
|
|
|
|
|
|
Yield
|
|
4.99% - 14.51% (7.91%)
|
||
CMBS
|
|
$
|
208,228
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
0.00% - 0.00% (0.00%)
|
|
|
|
|
|
|
Projected Collateral Losses
|
|
0.00% - 0.50% (0.02%)
|
||
|
|
|
|
|
|
Projected Collateral Severities
|
|
0.00% - 25.00% (1.05%)
|
||
|
|
$
|
2,826
|
|
|
Consensus Pricing
|
|
Offered Quotes
|
|
4.83 - 8.88 (7.87)
|
|
|
|
|
|
|
Yield
|
|
3.67% - 10.79% (4.93%)
|
||
CMBS Interest Only
|
|
$
|
50,331
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
99.00% - 100.00% (99.92%)
|
|
|
|
|
|
|
Projected Collateral Losses
|
|
0.00% - 0.00% (0.00%)
|
||
|
|
|
|
|
|
Projected Collateral Severities
|
|
0.00% - 0.00% (0.00%)
|
||
|
|
|
|
|
|
Yield
|
|
5.92% - 9.00% (6.33%)
|
||
Residential Mortgage Loans
|
|
$
|
86,813
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
4.99% - 8.37% (7.95%)
|
|
|
|
|
|
Projected Collateral Losses
|
|
1.43% - 5.83% (1.94%)
|
|||
|
|
|
|
|
|
Projected Collateral Severities
|
|
6.28% - 32.19% (8.13%)
|
||
|
|
$
|
99,283
|
|
|
Recent Transaction
|
|
Cost
|
|
N/A
|
|
|
|
|
|
|
Yield
|
|
7.51% - 7.51% (7.51%)
|
||
Commercial Loans
|
|
$
|
32,800
|
|
|
Discounted Cash Flow
|
|
Credit Spread
|
|
475 bps - 475 bps (475 bps)
|
|
|
|
|
|
|
Recovery Percentage (1)
|
|
100.00% - 100.00% (100.00%)
|
||
|
|
$
|
65,774
|
|
|
Consensus Pricing
|
|
Offered Quotes
|
|
100.00 - 100.00 (100.00)
|
|
|
|
|
|
|
Yield
|
|
8.50% - 11.62% (9.18%)
|
||
Excess Mortgage Servicing Rights
|
|
$
|
26,442
|
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
6.31% - 10.12% (8.47%)
|
|
$
|
208
|
|
|
Consensus Pricing
|
|
Offered Quotes
|
|
0.02 - 0.49 (0.47)
|
|
AG Arc
|
|
$
|
20,360
|
|
|
Comparable Multiple
|
|
Book Value Multiple
|
|
1.0x - 1.0x (1.0x)
|
|
|
|
|
|
|
|
|
|
||
Liability Class
|
|
Fair Value at December 31, 2018 (in thousands)
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range
(Weighted Average)
|
||
|
|
|
|
|
|
Yield
|
|
4.09% - 4.09% (4.09%)
|
||
Securitized debt
|
|
$
|
(10,858
|
)
|
|
Discounted Cash Flow
|
|
Projected Collateral Prepayments
|
|
10.00% - 10.00% (10.00%)
|
|
|
|
|
|
|
Projected Collateral Losses
|
|
3.50% - 3.50% (3.50%)
|
||
|
|
|
|
|
|
Projected Collateral Severities
|
|
45.00% - 45.00% (45.00%)
|
(1)
|
Represents the proportion of the principal expected to be collected relative to the loan balances as of December 31, 2018.
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Repurchase agreements
|
|
$
|
3,121,966
|
|
|
$
|
2,595,873
|
|
Revolving facilities
|
|
111,502
|
|
|
124,615
|
|
||
Financing arrangements, net
|
|
$
|
3,233,468
|
|
|
$
|
2,720,488
|
|
|
|
Repurchase Agreements
|
|
Real Estate Securities Pledged
|
||||||||||||||||||
Repurchase Agreements
Maturing Within: |
|
Balance
|
|
Weighted Average
Rate
|
|
Weighted Average
Haircut
|
|
Fair Value
Pledged
|
|
Amortized Cost
|
|
Accrued Interest
|
||||||||||
30 days or less
|
|
$
|
1,550,508
|
|
|
2.33
|
%
|
|
9.0
|
%
|
|
$
|
1,728,837
|
|
|
$
|
1,660,649
|
|
|
$
|
5,402
|
|
31-60 days
|
|
1,362,121
|
|
|
2.13
|
%
|
|
7.0
|
%
|
|
1,501,850
|
|
|
1,453,257
|
|
|
5,191
|
|
||||
61-90 days
|
|
71,753
|
|
|
2.99
|
%
|
|
23.5
|
%
|
|
93,957
|
|
|
92,901
|
|
|
245
|
|
||||
Greater than 180 days
|
|
2,973
|
|
|
3.79
|
%
|
|
23.7
|
%
|
|
4,039
|
|
|
3,690
|
|
|
3
|
|
||||
Total / Weighted Average
|
|
$
|
2,987,355
|
|
|
2.25
|
%
|
|
8.5
|
%
|
|
$
|
3,328,683
|
|
|
$
|
3,210,497
|
|
|
$
|
10,841
|
|
|
|
Repurchase Agreements
|
|
Real Estate Securities Pledged
|
||||||||||||||||||
Repurchase Agreements
Maturing Within:
|
|
Balance
|
|
Weighted Average
Rate
|
|
Weighted Average
Haircut
|
|
Fair Value
Pledged
|
|
Amortized Cost
|
|
Accrued Interest
|
||||||||||
Overnight
|
|
$
|
52,385
|
|
|
3.92
|
%
|
|
3.0
|
%
|
|
$
|
54,032
|
|
|
$
|
53,848
|
|
|
$
|
177
|
|
30 days or less
|
|
1,555,709
|
|
|
2.80
|
%
|
|
9.7
|
%
|
|
1,733,753
|
|
|
1,698,750
|
|
|
7,294
|
|
||||
31-60 days
|
|
852,017
|
|
|
2.85
|
%
|
|
8.1
|
%
|
|
939,222
|
|
|
925,418
|
|
|
3,123
|
|
||||
61-90 days
|
|
46,594
|
|
|
3.89
|
%
|
|
21.4
|
%
|
|
59,319
|
|
|
58,422
|
|
|
306
|
|
||||
Greater than 180 days
|
|
5,406
|
|
|
4.53
|
%
|
|
23.1
|
%
|
|
7,977
|
|
|
7,387
|
|
|
6
|
|
||||
Total / Weighted Average
|
|
$
|
2,512,111
|
|
|
2.86
|
%
|
|
9.3
|
%
|
|
$
|
2,794,303
|
|
|
$
|
2,743,825
|
|
|
$
|
10,906
|
|
|
|
Repurchase Agreements
|
|
Residential Mortgage Loans Pledged
|
|||||||||||||||||||||
Repurchase Agreements
Maturing Within:
|
|
Balance
|
|
Weighted Average Rate
|
|
Weighted Average Funding Cost
|
|
Weighted Average Haircut
|
|
Fair Value Pledged
|
|
Amortized Cost
|
|
Accrued Interest
|
|||||||||||
31-60 days
|
|
$
|
24,584
|
|
|
3.14
|
%
|
|
3.14
|
%
|
|
33.7
|
%
|
|
$
|
37,546
|
|
|
$
|
25,192
|
|
|
$
|
377
|
|
Greater than 180 days
|
|
107,010
|
|
|
3.61
|
%
|
|
3.80
|
%
|
|
19.3
|
%
|
|
133,678
|
|
|
135,409
|
|
|
443
|
|
||||
Total / Weighted Average
|
|
$
|
131,594
|
|
|
3.53
|
%
|
|
3.68
|
%
|
|
22.0
|
%
|
|
$
|
171,224
|
|
|
$
|
160,601
|
|
|
$
|
820
|
|
|
|
Repurchase Agreements
|
|
Residential Mortgage Loans Pledged
|
|||||||||||||||||||||
Repurchase Agreements
Maturing Within:
|
|
Balance
|
|
Weighted Average Rate
|
|
Weighted Average Funding Cost
|
|
Weighted Average Haircut
|
|
Fair Value Pledged
|
|
Amortized Cost
|
|
Accrued Interest
|
|||||||||||
Greater than 180 days
|
|
$
|
83,762
|
|
|
4.27
|
%
|
|
4.37
|
%
|
|
15.6
|
%
|
|
$
|
99,283
|
|
|
$
|
99,457
|
|
|
$
|
91
|
|
|
|
Repurchase Agreements
|
|
Commercial Loans Pledged
|
|||||||||||||||||||||
Repurchase Agreements Maturing Within:
|
|
Balance
|
|
Weighted Average Rate
|
|
Weighted Average Funding Cost
|
|
Weighted Average Haircut
|
|
Fair Value Pledged
|
|
Amortized Cost
|
|
Accrued Interest
|
|||||||||||
Greater than 180 days
|
|
$
|
3,017
|
|
|
4.46
|
%
|
|
5.89
|
%
|
|
35.4
|
%
|
|
$
|
4,674
|
|
|
$
|
4,674
|
|
|
$
|
26
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Fair Value of investments pledged as collateral under repurchase agreements:
|
|
|
|
|
|
||
Agency RMBS
|
$
|
2,231,933
|
|
|
$
|
1,927,359
|
|
Non-Agency RMBS
|
682,828
|
|
|
605,243
|
|
||
ABS
|
—
|
|
|
13,346
|
|
||
CMBS
|
413,922
|
|
|
248,355
|
|
||
Residential Mortgage Loans
|
171,224
|
|
|
99,283
|
|
||
Commercial Loans
|
4,674
|
|
|
—
|
|
||
Cash pledged (i.e., restricted cash) under repurchase agreements
|
11,565
|
|
|
20,267
|
|
||
Total collateral pledged under repurchase agreements
|
$
|
3,516,146
|
|
|
$
|
2,913,853
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Fair Value of investments posted to us under repurchase agreements:
|
|
|
|
||||
Agency RMBS
|
$
|
—
|
|
|
$
|
1,534
|
|
U.S. Treasury Securities
|
1,083
|
|
|
1,123
|
|
||
Total collateral posted to us under repurchase agreements
|
$
|
1,083
|
|
|
$
|
2,657
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Repurchase agreements secured by investments:
|
|
|
|
|
|
||
Agency RMBS
|
$
|
2,109,278
|
|
|
$
|
1,805,054
|
|
Non-Agency RMBS
|
565,450
|
|
|
499,851
|
|
||
ABS
|
—
|
|
|
10,548
|
|
||
CMBS
|
312,627
|
|
|
196,658
|
|
||
Residential Mortgage Loans
|
131,594
|
|
|
83,762
|
|
||
Commercial Loans
|
3,017
|
|
|
—
|
|
||
Gross Liability for repurchase agreements
|
$
|
3,121,966
|
|
|
$
|
2,595,873
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the
Consolidated Balance Sheets
|
|
|
||||||||||||||
Description
|
|
Gross Amounts of
Recognized
Liabilities
|
|
Gross Amounts
Offset in the
Consolidated Balance
Sheets
|
|
Net Amounts of Liabilities
Presented in the Consolidated
Balance Sheets
|
|
Financial
Instruments
Posted
|
|
Cash Collateral
Posted
|
|
Net Amount
|
||||||||||||
Repurchase agreements
|
|
$
|
3,121,966
|
|
|
$
|
—
|
|
|
$
|
3,121,966
|
|
|
$
|
3,121,966
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the
Consolidated Balance Sheets
|
|
|
||||||||||||||
Description
|
|
Gross Amounts of
Recognized
Liabilities
|
|
Gross Amounts
Offset in the
Consolidated Balance
Sheets
|
|
Net Amounts of Liabilities
Presented in the Consolidated
Balance Sheets
|
|
Financial
Instruments
Posted
|
|
Cash Collateral
Posted
|
|
Net Amount
|
||||||||||||
Repurchase agreements
|
|
$
|
2,595,873
|
|
|
$
|
—
|
|
|
$
|
2,595,873
|
|
|
$
|
2,595,873
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||||||||||
Facility (1)
|
|
Investment
|
|
Maturity Date
|
|
Rate
|
|
Funding Cost
|
|
Balance
|
|
Fair Value of Assets Pledged as Collateral
|
|
Maximum Aggregate Borrowing Capacity
|
|
Rate
|
|
Funding Cost
|
|
Balance
|
|
Fair Value of Assets Pledged as Collateral
|
||||||||||||||
Revolving facility A (2)(3)
|
|
Commercial Loans
|
|
July 1, 2019
|
|
—
|
%
|
|
—
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
4.66
|
%
|
|
4.66
|
%
|
|
$
|
21,796
|
|
|
$
|
32,800
|
|
Revolving facility B (2)(4)
|
|
Residential Mortgage Loans
|
|
June 28, 2021
|
|
3.80
|
%
|
|
3.80
|
%
|
|
21,546
|
|
|
27,476
|
|
|
110,000
|
|
|
4.53
|
%
|
|
4.54
|
%
|
|
63,328
|
|
|
85,343
|
|
|||||
Revolving facility C (2)(4)
|
|
Commercial Loans
|
|
August 10, 2023
|
|
3.85
|
%
|
|
4.01
|
%
|
|
89,956
|
|
|
132,856
|
|
|
100,000
|
|
|
4.53
|
%
|
|
4.80
|
%
|
|
39,491
|
|
|
55,357
|
|
|||||
Total revolving facilities
|
|
|
|
|
|
|
|
|
|
$
|
111,502
|
|
|
$
|
160,332
|
|
|
$
|
210,000
|
|
|
|
|
|
|
$
|
124,615
|
|
|
$
|
173,500
|
|
(1)
|
All revolving facilities listed above are interest only until maturity.
|
(2)
|
Under the terms of the Company’s financing agreements, the Company's financial counterparties may, in certain cases, sell or re-hypothecate the pledged collateral.
|
(3)
|
This facility was paid off in July 2019.
|
(4)
|
Increasing the Company's borrowing capacity under this facility requires consent of the lender.
|
Counterparty
|
|
Stockholders' Equity
at Risk
|
|
Weighted Average
Maturity (days)
|
|
Percentage of
Stockholders' Equity
|
|||
Barclays Capital Inc
|
|
$
|
77,334
|
|
|
277
|
|
9.1
|
%
|
Citigroup Global Markets Inc.
|
|
50,263
|
|
|
22
|
|
5.9
|
%
|
Counterparty
|
|
Stockholders' Equity
at Risk
|
|
Weighted Average
Maturity (days)
|
|
Percentage of
Stockholders' Equity
|
|||
Barclays Capital Inc
|
|
$
|
40,882
|
|
|
356
|
|
6.2
|
%
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Other assets
|
|
|
|
|
||||
Interest receivable
|
|
$
|
13,548
|
|
|
$
|
12,762
|
|
Receivable under reverse repurchase agreements
|
|
—
|
|
|
11,461
|
|
||
Derivative assets, at fair value
|
|
2,282
|
|
|
1,729
|
|
||
Other assets
|
|
4,378
|
|
|
6,064
|
|
||
Due from broker
|
|
1,697
|
|
|
603
|
|
||
Total Other assets
|
|
$
|
21,905
|
|
|
$
|
32,619
|
|
|
|
|
|
|
||||
Other liabilities
|
|
|
|
|
||||
Obligation to return securities borrowed under reverse repurchase agreements, at fair value
|
|
$
|
—
|
|
|
$
|
11,378
|
|
Interest payable
|
|
10,941
|
|
|
11,905
|
|
||
Derivative liabilities, at fair value
|
|
411
|
|
|
317
|
|
||
Due to affiliates
|
|
5,226
|
|
|
4,023
|
|
||
Accrued expenses
|
|
6,175
|
|
|
5,066
|
|
||
Taxes payable
|
|
815
|
|
|
1,673
|
|
||
Due to broker
|
|
1,107
|
|
|
7,734
|
|
||
Total Other liabilities
|
|
$
|
24,675
|
|
|
$
|
42,096
|
|
Derivatives and Other Instruments (1)
|
|
Designation
|
|
Balance Sheet Location
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Pay Fix/Receive Float Interest Rate Swap Agreements (2)
|
|
Non-Hedge
|
|
Other assets
|
|
$
|
199
|
|
|
$
|
1,406
|
|
Pay Fix/Receive Float Interest Rate Swap Agreements (2)
|
|
Non-Hedge
|
|
Other liabilities
|
|
(411
|
)
|
|
(317
|
)
|
||
Payer Swaptions
|
|
Non-Hedge
|
|
Other assets
|
|
2,083
|
|
|
323
|
|
||
Short positions on U.S. Treasuries
|
|
Non-Hedge
|
|
Other liabilities (3)
|
|
—
|
|
|
(11,378
|
)
|
(1)
|
As of December 31, 2019, the Company applied a reduction in fair value of $19.7 thousand and $0.1 million to its Euro Futures liabilities and British Pound Futures liabilities, respectively, related to variation margin. As of December 31, 2018, the Company applied a fair value reduction of $0.1 million and $1.0 million to its U.S. Treasury Futures assets and Eurodollar Future liabilities, respectively, related to variation margin.
|
(2)
|
As of December 31, 2019, the Company applied a reduction in fair value of $10.8 million and $2.2 million to its interest rate swap assets and liabilities, respectively, related to variation margin. As of December 31, 2018, the Company applied a reduction in fair value of $26.0 million and $18.1 million to its interest rate swap assets and liabilities, respectively, related to variation margin.
|
(3)
|
Short positions on U.S. Treasuries relate to securities borrowed to cover short sales of U.S. Treasury securities. The change in fair value of the borrowed securities is recorded in the "Unrealized gain/(loss) on derivatives and other instruments, net" line item in the Company's consolidated statement of operations.
|
Notional amount of non-hedge derivatives and other instruments:
|
|
Notional Currency
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Pay Fix/Receive Float Interest Rate Swap Agreements
|
|
USD
|
|
$
|
1,848,750
|
|
|
$
|
1,963,500
|
|
Payer Swaptions
|
|
USD
|
|
650,000
|
|
|
260,000
|
|
||
Long positions on U.S. Treasury Futures (1)
|
|
USD
|
|
—
|
|
|
30,000
|
|
||
Short positions on Eurodollar Futures (2)
|
|
USD
|
|
—
|
|
|
500,000
|
|
||
Short positions on British Pound Futures (3)
|
|
GBP
|
|
6,563
|
|
|
—
|
|
||
Short positions on Euro Futures (4)
|
|
EUR
|
|
1,500
|
|
|
—
|
|
||
Short positions on U.S. Treasuries
|
|
USD
|
|
—
|
|
|
11,250
|
|
(1)
|
Each U.S. Treasury Future contract embodies $100,000 of notional value.
|
(2)
|
Each Eurodollar Future contract embodies $1,000,000 of notional value.
|
(3)
|
Each British Pound Future contract embodies £62,500 of notional value.
|
(4)
|
Each Euro Future contract embodies €125,000 of notional value.
|
|
|
Year Ended
|
||||||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Included within Unrealized gain/(loss) on derivative and other instruments, net
|
|
|
|
|
|
|
||||||
Interest Rate Swaps
|
|
$
|
(641
|
)
|
|
$
|
(11,171
|
)
|
|
$
|
20,547
|
|
Eurodollar Futures
|
|
1,001
|
|
|
(1,001
|
)
|
|
—
|
|
|||
Swaptions
|
|
1,325
|
|
|
(1,083
|
)
|
|
(596
|
)
|
|||
U.S. Treasury Futures
|
|
(145
|
)
|
|
36
|
|
|
748
|
|
|||
British Pound Futures
|
|
(102
|
)
|
|
—
|
|
|
—
|
|
|||
Euro Futures
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|||
TBAs (1)
|
|
—
|
|
|
(227
|
)
|
|
650
|
|
|||
U.S. Treasuries
|
|
82
|
|
|
(176
|
)
|
|
(1,631
|
)
|
|||
|
|
1,500
|
|
|
(13,622
|
)
|
|
19,718
|
|
|||
Included within Net realized gain/(loss)
|
|
|
|
|
|
|
||||||
Interest Rate Swaps
|
|
(62,147
|
)
|
|
21,338
|
|
|
(9,959
|
)
|
|||
Eurodollar Futures
|
|
(1,122
|
)
|
|
—
|
|
|
1,372
|
|
|||
Swaptions
|
|
(1,514
|
)
|
|
(790
|
)
|
|
—
|
|
|||
U.S. Treasury Futures
|
|
(31
|
)
|
|
607
|
|
|
(4,050
|
)
|
|||
British Pound Futures
|
|
(605
|
)
|
|
—
|
|
|
—
|
|
|||
Euro Futures
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|||
TBAs (1)
|
|
1,262
|
|
|
(233
|
)
|
|
1,669
|
|
|||
U.S. Treasuries
|
|
(18
|
)
|
|
177
|
|
|
1,742
|
|
|||
|
|
(64,182
|
)
|
|
21,099
|
|
|
(9,226
|
)
|
|||
Total income/(loss)
|
|
$
|
(62,682
|
)
|
|
$
|
7,477
|
|
|
$
|
10,492
|
|
(1)
|
For the year ended December 31, 2019, gains and losses from purchases and sales of TBAs consisted of $1.0 million of net TBA dollar roll net interest income and net gains of $0.3 million due to price changes. For the year ended December 31, 2018, gains and losses from purchases and sales of TBAs consisted of $1.6 million of net TBA dollar roll net interest income and net losses of $2.1 million due to price changes. For the year ended December 31, 2017, gains and losses from purchases and sales of TBAs consisted of $3.1 million of net TBA dollar roll net interest income and net losses of $0.8 million due to price changes.
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the
Consolidated Balance Sheets
|
|
|
||||||||||||||
Description (1)
|
|
Gross Amounts of Recognized
Assets (Liabilities)
|
|
Gross Amounts Offset
in the Consolidated
Balance Sheets
|
|
Net Amounts of Assets (Liabilities) Presented in the
Consolidated Balance Sheets
|
|
Financial
Instruments
(Posted)/Received
|
|
Cash Collateral
(Posted)/Received
|
|
Net Amount
|
||||||||||||
Derivative Assets (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest Rate Swaps
|
|
$
|
1,980
|
|
|
$
|
—
|
|
|
$
|
1,980
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
1,979
|
|
Interest Rate Swaptions
|
|
2,083
|
|
|
—
|
|
|
2,083
|
|
|
—
|
|
|
—
|
|
|
2,083
|
|
||||||
Total Derivative Assets
|
|
$
|
4,063
|
|
|
$
|
—
|
|
|
$
|
4,063
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
4,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivative Liabilities (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest Rate Swaps
|
|
$
|
977
|
|
|
$
|
—
|
|
|
$
|
977
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
976
|
|
Total Derivative Liabilities
|
|
$
|
977
|
|
|
$
|
—
|
|
|
$
|
977
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
976
|
|
(1)
|
The Company applied a reduction in fair value of $10.8 million and $2.2 million to its interest rate swap assets and liabilities, respectively, related to variation margin. The Company applied a reduction in fair value of $19.7 thousand and $0.1 million to its Euro Futures assets and British Pound Futures liabilities, respectively, related to variation margin.
|
(2)
|
Included in Other assets on the consolidated balance sheet is $4.1 million less accrued interest of $(1.8) million for a total of $2.3 million.
|
(3)
|
Included in Other liabilities on the consolidated balance sheet is $1.0 million less accrued interest of $(1.4) million for a total of $(0.4) million.
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the
Consolidated Balance Sheets
|
|
|
||||||||||||||
Description (1)
|
|
Gross Amounts of
Recognized
Assets (Liabilities)
|
|
Gross Amounts Offset
in the Consolidated
Balance Sheets
|
|
Net Amounts of Assets (Liabilities) Presented in the
Consolidated Balance Sheets
|
|
Financial
Instruments
(Posted)/Received
|
|
Cash Collateral
(Posted)/Received
|
|
Net Amount
|
||||||||||||
Receivable Under Reverse Repurchase Agreements
|
|
$
|
11,461
|
|
|
$
|
—
|
|
|
$
|
11,461
|
|
|
$
|
11,378
|
|
|
$
|
—
|
|
|
$
|
83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivative Assets (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest Rate Swaps
|
|
$
|
2,608
|
|
|
$
|
—
|
|
|
$
|
2,608
|
|
|
$
|
—
|
|
|
$
|
1,465
|
|
|
$
|
1,143
|
|
Interest Rate Swaptions
|
|
322
|
|
|
—
|
|
|
322
|
|
|
—
|
|
|
(600
|
)
|
|
922
|
|
||||||
Total Derivative Assets
|
|
$
|
2,930
|
|
|
$
|
—
|
|
|
$
|
2,930
|
|
|
$
|
—
|
|
|
$
|
865
|
|
|
$
|
2,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivative Liabilities (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest Rate Swaps
|
|
$
|
1,635
|
|
|
$
|
—
|
|
|
$
|
1,635
|
|
|
$
|
—
|
|
|
$
|
1,465
|
|
|
$
|
170
|
|
Total Derivative Liabilities
|
|
$
|
1,635
|
|
|
$
|
—
|
|
|
$
|
1,635
|
|
|
$
|
—
|
|
|
$
|
1,465
|
|
|
$
|
170
|
|
(1)
|
The Company applied a reduction in fair value of $26.0 million and $18.1 million to its interest rate swap assets and liabilities, respectively, related to variation margin. The Company applied a reduction in fair value of $0.1 million and $1.0 million to its U.S. Treasury Futures assets and Eurodollar Futures liabilities, respectively, related to variation margin.
|
(2)
|
Included in Other assets on the consolidated balance sheet is $2.9 million less accrued interest of $(1.2) million for a total of $1.7 million.
|
(3)
|
Included in Other liabilities on the consolidated balance sheet is $1.6 million less accrued interest of $(1.9) million for a total of $(0.3) million.
|
Maturity
|
|
Notional Amount
|
|
Weighted Average
Pay-Fixed Rate
|
|
Weighted Average
Receive-Variable Rate
|
|
Weighted Average
Years to Maturity
|
||||
2020
|
|
$
|
105,000
|
|
|
1.54
|
%
|
|
1.91
|
%
|
|
0.20
|
2022
|
|
743,000
|
|
|
1.64
|
%
|
|
1.91
|
%
|
|
2.68
|
|
2023
|
|
5,750
|
|
|
3.19
|
%
|
|
1.91
|
%
|
|
3.85
|
|
2024
|
|
650,000
|
|
|
1.52
|
%
|
|
1.90
|
%
|
|
4.80
|
|
2026
|
|
180,000
|
|
|
1.50
|
%
|
|
1.89
|
%
|
|
6.70
|
|
2029
|
|
165,000
|
|
|
1.77
|
%
|
|
1.94
|
%
|
|
9.85
|
|
Total/Wtd Avg
|
|
$
|
1,848,750
|
|
|
1.60
|
%
|
|
1.91
|
%
|
|
4.32
|
Maturity
|
|
Notional Amount
|
|
Weighted Average
Pay-Fixed Rate
|
|
Weighted Average
Receive-Variable Rate
|
|
Weighted Average
Years to Maturity
|
||||
2020
|
|
$
|
105,000
|
|
|
1.54
|
%
|
|
2.56
|
%
|
|
1.20
|
2021
|
|
58,500
|
|
|
3.00
|
%
|
|
2.63
|
%
|
|
2.76
|
|
2022
|
|
478,000
|
|
|
1.87
|
%
|
|
2.72
|
%
|
|
3.58
|
|
2023
|
|
403,000
|
|
|
3.05
|
%
|
|
2.64
|
%
|
|
4.65
|
|
2024
|
|
230,000
|
|
|
2.06
|
%
|
|
2.63
|
%
|
|
5.50
|
|
2025
|
|
125,000
|
|
|
2.87
|
%
|
|
2.70
|
%
|
|
6.38
|
|
2026
|
|
75,000
|
|
|
2.12
|
%
|
|
2.66
|
%
|
|
7.89
|
|
2027
|
|
264,000
|
|
|
2.35
|
%
|
|
2.66
|
%
|
|
8.68
|
|
2028
|
|
225,000
|
|
|
2.96
|
%
|
|
2.69
|
%
|
|
9.37
|
|
Total/Wtd Avg
|
|
$
|
1,963,500
|
|
|
2.41
|
%
|
|
2.67
|
%
|
|
5.57
|
For the Year Ended December 31, 2019
|
|||||||||||||||||||||||||||||||
|
Beginning
Notional
Amount
|
|
Buys or Covers
|
|
Sales or Shorts
|
|
Ending Net
Notional
Amount
|
|
Net Fair Value
as of Year End
|
|
Net
Receivable/(Payable)
from/to Broker
|
|
Derivative
Asset
|
|
Derivative
Liability
|
||||||||||||||||
TBAs - Long
|
$
|
—
|
|
|
$
|
1,994,500
|
|
|
$
|
(1,994,500
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
TBAs - Short
|
$
|
—
|
|
|
$
|
485,000
|
|
|
$
|
(485,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
For the Year Ended December 31, 2018
|
|||||||||||||||||||||||||||||||
|
Beginning
Notional
Amount
|
|
Buys or Covers
|
|
Sales or Shorts
|
|
Ending Net
Notional
Amount
|
|
Net Fair Value
as of Year End
|
|
Net
Receivable/(Payable)
from/to Broker
|
|
Derivative
Asset
|
|
Derivative
Liability
|
||||||||||||||||
TBAs - Long
|
$
|
100,000
|
|
|
$
|
1,761,000
|
|
|
$
|
(1,861,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
TBAs - Short
|
$
|
—
|
|
|
$
|
1,071,000
|
|
|
$
|
(1,071,000
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
For the Year Ended December 31, 2017
|
|||||||||||||||||||||||||||||||
|
Beginning
Notional
Amount
|
|
Buys or Covers
|
|
Sales or Shorts
|
|
Ending Net
Notional
Amount
|
|
Net Fair Value
as of Year End
|
|
Net
Receivable/(Payable)
from/to Broker
|
|
Derivative
Asset
|
|
Derivative
Liability
|
||||||||||||||||
TBAs - Long
|
$
|
50,000
|
|
|
$
|
2,231,000
|
|
|
$
|
(2,181,000
|
)
|
|
$
|
100,000
|
|
|
$
|
102,711
|
|
|
$
|
(102,484
|
)
|
|
$
|
227
|
|
|
$
|
—
|
|
TBAs - Short
|
$
|
(75,000
|
)
|
|
$
|
75,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
|||
Outstanding warrants (1)
|
—
|
|
|
—
|
|
|
1,007,500
|
|
Unvested restricted stock units previously granted to the Manager
|
20,009
|
|
|
40,007
|
|
|
60,000
|
|
(1)
|
The warrants expired July 6, 2018.
|
|
Year Ended December 31, 2019
|
|
Year Ended December 31, 2018
|
|
Year Ended December 31, 2017
|
||||||
Numerator:
|
|
|
|
|
|
|
|
|
|||
Net Income/(Loss) from Continuing Operations
|
$
|
97,338
|
|
|
$
|
3,504
|
|
|
$
|
118,558
|
|
Dividends on preferred stock
|
16,122
|
|
|
13,469
|
|
|
13,469
|
|
|||
Net income/(loss) from continuing operations available to common stockholders
|
81,216
|
|
|
(9,965
|
)
|
|
105,089
|
|
|||
Net Income/(Loss) from Discontinued Operations
|
(4,416
|
)
|
|
(1,936
|
)
|
|
—
|
|
|||
Net Income/(Loss) available to common stockholders
|
$
|
76,800
|
|
|
$
|
(11,901
|
)
|
|
$
|
105,089
|
|
|
|
|
|
|
|
||||||
Denominator:
|
|
|
|
|
|
||||||
Basic weighted average common shares outstanding
|
32,192
|
|
|
28,392
|
|
|
27,866
|
|
|||
Dilutive effect of restricted stock units
|
11
|
|
|
—
|
|
|
17
|
|
|||
Diluted weighted average common shares outstanding
|
32,203
|
|
|
28,392
|
|
|
27,883
|
|
|||
|
|
|
|
|
|
||||||
Earnings/(Loss) Per Share - Basic
|
|
|
|
|
|
||||||
Continuing Operations
|
$
|
2.52
|
|
|
$
|
(0.35
|
)
|
|
$
|
3.77
|
|
Discontinued Operations
|
(0.13
|
)
|
|
(0.07
|
)
|
|
—
|
|
|||
Basic Earnings/(Loss) Per Share of Common Stock:
|
$
|
2.39
|
|
|
$
|
(0.42
|
)
|
|
$
|
3.77
|
|
|
|
|
|
|
|
||||||
Earnings/(Loss) Per Share - Diluted
|
|
|
|
|
|
||||||
Continuing Operations
|
$
|
2.52
|
|
|
$
|
(0.35
|
)
|
|
$
|
3.77
|
|
Discontinued Operations
|
(0.13
|
)
|
|
(0.07
|
)
|
|
—
|
|
|||
Diluted Earnings/(Loss) Per Share of Common Stock:
|
$
|
2.39
|
|
|
$
|
(0.42
|
)
|
|
$
|
3.77
|
|
2019
|
|
|
|
|
|
|
||
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
3/15/2019
|
|
3/29/2019
|
|
4/30/2019
|
|
$
|
0.50
|
|
6/14/2019
|
|
6/28/2019
|
|
7/31/2019
|
|
0.50
|
|
|
9/6/2019
|
|
9/30/2019
|
|
10/31/2019
|
|
0.45
|
|
|
12/13/2019
|
|
12/31/2019
|
|
1/31/2020
|
|
0.45
|
|
|
Total
|
|
|
|
|
|
$
|
1.90
|
|
2018
|
|
|
|
|
|
|
||
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
3/15/2018
|
|
3/29/2018
|
|
4/30/2018
|
|
$
|
0.475
|
|
6/18/2018
|
|
6/29/2018
|
|
7/31/2018
|
|
0.50
|
|
|
9/14/2018
|
|
9/28/2018
|
|
10/31/2018
|
|
0.50
|
|
|
12/14/2018
|
|
12/31/2018
|
|
1/31/2019
|
|
0.50
|
|
|
Total
|
|
|
|
|
|
$
|
1.975
|
|
2017
|
|
|
|
|
|
|
||
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share (1)
|
||
3/10/2017
|
|
3/21/2017
|
|
4/28/2017
|
|
$
|
0.475
|
|
6/8/2017
|
|
6/19/2017
|
|
7/31/2017
|
|
0.475
|
|
|
9/11/2017
|
|
9/29/2017
|
|
10/31/2017
|
|
0.575
|
|
|
12/15/2017
|
|
12/29/2017
|
|
1/31/2018
|
|
0.475
|
|
|
Total
|
|
|
|
|
|
$
|
2.000
|
|
(1)
|
The combined dividend of $0.575 includes a dividend of $0.475 per common share and a special cash dividend of $0.10 per common share.
|
2019
|
|
|
|
|
|
|
|
|
||
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.25% Series A
|
|
2/15/2019
|
|
2/28/2019
|
|
3/18/2019
|
|
$
|
0.51563
|
|
8.25% Series A
|
|
5/17/2019
|
|
5/31/2019
|
|
6/17/2019
|
|
0.51563
|
|
|
8.25% Series A
|
|
8/16/2019
|
|
8/30/2019
|
|
9/17/2019
|
|
0.51563
|
|
|
8.25% Series A
|
|
11/15/2019
|
|
11/29/2019
|
|
12/17/2019
|
|
0.51563
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.06252
|
|
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.00% Series B
|
|
2/15/2019
|
|
2/28/2019
|
|
3/18/2019
|
|
$
|
0.50
|
|
8.00% Series B
|
|
5/17/2019
|
|
5/31/2019
|
|
6/17/2019
|
|
0.50
|
|
|
8.00% Series B
|
|
8/16/2019
|
|
8/30/2019
|
|
9/17/2019
|
|
0.50
|
|
|
8.00% Series B
|
|
11/15/2019
|
|
11/29/2019
|
|
12/17/2019
|
|
0.50
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.00
|
|
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.000% Series C
|
|
11/15/2019
|
|
11/29/2019
|
|
12/17/2019
|
|
$
|
0.50
|
|
Total
|
|
|
|
|
|
|
|
$
|
0.50
|
|
2018
|
|
|
|
|
|
|
|
|
||
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.25% Series A
|
|
2/16/2018
|
|
2/28/2018
|
|
3/19/2018
|
|
$
|
0.51563
|
|
8.25% Series A
|
|
5/15/2018
|
|
5/31/2018
|
|
6/18/2018
|
|
0.51563
|
|
|
8.25% Series A
|
|
8/16/2018
|
|
8/31/2018
|
|
9/17/2018
|
|
0.51563
|
|
|
8.25% Series A
|
|
11/15/2018
|
|
11/30/2018
|
|
12/17/2018
|
|
0.51563
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.06252
|
|
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.00% Series B
|
|
2/16/2018
|
|
2/28/2018
|
|
3/19/2018
|
|
$
|
0.50
|
|
8.00% Series B
|
|
5/15/2018
|
|
5/31/2018
|
|
6/18/2018
|
|
0.50
|
|
|
8.00% Series B
|
|
8/16/2018
|
|
8/31/2018
|
|
9/17/2018
|
|
0.50
|
|
|
8.00% Series B
|
|
11/15/2018
|
|
11/30/2018
|
|
12/17/2018
|
|
0.50
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.00
|
|
2017
|
|
|
|
|
|
|
|
|
||
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.25% Series A
|
|
2/16/2017
|
|
2/28/2017
|
|
3/17/2017
|
|
$
|
0.51563
|
|
8.25% Series A
|
|
5/15/2017
|
|
5/31/2017
|
|
6/19/2017
|
|
0.51563
|
|
|
8.25% Series A
|
|
8/16/2017
|
|
8/31/2017
|
|
9/18/2017
|
|
0.51563
|
|
|
8.25% Series A
|
|
11/16/2017
|
|
11/30/2017
|
|
12/18/2017
|
|
0.51563
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.06252
|
|
Dividend
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
8.00% Series B
|
|
2/16/2017
|
|
2/28/2017
|
|
3/17/2017
|
|
$
|
0.50
|
|
8.00% Series B
|
|
5/15/2017
|
|
5/31/2017
|
|
6/19/2017
|
|
0.50
|
|
|
8.00% Series B
|
|
8/16/2017
|
|
8/31/2017
|
|
9/18/2017
|
|
0.50
|
|
|
8.00% Series B
|
|
11/16/2017
|
|
11/30/2017
|
|
12/18/2017
|
|
0.50
|
|
|
Total
|
|
|
|
|
|
|
|
$
|
2.00
|
|
|
Year Ended
December 31, 2019 |
|
Year Ended
December 31, 2018 |
|
Year Ended
December 31, 2017 |
|||||||||||||||
|
Shares of Restricted Stock and Restricted Stock Units
|
|
Weighted Average Grant Date Fair Value
|
|
Shares of Restricted Stock and Restricted Stock Units
|
|
Weighted Average Grant Date Fair Value
|
|
Shares of Restricted Stock and Restricted Stock Units
|
|
Weighted Average Grant Date Fair Value
|
|||||||||
Outstanding at beginning of year
|
108,624
|
|
|
$
|
19.52
|
|
|
109,430
|
|
|
$
|
19.64
|
|
|
57,981
|
|
|
$
|
20.66
|
|
Granted (1)
|
25,030
|
|
|
15.97
|
|
|
19,187
|
|
|
18.31
|
|
|
71,452
|
|
|
18.50
|
|
|||
Canceled/forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Unrestricted
|
(19,998
|
)
|
|
18.53
|
|
|
(19,993
|
)
|
|
19.01
|
|
|
(20,003
|
)
|
|
18.53
|
|
|||
Outstanding at end of year
|
113,656
|
|
|
$
|
18.91
|
|
|
108,624
|
|
|
$
|
19.52
|
|
|
109,430
|
|
|
$
|
19.64
|
|
Unvested at end of year
|
20,009
|
|
|
$
|
18.53
|
|
|
40,007
|
|
|
$
|
18.53
|
|
|
60,000
|
|
|
$
|
18.53
|
|
(1)
|
The grant date fair value of restricted stock awards was established as the average of the high and low prices of the Company's common stock at the grant date. The grant date fair value of restricted stock units is based on the closing market price of the Company's common stock at the grant date.
|
Commitment type
|
|
Date of Commitment
|
|
Total Commitment
|
|
Funded Commitment
|
|
Remaining Commitment
|
||||||
MATH (a)
|
|
March 29, 2018
|
|
$
|
46,820
|
|
|
$
|
44,590
|
|
|
$
|
2,230
|
|
Commercial loan G (b)
|
|
July 26, 2018
|
|
84,515
|
|
|
45,856
|
|
|
38,659
|
|
|||
Commercial loan I (b)
|
|
January 23, 2019
|
|
20,000
|
|
|
11,992
|
|
|
8,008
|
|
|||
Commercial loan J (b)
|
|
February 11, 2019
|
|
30,000
|
|
|
4,674
|
|
|
25,326
|
|
|||
Commercial loan K (b)
|
|
February 22, 2019
|
|
20,000
|
|
|
9,164
|
|
|
10,836
|
|
|||
LOTS (a)(c)
|
|
Various
|
|
31,810
|
|
|
16,979
|
|
|
14,831
|
|
|||
Revolving loan
|
|
October 31, 2019
|
|
12,363
|
|
|
—
|
|
|
12,363
|
|
|||
Residential mortgage loans (d)
|
|
December 16, 2019
|
|
468,485
|
|
|
—
|
|
|
468,485
|
|
|||
Total
|
|
|
|
$
|
713,993
|
|
|
$
|
133,255
|
|
|
$
|
580,738
|
|
(a)
|
Refer to Note 11 "Investments in debt and equity of affiliates" for more information regarding MATH and LOTS.
|
(b)
|
The Company entered into commitments on commercial loans relating to construction projects. See Note 4 for further details.
|
(c)
|
Subsequent to quarter end, the Company's total commitment and remaining commitment increased to $33.4 million and $16.4 million, respectively.
|
(d)
|
On December 16, 2019, the Company entered into a commitment to purchase residential mortgage loans with an unpaid principal balance of $502.3 million. This purchase was subject to due diligence and customary closing conditions.
|
|
|
Year Ended
|
||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Interest expense
|
|
$
|
5,187
|
|
|
$
|
1,556
|
|
|
|
|
|
|
||||
Other Income/(Loss)
|
|
|
|
|
||||
Rental income
|
|
11,209
|
|
|
4,091
|
|
||
Net realized gain/(loss)
|
|
150
|
|
|
(51
|
)
|
||
Other income
|
|
258
|
|
|
135
|
|
||
Total Other Income/(Loss)
|
|
11,617
|
|
|
4,175
|
|
||
|
|
|
|
|
||||
Expenses
|
|
|
|
|
||||
Other operating expenses
|
|
180
|
|
|
38
|
|
||
Property depreciation and amortization
|
|
4,110
|
|
|
2,336
|
|
||
Property operating expenses
|
|
6,556
|
|
|
2,181
|
|
||
Total Expenses
|
|
10,846
|
|
|
4,555
|
|
||
|
|
|
|
|
||||
Net Income/(Loss) from Discontinued Operations
|
|
$
|
(4,416
|
)
|
|
$
|
(1,936
|
)
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
|
||||
Single-family rental properties held for sale
|
|
$
|
—
|
|
|
$
|
138,678
|
|
Other assets
|
|
154
|
|
|
3,857
|
|
||
Total
|
|
$
|
154
|
|
|
$
|
142,535
|
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
||||
Financing arrangements held for sale
|
|
$
|
—
|
|
|
$
|
102,017
|
|
Other liabilities
|
|
1,546
|
|
|
3,084
|
|
||
Total
|
|
$
|
1,546
|
|
|
$
|
105,101
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
|
|
||
Real estate securities and loans, at fair value
|
$
|
1,539,217
|
|
|
$
|
1,059,755
|
|
Mortgage servicing rights and excess mortgage servicing rights, at fair value
|
113,155
|
|
|
155,183
|
|
||
Other assets
|
231,867
|
|
|
190,243
|
|
||
Total Assets
|
$
|
1,884,239
|
|
|
$
|
1,405,181
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
||||
Repurchase agreements
|
$
|
807,902
|
|
|
$
|
430,433
|
|
Securitized debt, at fair value
|
144,810
|
|
|
212,902
|
|
||
Other liabilities
|
217,301
|
|
|
285,401
|
|
||
Total Liabilities
|
1,170,013
|
|
|
928,736
|
|
||
|
|
|
|
||||
Total Members' Equity
|
|
|
|
||||
Members' equity
|
711,285
|
|
|
472,958
|
|
||
Noncontrolling preferred interests
|
2,941
|
|
|
3,487
|
|
||
Total Member's equity
|
714,226
|
|
|
476,445
|
|
||
|
|
|
|
||||
Total Liabilities & Members' Equity
|
$
|
1,884,239
|
|
|
$
|
1,405,181
|
|
|
|
|
|
||||
The Company's Investments in debt and equity of affiliates (1)
|
$
|
156,311
|
|
|
$
|
84,892
|
|
|
Year Ended
|
||||||||||
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|||
Interest income
|
$
|
82,810
|
|
|
$
|
67,029
|
|
|
$
|
53,213
|
|
Interest expense
|
51,455
|
|
|
37,036
|
|
|
10,905
|
|
|||
Total Net Interest Income
|
31,355
|
|
|
29,993
|
|
|
42,308
|
|
|||
|
|
|
|
|
|
||||||
Other Income
|
|
|
|
|
|
||||||
Net realized gain/(loss)
|
25,478
|
|
|
29,362
|
|
|
13,423
|
|
|||
Net interest component of interest rate swaps
|
(872
|
)
|
|
—
|
|
|
—
|
|
|||
Unrealized gain (loss) on real estate securities and loans, net
|
30,645
|
|
|
41,537
|
|
|
28,739
|
|
|||
Unrealized gain/(loss) on derivative and other instruments, net
|
264
|
|
|
—
|
|
|
—
|
|
|||
Other income
|
40,928
|
|
|
40,761
|
|
|
13,752
|
|
|||
Total Other Income
|
96,443
|
|
|
111,660
|
|
|
55,914
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Other operating expenses
|
66,705
|
|
|
43,418
|
|
|
23,279
|
|
|||
|
|
|
|
|
|
||||||
Net Income/(Loss)
|
61,093
|
|
|
98,235
|
|
|
74,943
|
|
|||
|
|
|
|
|
|
||||||
Net Income/(Loss) Attributable to Noncontrolling Preferred Interests
|
(263
|
)
|
|
(423
|
)
|
|
(245
|
)
|
|||
|
|
|
|
|
|
||||||
Net Income/(Loss) Attributable to Controlling Interest of Unconsolidated Equity Method Investments
|
$
|
60,830
|
|
|
$
|
97,812
|
|
|
$
|
74,698
|
|
|
|
|
|
|
|
||||||
The Company's Equity in earnings/(loss) from affiliates (1)
|
$
|
7,644
|
|
|
$
|
15,593
|
|
|
$
|
12,622
|
|
|
Three Months Ended
|
||||||||||||||
|
March 31, 2019
|
|
June 30, 2019
|
|
September 30, 2019
|
|
December 31, 2019
|
||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
||||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income
|
$
|
41,490
|
|
|
$
|
40,901
|
|
|
$
|
40,735
|
|
|
$
|
48,534
|
|
Interest expense
|
22,094
|
|
|
23,030
|
|
|
21,887
|
|
|
23,097
|
|
||||
Total Net Interest Income
|
19,396
|
|
|
17,871
|
|
|
18,848
|
|
|
25,437
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other Income/(Loss)
|
|
|
|
|
|
|
|
||||||||
Net realized gain/(loss)
|
(20,583
|
)
|
|
(27,510
|
)
|
|
(16,132
|
)
|
|
13,403
|
|
||||
Net interest component of interest rate swaps
|
1,781
|
|
|
1,800
|
|
|
2,179
|
|
|
1,976
|
|
||||
Unrealized gain/(loss) on real estate securities and loans, net
|
46,753
|
|
|
43,165
|
|
|
11,726
|
|
|
(17,812
|
)
|
||||
Unrealized gain/(loss) on derivative and other instruments, net
|
(10,086
|
)
|
|
(10,839
|
)
|
|
3,258
|
|
|
17,355
|
|
||||
Foreign currency gain/(loss), net
|
—
|
|
|
—
|
|
|
667
|
|
|
(3,179
|
)
|
||||
Other income
|
414
|
|
|
216
|
|
|
210
|
|
|
342
|
|
||||
Total Other Income/(Loss)
|
18,279
|
|
|
6,832
|
|
|
1,908
|
|
|
12,085
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Management fee to affiliate
|
2,345
|
|
|
2,400
|
|
|
2,346
|
|
|
2,734
|
|
||||
Other operating expenses
|
3,781
|
|
|
3,807
|
|
|
6,062
|
|
|
4,988
|
|
||||
Equity based compensation to affiliate
|
126
|
|
|
73
|
|
|
76
|
|
|
74
|
|
||||
Excise tax
|
92
|
|
|
186
|
|
|
186
|
|
|
67
|
|
||||
Servicing fees
|
371
|
|
|
416
|
|
|
416
|
|
|
416
|
|
||||
Total Expenses
|
6,715
|
|
|
6,882
|
|
|
9,086
|
|
|
8,279
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income/(loss) before equity in earnings/(loss) from affiliates
|
30,960
|
|
|
17,821
|
|
|
11,670
|
|
|
29,243
|
|
||||
Equity in earnings/(loss) from affiliates
|
(771
|
)
|
|
2,050
|
|
|
(564
|
)
|
|
6,929
|
|
||||
Net Income/(Loss) from Continuing Operations
|
30,189
|
|
|
19,871
|
|
|
11,106
|
|
|
36,172
|
|
||||
Net Income/(Loss) from Discontinued Operations
|
(1,034
|
)
|
|
(1,193
|
)
|
|
(1,057
|
)
|
|
(1,132
|
)
|
||||
Net Income/(Loss)
|
29,155
|
|
|
18,678
|
|
|
10,049
|
|
|
35,040
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Dividends on preferred stock (1)
|
3,367
|
|
|
3,367
|
|
|
3,720
|
|
|
5,667
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net Income/(Loss) Available to Common Stockholders
|
$
|
25,788
|
|
|
$
|
15,311
|
|
|
$
|
6,329
|
|
|
$
|
29,373
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings/(Loss) Per Share - Basic
|
|
|
|
|
|
|
|
||||||||
Continuing Operations
|
$
|
0.87
|
|
|
$
|
0.50
|
|
|
$
|
0.22
|
|
|
$
|
0.93
|
|
Discontinued Operations
|
(0.03
|
)
|
|
(0.03
|
)
|
|
(0.03
|
)
|
|
(0.03
|
)
|
||||
Total Earnings/(Loss) Per Share of Common Stock
|
$
|
0.84
|
|
|
$
|
0.47
|
|
|
$
|
0.19
|
|
|
$
|
0.90
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings/(Loss) Per Share - Diluted
|
|
|
|
|
|
|
|
||||||||
Continuing Operations
|
$
|
0.87
|
|
|
$
|
0.50
|
|
|
$
|
0.22
|
|
|
$
|
0.93
|
|
Discontinued Operations
|
(0.03
|
)
|
|
(0.03
|
)
|
|
(0.03
|
)
|
|
(0.03
|
)
|
||||
Total Earnings/(Loss) Per Share of Common Stock
|
$
|
0.84
|
|
|
$
|
0.47
|
|
|
$
|
0.19
|
|
|
$
|
0.90
|
|
|
Three Months Ended
|
||||||||||||||
|
March 31, 2018
|
|
June 30, 2018
|
|
September 30, 2018
|
|
December 31, 2018
|
||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income
|
$
|
39,357
|
|
|
$
|
36,012
|
|
|
$
|
39,703
|
|
|
$
|
41,403
|
|
Interest expense
|
15,326
|
|
|
16,271
|
|
|
18,415
|
|
|
20,490
|
|
||||
Total Net Interest Income
|
24,031
|
|
|
19,741
|
|
|
21,288
|
|
|
20,913
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other Income/(Loss)
|
|
|
|
|
|
|
|
||||||||
Net realized gain/(loss)
|
(11,839
|
)
|
|
(11,060
|
)
|
|
(14,204
|
)
|
|
(2,347
|
)
|
||||
Net interest component of interest rate swaps
|
(1,470
|
)
|
|
1,261
|
|
|
1,816
|
|
|
623
|
|
||||
Unrealized gain/(loss) on real estate securities and loans, net
|
(36,155
|
)
|
|
(577
|
)
|
|
700
|
|
|
15,092
|
|
||||
Unrealized gain/(loss) on derivative and other instruments, net
|
37,090
|
|
|
4,781
|
|
|
6,589
|
|
|
(61,998
|
)
|
||||
Other income
|
—
|
|
|
20
|
|
|
1
|
|
|
216
|
|
||||
Total Other Income/(Loss)
|
(12,374
|
)
|
|
(5,575
|
)
|
|
(5,098
|
)
|
|
(48,414
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Management fee to affiliate
|
2,439
|
|
|
2,387
|
|
|
2,384
|
|
|
2,334
|
|
||||
Other operating expenses
|
3,223
|
|
|
3,443
|
|
|
3,503
|
|
|
4,716
|
|
||||
Equity based compensation to affiliate
|
51
|
|
|
94
|
|
|
66
|
|
|
28
|
|
||||
Excise tax
|
375
|
|
|
375
|
|
|
375
|
|
|
375
|
|
||||
Servicing fees
|
62
|
|
|
22
|
|
|
148
|
|
|
201
|
|
||||
Total Expenses
|
6,150
|
|
|
6,321
|
|
|
6,476
|
|
|
7,654
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income/(loss) before equity in earnings/(loss) from affiliates
|
5,507
|
|
|
7,845
|
|
|
9,714
|
|
|
(35,155
|
)
|
||||
Equity in earnings/(loss) from affiliates
|
2,740
|
|
|
323
|
|
|
13,960
|
|
|
(1,430
|
)
|
||||
Net Income/(Loss) from Continuing Operations
|
8,247
|
|
|
8,168
|
|
|
23,674
|
|
|
(36,585
|
)
|
||||
Net Income/(Loss) from Discontinued Operations
|
—
|
|
|
—
|
|
|
(297
|
)
|
|
(1,639
|
)
|
||||
Net Income/(loss)
|
8,247
|
|
|
8,168
|
|
|
23,377
|
|
|
(38,224
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Dividends on preferred stock
|
3,367
|
|
|
3,367
|
|
|
3,367
|
|
|
3,367
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Net Income/(Loss) Available to Common Stockholders
|
$
|
4,880
|
|
|
$
|
4,801
|
|
|
$
|
20,010
|
|
|
$
|
(41,591
|
)
|
|
|
|
|
|
|
|
|
||||||||
Earnings/(Loss) Per Share - Basic
|
|
|
|
|
|
|
|
||||||||
Continuing Operations
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
$
|
0.71
|
|
|
$
|
(1.39
|
)
|
Discontinued Operations
|
—
|
|
|
—
|
|
|
(0.01
|
)
|
|
(0.06
|
)
|
||||
Total Earnings/(Loss) Per Share - Basic
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
$
|
0.70
|
|
|
$
|
(1.45
|
)
|
|
|
|
|
|
|
|
|
||||||||
Earnings/(Loss) Per Share - Diluted
|
|
|
|
|
|
|
|
||||||||
Continuing Operations
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
$
|
0.71
|
|
|
$
|
(1.39
|
)
|
Discontinued Operations
|
—
|
|
|
—
|
|
|
(0.01
|
)
|
|
(0.06
|
)
|
||||
Total Earnings/(Loss) Per Share - Diluted
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
$
|
0.70
|
|
|
$
|
(1.45
|
)
|
1.
|
Financial Statements.
|
2.
|
Schedules to Financial Statements.
|
3.
|
Exhibits:
|
Exhibit
No.
|
|
Description
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
Exhibit
No.
|
|
Description
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
Exhibit
No.
|
|
Description
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
Exhibit
No.
|
|
Description
|
|
||
|
|
|
|
Exhibit
No.
|
|
Description
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
*
|
Fully or partly previously filed.
|
**
|
Management contract or compensatory plan or arrangement.
|
|
AG MORTGAGE INVESTMENT TRUST, INC.
|
|
|
|
|
February 28, 2020
|
By:
|
/s/ DAVID N. ROBERTS
|
|
|
David N. Roberts
|
|
|
Chief Executive Officer (Principal Executive Officer)
|
|
|
|
February 28, 2020
|
By:
|
/s/ BRIAN C. SIGMAN
|
|
|
Brian C. Sigman
|
|
|
Chief Financial Officer and Treasurer (Principal
|
|
|
Financial Officer)
|
|
|
|
February 28, 2020
|
By:
|
/s/ ALISON HALPERN
|
|
|
Alison Halpern
|
|
|
Chief Accounting Officer (Principal Accounting
|
|
|
Officer)
|
|
|
|
|
|
|
February 28, 2020
|
By:
|
/s/ DAVID N. ROBERTS
|
|
|
David Roberts
Director, Chief Executive Officer and President
|
|
|
|
February 28, 2020
|
By:
|
/s/ BRIAN C. SIGMAN
|
|
|
Brian Sigman
Director, Chief Financial Officer |
|
|
|
February 28, 2020
|
By:
|
/s/ THOMAS DURKIN
|
|
|
Thomas Durkin
Director, Chief Investment Officer |
|
|
|
February 28, 2020
|
By:
|
/s/ ARTHUR AINSBERG
|
|
|
Arthur Ainsberg
Director
|
|
|
|
February 28, 2020
|
By:
|
/s/ ANDREW L. BERGER
|
|
|
Andrew L. Berger
Director
|
|
|
|
February 28, 2020
|
By:
|
/s/ DEBRA HESS
|
|
|
Debra Hess
Director
|
|
|
|
February 28, 2020
|
By:
|
/s/ JOSEPH LAMANNA
|
|
|
Joseph LaManna
Director
|
February 28, 2020
|
By:
|
/s/ PETER LINNEMAN
|
|
|
Peter Linneman
Director
|
•
|
450,000,000 shares of common stock, par value $0.01 per share; and
|
•
|
50,000,000 shares of preferred stock, par value $0.01 per share, 2,070,000 of which are shares of Series A Preferred Stock, 4,600,000 of which are shares of Series B Preferred Stock and 4,600,000 of which are shares of Series C Preferred Stock.
|
•
|
any person from beneficially or constructively owning, applying certain attribution rules of the Code, our capital that would result in our being “closely held” under section 856(h) of the Code (without regard to whether the stockholder’s interest is held during the last half of a taxable year) or otherwise cause us to fail to qualify as a REIT; and
|
•
|
any person from transferring our capital stock if such transfer would result in our capital stock being beneficially owned by fewer than 100 persons (determined without reference to any rules of attribution).
|
•
|
any person violating the stock ownership limits or such other limit established by our board of directors; or
|
•
|
our being “closely held” under section 856(h) of the Code (without regard to whether the stockholder’s interest is held during the last half of a taxable year) or otherwise failing to qualify as a REIT,
|
•
|
to rescind as void any vote cast by a purported record transferee prior to our discovery that the shares have been transferred to the charitable trust; and
|
•
|
to recast the vote in accordance with the desires of the trustee acting for the benefit of the beneficiary of the charitable trust.
|
(1)
|
senior to all classes or series of our common stock and to all other equity securities issued by us other than equity securities referred to in clauses (2) and (3) below;
|
(2)
|
on a parity with all equity securities issued by us with terms specifically providing that those equity securities rank on a parity with the Series A Preferred Stock with respect to rights to the payment of dividends and the distribution of assets upon our liquidation, dissolution or winding up;
|
(3)
|
junior to all equity securities issued by us with terms specifically providing that those equity securities rank senior to the Series A Preferred Stock with respect to rights to the payment of dividends and the distribution of assets upon our liquidation, dissolution or winding up (see “-Voting Rights” below); and
|
(4)
|
effectively junior to all of our existing and future indebtedness (including indebtedness convertible to our common stock or preferred stock), and to the indebtedness of our existing subsidiaries and any future subsidiaries.
|
•
|
the acquisition by any person, including any syndicate or group deemed to be a “person” under Section 13(d)(3) of the Exchange Act of beneficial ownership, directly or indirectly, through a purchase, merger or other acquisition transaction or series of purchases, mergers or other acquisition transactions of our stock entitling that person to exercise more than 50% of the total voting power of all our stock entitled to vote generally in the election of our directors (except that such person will be deemed to have beneficial ownership of all securities that such person has the right to acquire, whether such right is currently exercisable or is exercisable only upon the occurrence of a subsequent condition); and
|
•
|
following the closing of any transaction referred to in the bullet point above, neither we nor the acquiring or surviving entity has a class of common securities (or American Depositary Receipts representing such securities) listed on the NYSE, the NYSE Amex or Nasdaq, or listed or quoted on an exchange or quotation system that is a successor to the NYSE, the NYSE Amex or Nasdaq.
|
•
|
the redemption date;
|
•
|
the number of shares of Series A Preferred Stock to be redeemed;
|
•
|
the redemption price;
|
•
|
the place or places where certificates (if any) for the Series A Preferred Stock are to be surrendered for payment of the redemption price;
|
•
|
that dividends on the shares to be redeemed will cease to accumulate on the redemption date;
|
•
|
whether such redemption is being made pursuant to the provisions described above under “-Optional Redemption” or “-Special Optional Redemption”;
|
•
|
if applicable, that such redemption is being made in connection with a Change of Control and, in that case, a brief description of the transaction or transactions constituting such Change of Control; and
|
•
|
if such redemption is being made in connection with a Change of Control, that the holders of the shares of Series A Preferred Stock being so called for redemption will not be able to tender such shares of Series A Preferred Stock for conversion in connection with the Change of Control and that each share of Series A Preferred Stock tendered for conversion that is called, prior to the Change of Control Conversion Date (as defined below), for redemption will be redeemed on the related date of redemption instead of converted on the Change of Control Conversion Date.
|
•
|
the quotient obtained by dividing (i) the sum of the $25.00 liquidation preference per share of Series A Preferred Stock plus the amount of any accumulated and unpaid dividends thereon to, but not including, the Change of Control Conversion Date (unless the Change of Control Conversion Date is after a dividend record date and prior to the corresponding dividend payment date for the Series A Preferred Stock, in which case no additional amount for such accrued and unpaid dividend will be included in this sum) by (ii) the Common Stock Price, as defined below (such quotient, the Conversion Rate); and
|
•
|
2.2810, or the Share Cap, subject to certain adjustments as described below.
|
•
|
the events constituting the Change of Control;
|
•
|
the date of the Change of Control;
|
•
|
the last date on which the holders of Series A Preferred Stock may exercise their Change of Control Conversion Right;
|
•
|
the method and period for calculating the Common Stock Price;
|
•
|
the Change of Control Conversion Date;
|
•
|
that if, prior to the Change of Control Conversion Date, we have provided notice of our election to redeem all or any shares of Series A Preferred Stock, holders will not be able to convert the shares of Series A Preferred Stock called for redemption and such shares will be redeemed on the related redemption date, even if such shares have already been tendered for conversion pursuant to the Change of Control Conversion Right;
|
•
|
if applicable, the type and amount of Alternative Conversion Consideration entitled to be received per share of Series A Preferred Stock;
|
•
|
the name and address of the paying agent, transfer agent and conversion agent for the Series A Preferred Stock;
|
•
|
the procedures that the holders of Series A Preferred Stock must follow to exercise the Change of Control Conversion Right (including procedures for surrendering shares for conversion through the facilities of a Depositary (as defined below)), including the form of conversion notice to be delivered by such holders as described below; and
|
•
|
the last date on which holders of Series A Preferred Stock may withdraw shares surrendered for conversion and the procedures that such holders must follow to effect such a withdrawal.
|
•
|
the relevant Change of Control Conversion Date;
|
•
|
the number of shares of Series A Preferred Stock to be converted; and
|
•
|
that the Series A Preferred Stock is to be converted pursuant to the applicable provisions of the Series A Preferred Stock.
|
•
|
the number of withdrawn shares of Series A Preferred Stock;
|
•
|
if certificated Series A Preferred Stock has been surrendered for conversion, the certificate numbers of the withdrawn shares of Series A Preferred Stock; and
|
•
|
the number of shares of Series A Preferred Stock, if any, which remain subject to the holder’s conversion notice.
|
(1)
|
senior to all classes or series of our common stock and to all other equity securities issued by us other than equity securities referred to in clauses (2) and (3) below;
|
(2)
|
on a parity with all equity securities issued by us with terms specifically providing that those equity securities rank on a parity with the Series B Preferred Stock with respect to rights to the payment of dividends and the distribution of assets upon our liquidation, dissolution or winding up, including our currently outstanding Series A Preferred Stock;
|
(3)
|
junior to all equity securities issued by us with terms specifically providing that those equity securities rank senior to the Series B Preferred Stock with respect to rights to the payment of dividends and the distribution of assets upon our liquidation, dissolution or winding up (see “-Voting Rights” below); and
|
(4)
|
effectively junior to all of our existing and future indebtedness (including indebtedness convertible to our common stock or preferred stock), and to the indebtedness of our existing subsidiaries and any future subsidiaries.
|
•
|
the acquisition by any person, including any syndicate or group deemed to be a “person” under Section 13(d)(3) of the Exchange Act of beneficial ownership, directly or indirectly, through a purchase, merger or other acquisition transaction or series of purchases, mergers or other acquisition transactions of our stock entitling that person to exercise more than 50% of the total voting power of all our stock entitled to vote generally in the election of our directors (except that such person will be deemed to have beneficial ownership of all securities that such person has the right to acquire, whether such right is currently exercisable or is exercisable only upon the occurrence of a subsequent condition); and
|
•
|
following the closing of any transaction referred to in the bullet point above, neither we nor the acquiring or surviving entity has a class of common securities (or American Depositary Receipts representing such securities) listed on the NYSE, the NYSE Amex or Nasdaq, or listed or quoted on an exchange or quotation system that is a successor to the NYSE, the NYSE Amex or Nasdaq.
|
•
|
the redemption date;
|
•
|
the number of shares of Series B Preferred Stock to be redeemed;
|
•
|
the redemption price;
|
•
|
the place or places where certificates (if any) for the Series B Preferred Stock are to be surrendered for payment of the redemption price;
|
•
|
that dividends on the shares to be redeemed will cease to accumulate on the redemption date;
|
•
|
whether such redemption is being made pursuant to the provisions described above under “-Optional Redemption” or “-Special Optional Redemption”;
|
•
|
if applicable, that such redemption is being made in connection with a Change of Control and, in that case, a brief description of the transaction or transactions constituting such Change of Control; and
|
•
|
if such redemption is being made in connection with a Change of Control, that the holders of the shares of Series B Preferred Stock being so called for redemption will not be able to tender such shares of Series B Preferred Stock for conversion in connection with the Change of Control and that each share of Series B Preferred Stock tendered for conversion that is called, prior to the Change of Control Conversion Date (as defined below), for redemption will be redeemed on the related date of redemption instead of converted on the Change of Control Conversion Date.
|
•
|
the quotient obtained by dividing (i) the sum of the $25.00 liquidation preference per share of Series B Preferred Stock plus the amount of any accumulated and unpaid dividends thereon to, but not including, the Change of Control Conversion Date (unless the Change of Control Conversion Date is after a dividend record date and prior to the corresponding dividend payment date for the Series B Preferred Stock, in which case no additional amount for such accrued and unpaid dividend will be included in this sum) by (ii) the Common Stock Price, as defined below (such quotient, the Conversion Rate); and
|
•
|
2.1195, or the Share Cap, subject to certain adjustments as described below.
|
•
|
the events constituting the Change of Control;
|
•
|
the date of the Change of Control;
|
•
|
the last date on which the holders of Series B Preferred Stock may exercise their Change of Control Conversion Right;
|
•
|
the method and period for calculating the Common Stock Price;
|
•
|
the Change of Control Conversion Date;
|
•
|
that if, prior to the Change of Control Conversion Date, we have provided notice of our election to redeem all or any shares of Series B Preferred Stock, holders will not be able to convert the shares of Series B Preferred Stock called for redemption and such shares will be redeemed on the related redemption date, even if such shares have already been tendered for conversion pursuant to the Change of Control Conversion Right;
|
•
|
if applicable, the type and amount of Alternative Conversion Consideration entitled to be received per share of Series B Preferred Stock;
|
•
|
the name and address of the paying agent, transfer agent and conversion agent for the Series B Preferred Stock;
|
•
|
the procedures that the holders of Series B Preferred Stock must follow to exercise the Change of Control Conversion Right (including procedures for surrendering shares for conversion through the facilities of a Depositary (as defined below)), including the form of conversion notice to be delivered by such holders as described below; and
|
•
|
the last date on which holders of Series B Preferred Stock may withdraw shares surrendered for conversion and the procedures that such holders must follow to effect such a withdrawal.
|
•
|
the relevant Change of Control Conversion Date;
|
•
|
the number of shares of Series B Preferred Stock to be converted; and
|
•
|
that the Series B Preferred Stock is to be converted pursuant to the applicable provisions of the Series B Preferred Stock.
|
•
|
the number of withdrawn shares of Series B Preferred Stock;
|
•
|
if certificated Series B Preferred Stock has been surrendered for conversion, the certificate numbers of the withdrawn shares of Series B Preferred Stock; and
|
•
|
the number of shares of Series B Preferred Stock, if any, which remain subject to the holder’s conversion notice.
|
•
|
senior to all classes or series of our common stock and any other Junior Stock we may issue;
|
•
|
on a parity with our Series A Preferred Stock, Series B Preferred Stock and any Parity Stock we may issue;
|
•
|
junior to any Senior Stock we may issue; and
|
•
|
effectively junior to all of our existing and future indebtedness (including indebtedness convertible into or exchangeable for our common stock or preferred stock) and the indebtedness of our existing and future subsidiaries.
|
•
|
LIBOR will be the rate (expressed as a percentage per year) for deposits in U.S. dollars having an index maturity of three months, in amounts of at least $1,000,000, as such rate appears on “Reuters Page LIBOR01” at approximately 11:00 a.m. (London time) on the relevant Dividend Determination Date; or
|
•
|
if no such rate appears on “Reuters Page LIBOR01” or if the “Reuters Page LIBOR01” is not available at approximately 11:00 a.m. (London time) on the relevant Dividend Determination Date, then we will select four nationally-recognized banks in the London interbank market and request that the principal London offices of those four selected banks provide us with their offered quotation for deposits in U.S. dollars for a period of three months, commencing on the first day of the applicable Dividend Period, to prime banks in the London interbank market at approximately 11:00 a.m. (London time) on that Dividend Determination Date for the applicable Dividend Period. Offered quotations must be based on a principal amount equal to an amount that, in our discretion, is representative of a single transaction in U.S. dollars in the London interbank market at that time. If at least two quotations are provided, the Three-Month LIBOR Rate for such Dividend Period will be the arithmetic mean (rounded upward if necessary, to the nearest 0.00001 of 1%) of those quotations. If fewer than two quotations are provided, the Three-Month LIBOR Rate for such Dividend Period will be the arithmetic mean (rounded upward if necessary, to the nearest 0.00001 of 1%) of the rates quoted at approximately 11:00 a.m. (New York City time) on that Dividend Determination Date for such Dividend Period by three nationally-recognized banks in New York, New York selected by us, for loans in U.S. dollars to nationally-recognized European banks (as selected by us), for a period of three months commencing on the first day of such Dividend Period. The rates quoted must be based on an amount that, in our discretion, is representative of a single transaction in U.S. dollars in that market at that time. If no quotation is provided as described above, then if a Calculation Agent (as defined below) has not been appointed at such time, we will appoint a Calculation Agent who shall, after consulting such sources as it deems comparable to any of the foregoing quotations or display page, or any such source as it deems reasonable from which to estimate LIBOR or any of the foregoing lending rates, shall determine LIBOR for the second London Business Day (as defined below) immediately preceding the first day of such distribution period in its sole discretion. If the Calculation Agent is unable or unwilling to determine LIBOR as provided in the immediately preceding sentence, then LIBOR will be equal to Three-Month LIBOR Rate for the then current Dividend Period, or, in the case of the first Dividend Period in the Floating Rate Period, the most recent dividend rate that would have been determined based on the last available Reuters Page LIBOR01 had the Floating Rate Period been applicable prior to the first Dividend Period in the Floating Rate Period.
|
•
|
the acquisition by any person, including any syndicate or group deemed to be a “person” under Section 13(d)(3) of the Exchange Act, of beneficial ownership, directly or indirectly, through a purchase, merger or other acquisition transaction or series of purchases, mergers or other acquisition transactions of our stock entitling that person to exercise more than
|
•
|
following the closing of any transaction referred to in the bullet point above, neither we nor the acquiring or surviving entity has a class of common securities (or American Depositary Receipts representing such securities) listed on the NYSE, the NYSE American or the Nasdaq Stock Market, or listed or quoted on an exchange or quotation system that is a successor to the NYSE, the NYSE American or the Nasdaq Stock Market.
|
•
|
the redemption date;
|
•
|
the number of shares of Series C Preferred Stock to be redeemed;
|
•
|
the redemption price;
|
•
|
the place or places where certificates (if any) for the Series C Preferred Stock are to be surrendered for payment of the redemption price;
|
•
|
that dividends on the shares to be redeemed will cease to accumulate on the redemption date;
|
•
|
if applicable, that such redemption is being made in connection with a Change of Control and, in that case, a brief description of the transaction or transactions constituting such Change of Control; and
|
•
|
if such redemption is being made in connection with a Change of Control, that the holders of the shares of Series C Preferred Stock being so called for redemption will not be able to tender such shares of Series C Preferred Stock for conversion in connection with the Change of Control and that each share of Series C Preferred Stock tendered for conversion that is called, prior to the Change of Control Conversion Date, for redemption will be redeemed on the related date of redemption instead of converted on the Change of Control Conversion Date.
|
•
|
the quotient obtained by dividing (i) the sum of the $25.00 liquidation preference per share of Series C Preferred Stock, plus any accumulated and unpaid dividends thereon to, but excluding, the Change of Control Conversion Date (unless the Change of Control Conversion Date is after a dividend record date and prior to the corresponding dividend payment date for the Series C Preferred Stock, in which case no additional amount for such accumulated and unpaid dividends to be paid on such dividend payment date will be included in this sum) by (ii) the Common Stock Price, as defined below (such quotient, the “Conversion Rate”); and
|
•
|
3.23206, or the “Share Cap,” subject to certain adjustments as described below.
|
•
|
the events constituting the Change of Control;
|
•
|
the date of the Change of Control;
|
•
|
the last date on which the holders of Series C Preferred Stock may exercise their Change of Control Conversion Right;
|
•
|
the method and period for calculating the Common Stock Price;
|
•
|
the Change of Control Conversion Date;
|
•
|
that if, prior to the Change of Control Conversion Date, we have provided notice of our election to redeem all or any shares of Series C Preferred Stock, holders of Series C Preferred Stock that are subject to such notice of redemption will not be able to convert the shares of Series C Preferred Stock called for redemption and such shares will be redeemed on the related redemption date, even if such shares have already been tendered for conversion pursuant to the Change of Control Conversion Right;
|
•
|
if applicable, the type and amount of Alternative Conversion Consideration entitled to be received per share of Series C Preferred Stock;
|
•
|
the name and address of the paying agent, transfer agent and conversion agent for the Series C Preferred Stock;
|
•
|
the procedures that the holders of Series C Preferred Stock must follow to exercise the Change of Control Conversion Right (including procedures for surrendering shares of Series C Preferred Stock for conversion through the facilities of a Depositary (as defined below)), including the form of conversion notice to be delivered by such holders as described below; and
|
•
|
the last date on which holders of Series C Preferred Stock may withdraw shares of Series C Preferred Stock surrendered for conversion and the procedures that such holders must follow to effect such a withdrawal.
|
•
|
the relevant Change of Control Conversion Date;
|
•
|
the number of shares of Series C Preferred Stock to be converted; and
|
•
|
that the shares of the Series C Preferred Stock are to be converted pursuant to the applicable provisions of the articles supplementary designating the Series C Preferred Stock.
|
•
|
the number of withdrawn shares of Series C Preferred Stock;
|
•
|
if certificated shares of Series C Preferred Stock have been surrendered for conversion, the certificate numbers of the withdrawn shares of Series C Preferred Stock; and
|
•
|
the number of shares of Series C Preferred Stock, if any, which remain subject to the holder’s conversion notice.
|
/s/ PricewaterhouseCoopers LLP
|
|
New York, New York
|
|
February 28, 2020
|
|
1.
|
I have reviewed this annual report on Form 10-K of AG Mortgage Investment Trust, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: February 28, 2020
|
|
|
/s/ David N. Roberts
|
|
David N. Roberts
|
|
Chief Executive Officer
|
1.
|
I have reviewed this annual report on Form 10-K of AG Mortgage Investment Trust, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: February 28, 2020
|
|
|
/s/ Brian C. Sigman
|
|
Brian C. Sigman
|
|
Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates of, and for the periods covered by, the Report.
|
|
/s/ David N. Roberts
|
|
David N. Roberts
|
|
Chief Executive Officer
|
|
February 28, 2020
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates of, and for the periods covered by, the Report.1
|
|
/s/ Brian C. Sigman
|
|
Brian C. Sigman
|
|
Chief Financial Officer
|
|
February 28, 2020
|