ý
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
WESTERN ASSET MORTGAGE CAPITAL CORPORATION
(Exact name of registrant as specified in its charter)
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
|
27-0298092
(I.R.S. Employer
Identification No.)
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
Common Stock, $0.01 par value
|
|
New York Stock Exchange
|
|
Large accelerated filer
o
|
|
Accelerated filer
ý
|
|
Non-accelerated filer
o
(Do not check if a
smaller reporting company)
|
|
Smaller reporting company
o
|
|
|
Page
|
PART I
|
|
|
PART II
|
|
|
PART III
|
|
|
PART IV
|
|
|
•
|
adverse changes in national and local economic and market conditions;
|
•
|
changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance with laws and regulations, fiscal policies and ordinances;
|
•
|
costs of remediation and liabilities associated with environmental conditions such as indoor mold;
|
•
|
the potential for uninsured or under-insured property losses;
|
•
|
acts of God, including earthquakes, floods and other natural disasters, which may result in uninsured losses; and
|
•
|
acts of war or terrorism, including the consequences of terrorist attacks, such as those that occurred on September 11, 2001.
|
•
|
tenant mix;
|
•
|
success of tenant businesses;
|
•
|
property management decisions;
|
•
|
property location and condition;
|
•
|
competition from comparable types of properties;
|
•
|
changes in laws that increase operating expenses or limit rents that may be charged;
|
•
|
any need to address environmental contamination at the property or the occurrence of any uninsured casualty at the property;
|
•
|
changes in national, regional or local economic conditions and/or specific industry segments;
|
•
|
declines in regional or local real estate values;
|
•
|
declines in regional or local rental or occupancy rates;
|
•
|
increases in interest rates;
|
•
|
real estate tax rates and other operating expenses;
|
•
|
changes in governmental rules, regulations and fiscal policies, including environmental legislation; and
|
•
|
acts of God, terrorist attacks, social unrest and civil disturbances.
|
•
|
short-term interest rates increase;
|
•
|
the market value of our securities decreases;
|
•
|
interest rate volatility increases; or
|
•
|
the availability of financing in the market decreases.
|
•
|
our lenders do not make repurchase agreement financing 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.
|
•
|
interest rate hedging can be expensive, particularly during periods of rising and volatile interest rates;
|
•
|
available interest rate hedges may not correspond directly with the interest rate risk for which protection is sought;
|
•
|
due to a credit loss, the duration of the hedge may not match the duration of the related liability;
|
•
|
the amount of income that a REIT may earn from hedging transactions (other than hedging transactions that satisfy certain requirements of the Code or that are done through a TRS) to offset interest rate losses is limited by U.S. federal tax provisions governing REITs;
|
•
|
the value of derivatives used for hedging may be adjusted from time to time in accordance with accounting rules to reflect changes in fair value. Downward adjustments or "mark-to-market losses," would reduce our stockholders' equity;
|
•
|
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 or anticipated variations in our quarterly operating results;
|
•
|
changes in our earnings estimates or publication of research reports about us or the real estate industry;
|
•
|
changes in market valuations of similar companies;
|
•
|
adverse market reaction to any increased indebtedness we incur in the future;
|
•
|
additions to or departures of our Manager's key personnel;
|
•
|
actions by our stockholders;
|
•
|
changes in our dividend policy or payments; and
|
•
|
speculation in the press or investment community.
|
•
|
the profitability of our existing investments and the investment of net proceeds of any subsequent offering;
|
•
|
our ability to make profitable investments;
|
•
|
margin calls or other expenses that reduce our cash flow;
|
•
|
decreases in the value of our portfolio or defaults in our asset portfolio; and
|
•
|
the fact that anticipated operating expense levels may not prove accurate, as actual results may vary from estimates.
|
Period
|
High
|
|
Low
|
|
Close
|
||||||
2016
|
|
|
|
|
|
|
|
|
|||
First Quarter
|
$
|
10.95
|
|
|
$
|
8.04
|
|
|
$
|
10.05
|
|
Second Quarter
|
$
|
10.18
|
|
|
$
|
8.71
|
|
|
$
|
9.39
|
|
Third Quarter
|
$
|
11.03
|
|
|
$
|
9.22
|
|
|
$
|
10.42
|
|
Fourth Quarter
|
$
|
11.18
|
|
|
$
|
9.63
|
|
|
$
|
10.07
|
|
2015
|
|
|
|
|
|
|
|
|
|||
First Quarter
|
$
|
15.53
|
|
|
$
|
13.25
|
|
|
$
|
15.08
|
|
Second Quarter
|
$
|
15.65
|
|
|
$
|
14.18
|
|
|
$
|
14.77
|
|
Third Quarter
|
$
|
15.29
|
|
|
$
|
11.07
|
|
|
$
|
12.61
|
|
Fourth Quarter
|
$
|
12.20
|
|
|
$
|
9.94
|
|
|
$
|
10.22
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Common Stock Dividend
|
2016
|
|
|
|
|
|
|
December 22, 2016
|
|
January 3, 2017
|
|
January 26, 2017
|
|
$0.31
|
September 22, 2016
|
|
October 4, 2016
|
|
October 25, 2016
|
|
$0.31
|
June 23, 2016
|
|
July 5, 2016
|
|
July 26, 2016
|
|
$0.31
|
March 24, 2016
|
|
April 4, 2016
|
|
April 26, 2016
|
|
$0.45
|
2015
|
|
|
|
|
|
|
December 17, 2015
|
|
December 28, 2015
|
|
January 26, 2016
|
|
$0.58
|
September 24, 2015
|
|
October 5, 2015
|
|
October 27, 2015
|
|
$0.60
|
June 18, 2015
|
|
June 29, 2015
|
|
July 28, 2015
|
|
$0.64
|
March 26, 2015
|
|
April 6, 2015
|
|
April 28, 2015
|
|
$0.67
|
Award
|
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
|
|||
Restricted common stock
|
N/A
|
|
|
N/A
|
|
|
529,850
|
|
Total
|
—
|
|
|
—
|
|
|
529,850
|
|
|
|
|||||||||||
Index
|
05/09/12
|
|
12/31/12
|
|
12/31/13
|
|
12/31/14
|
|
12/31/15
|
|
12/31/16
|
|
Western Asset Mortgage Capital Corp
|
100.00
|
|
110.31
|
|
111.72
|
|
132.45
|
|
111.23
|
|
125.48
|
|
S&P 500
|
100.00
|
|
106.92
|
|
141.55
|
|
160.93
|
|
163.16
|
|
182.67
|
|
Russell 2000
|
100.00
|
|
108.80
|
|
151.04
|
|
158.43
|
|
151.43
|
|
183.70
|
|
SNL Finance REIT
|
100.00
|
|
106.04
|
|
102.42
|
|
117.29
|
|
107.56
|
|
132.49
|
|
in thousands—except share and per share data
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
|
Year ended December 31, 2013
|
|
For the period
from May 15, 2012 (commencement of operations) through December 31, 2012 |
||||||||||
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest income
|
$
|
123,756
|
|
|
$
|
152,704
|
|
|
$
|
149,110
|
|
|
$
|
125,328
|
|
|
$
|
53,318
|
|
Interest expense
|
32,430
|
|
|
27,605
|
|
|
22,263
|
|
|
18,019
|
|
|
8,094
|
|
|||||
Net Interest Income
|
91,326
|
|
|
125,099
|
|
|
126,847
|
|
|
107,309
|
|
|
45,224
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Income (Loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Realized gain (loss) on sale of investments, net
|
(21,991
|
)
|
|
8,279
|
|
|
(2,178
|
)
|
|
(110,712
|
)
|
|
20,754
|
|
|||||
Other than temporary impairment
|
(32,286
|
)
|
|
(19,791
|
)
|
|
(17,014
|
)
|
|
(11,858
|
)
|
|
(3,206
|
)
|
|||||
Unrealized gain (loss), net
|
(17,107
|
)
|
|
(34,011
|
)
|
|
189,011
|
|
|
(160,109
|
)
|
|
13,930
|
|
|||||
Gain (loss) on derivative instruments, net
|
(20,735
|
)
|
|
(68,895
|
)
|
|
(180,496
|
)
|
|
157,547
|
|
|
(13,106
|
)
|
|||||
Gain on linked transactions, net
|
—
|
|
|
—
|
|
|
1,870
|
|
|
4,137
|
|
|
—
|
|
|||||
Other, net
|
180
|
|
|
2,318
|
|
|
1,433
|
|
|
91
|
|
|
11
|
|
|||||
Other Income (Loss), net
|
(91,939
|
)
|
|
(112,100
|
)
|
|
(7,374
|
)
|
|
(120,904
|
)
|
|
18,383
|
|
|||||
Operating expenses
|
11,493
|
|
|
12,888
|
|
|
10,394
|
|
|
8,485
|
|
|
3,520
|
|
|||||
General and administrative expenses
|
9,753
|
|
|
9,595
|
|
|
8,366
|
|
|
5,775
|
|
|
2,810
|
|
|||||
Income (loss) before income taxes
|
(21,859
|
)
|
|
(9,484
|
)
|
|
100,713
|
|
|
(27,855
|
)
|
|
57,277
|
|
|||||
Income tax provision(benefit)
|
3,156
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net Income (loss)
|
$
|
(25,015
|
)
|
|
$
|
(9,484
|
)
|
|
$
|
100,713
|
|
|
$
|
(27,855
|
)
|
|
$
|
57,277
|
|
Net income (loss) per Common Share—Basic
|
$
|
(0.61
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
2.67
|
|
|
$
|
(1.19
|
)
|
|
$
|
3.64
|
|
Net income (loss) per Common Share—Diluted
|
$
|
(0.61
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
2.67
|
|
|
$
|
(1.19
|
)
|
|
$
|
3.63
|
|
Dividends Declared per Share of Common Stock
|
$
|
1.38
|
|
|
$
|
2.49
|
|
|
$
|
2.74
|
|
|
$
|
5.10
|
(1)
|
|
$
|
2.35
|
|
Balance Sheet Data (at period end):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total assets
|
$
|
3,156,016
|
|
|
$
|
3,414,429
|
|
|
$
|
4,909,277
|
|
|
$
|
3,094,877
|
|
|
$
|
5,364,964
|
|
Total liabilities
|
$
|
2,725,534
|
|
|
$
|
2,902,781
|
|
|
$
|
4,286,065
|
|
|
$
|
2,684,783
|
|
|
$
|
4,841,756
|
|
Total stockholders' equity
|
$
|
430,482
|
|
|
$
|
511,648
|
|
|
$
|
623,212
|
|
|
$
|
410,094
|
|
|
$
|
523,208
|
|
Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash flow provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating activities
|
$
|
11,546
|
|
|
$
|
133,898
|
|
|
$
|
107,374
|
|
|
$
|
179,341
|
|
|
$
|
33,518
|
|
Investing activities
|
$
|
504,631
|
|
|
$
|
1,359,855
|
|
|
$
|
(1,311,678
|
)
|
|
$
|
2,002,411
|
|
|
$
|
(5,216,160
|
)
|
Financing activities
|
$
|
(494,799
|
)
|
|
$
|
(1,516,439
|
)
|
|
$
|
1,203,001
|
|
|
$
|
(2,189,519
|
)
|
|
$
|
5,238,933
|
|
|
(1)
|
Includes $2.35 dividend per share declared on December 19, 2013, consisting of cash and stock.
|
|
Principal
Balance
|
|
Unamortized
Premium
(Discount)
|
|
Discount
Designated as
Credit Reserve
and OTTI
|
|
Amortized Cost
|
|
Unrealized
Gain (Loss)
|
|
Fair Value
|
|
Net
Weighted
Average
Coupon
(1)
|
||||||||||||||
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
20-Year mortgage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Coupon Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
3.50
|
%
|
$
|
115,659
|
|
|
$
|
6,094
|
|
|
$
|
—
|
|
|
$
|
121,753
|
|
|
$
|
(1,374
|
)
|
|
$
|
120,379
|
|
|
3.5
|
%
|
4.00
|
%
|
355,316
|
|
|
19,647
|
|
|
—
|
|
|
374,963
|
|
|
3,128
|
|
|
378,091
|
|
|
4.0
|
%
|
||||||
|
470,975
|
|
|
25,741
|
|
|
—
|
|
|
496,716
|
|
|
1,754
|
|
|
498,470
|
|
|
3.9
|
%
|
|||||||
30-Year mortgage
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Coupon Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
3.00
|
%
|
94,971
|
|
|
616
|
|
|
—
|
|
|
95,587
|
|
|
(1,133
|
)
|
|
94,454
|
|
|
3.0
|
%
|
||||||
3.50
|
%
|
80,018
|
|
|
4,537
|
|
|
—
|
|
|
84,555
|
|
|
(1,618
|
)
|
|
82,937
|
|
|
3.5
|
%
|
||||||
4.00
|
%
|
337,106
|
|
|
28,810
|
|
|
—
|
|
|
365,916
|
|
|
(8,559
|
)
|
|
357,357
|
|
|
4.0
|
%
|
||||||
4.50
|
%
|
313,477
|
|
|
23,088
|
|
|
—
|
|
|
336,565
|
|
|
4,611
|
|
|
341,176
|
|
|
4.5
|
%
|
||||||
5.00
|
%
|
48,640
|
|
|
5,993
|
|
|
—
|
|
|
54,633
|
|
|
(344
|
)
|
|
54,289
|
|
|
5.0
|
%
|
||||||
5.50
|
%
|
1,959
|
|
|
288
|
|
|
—
|
|
|
2,247
|
|
|
(67
|
)
|
|
2,180
|
|
|
5.5
|
%
|
||||||
6.00
|
%
|
2,428
|
|
|
276
|
|
|
—
|
|
|
2,704
|
|
|
110
|
|
|
2,814
|
|
|
6.0
|
%
|
||||||
|
878,599
|
|
|
63,608
|
|
|
—
|
|
|
942,207
|
|
|
(7,000
|
)
|
|
935,207
|
|
|
4.1
|
%
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency RMBS IOs and IIOs
(2)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
18,810
|
|
|
980
|
|
|
19,790
|
|
|
3.0
|
%
|
|||||||
Agency RMBS IOs and IIOs accounted for as derivatives
(2)(3)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
16,503
|
|
|
3.2
|
%
|
|||||||
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
18,810
|
|
|
980
|
|
|
36,293
|
|
|
3.1
|
%
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Agency CMBS
|
377,286
|
|
|
(15,383
|
)
|
|
—
|
|
|
361,903
|
|
|
1,761
|
|
|
363,664
|
|
|
2.6
|
%
|
|||||||
Agency CMBS Interest-Only Strips
(2)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
210
|
|
|
21
|
|
|
231
|
|
|
4.3
|
%
|
|||||||
Agency CMBS IOs and IIOs accounted for as derivatives
(2)(3)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
7,729
|
|
|
0.6
|
%
|
|||||||
|
377,286
|
|
|
(15,383
|
)
|
|
—
|
|
|
362,113
|
|
|
1,782
|
|
|
371,624
|
|
|
2.0
|
%
|
|||||||
Subtotal Agency
|
1,726,860
|
|
|
73,966
|
|
|
—
|
|
|
1,819,846
|
|
|
(2,484
|
)
|
|
1,841,594
|
|
|
3.3
|
%
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-Agency RMBS
|
340,759
|
|
|
(294
|
)
|
|
(108,399
|
)
|
|
232,066
|
|
|
8,975
|
|
|
241,041
|
|
|
4.5
|
%
|
|||||||
Non-Agency RMBS IOs and IIOs
(2)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
55,754
|
|
|
8,362
|
|
|
64,116
|
|
|
5.6
|
%
|
|||||||
Non-Agency RMBS IOs and IIOs accounted for as derivatives
(2)(3)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
3,085
|
|
|
4.6
|
%
|
|||||||
|
340,759
|
|
|
(294
|
)
|
|
(108,399
|
)
|
|
287,820
|
|
|
17,337
|
|
|
308,242
|
|
|
5.0
|
%
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-Agency CMBS, including Non U.S.
|
473,024
|
|
|
(69,436
|
)
|
|
(17,787
|
)
|
|
385,801
|
|
|
(26,882
|
)
|
|
358,919
|
|
|
5.0
|
%
|
|||||||
Subtotal Non-Agency
|
813,783
|
|
|
(69,730
|
)
|
|
(126,186
|
)
|
|
673,621
|
|
|
(9,545
|
)
|
|
667,161
|
|
|
5.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other securities
(4)
|
44,838
|
|
|
4,435
|
|
|
(4,298
|
)
|
|
68,085
|
|
|
(323
|
)
|
|
67,762
|
|
|
8.2
|
%
|
|||||||
Residential Whole-Loans
|
187,765
|
|
|
772
|
|
|
—
|
|
|
188,537
|
|
|
3,599
|
|
|
192,136
|
|
|
4.8
|
%
|
|||||||
Securitized commercial loan
|
25,000
|
|
|
—
|
|
|
—
|
|
|
25,000
|
|
|
(775
|
)
|
|
24,225
|
|
|
9.0
|
%
|
|||||||
Total
|
$
|
2,798,246
|
|
|
$
|
9,443
|
|
|
$
|
(130,484
|
)
|
|
$
|
2,775,089
|
|
|
$
|
(9,528
|
)
|
|
$
|
2,792,878
|
|
|
4.0
|
%
|
|
(1)
|
Net weighted average coupon as of
December 31, 2016
is presented net of servicing and other fees.
|
(2)
|
IOs and IIOs have no principal balances and bear interest based on a notional balance. The notional balance is used solely to determine interest distributions on interest-only class of securities. At
December 31, 2016
, the notional balance for Agency RMBS IOs and IIOs, Agency RMBS IOs and IIOs accounted for as derivatives, Non-Agency RMBS IOs and IIOs, Non-Agency RMBS IOs and IIOs accounted for as derivatives, Agency CMBS IOs and IIOs, and Agency CMBS IOs and IIOs accounted for as derivatives was
$201.6 million
,
$188.1 million
,
$278.4 million
,
$20.7 million
,
$32.8 million
and
$221.8 million
, respectively.
|
(3)
|
Interest on these securities is reported as a component of Gain (loss) on derivative instruments, net.
|
(4)
|
Other securities include residual interests in asset-backed securities which have no principal balance and an amortized cost of approximately
$23.1 million
.
|
Weighted Average Life
|
Fair Value
|
|
Net Weighted
Average
Coupon
(1)
|
|||
Less than or equal to three years
|
$
|
114,050
|
|
|
5.4
|
%
|
Greater than three years and less than or equal to five years
|
326,528
|
|
|
3.4
|
%
|
|
Greater than five years and less than or equal to 10 years
|
1,907,889
|
|
|
4.0
|
%
|
|
Greater than 10 years
|
228,050
|
|
|
3.4
|
%
|
|
Total
|
$
|
2,576,517
|
|
|
3.9
|
%
|
|
(1)
|
Net weighted average coupon as of
December 31, 2016
is presented net of servicing and other fees.
|
|
Principal Balance
|
|
Amortized Cost
|
|
Fair Value
|
|
Net Weighted Average Coupon
(1)
|
|||||||
Agency RMBS 20-Year and 30-Year
|
|
|
|
|
|
|
|
|
|
|
|
|||
Fannie Mae
|
$
|
909,556
|
|
|
$
|
972,189
|
|
|
$
|
970,207
|
|
|
4.1
|
%
|
Freddie Mac
|
399,079
|
|
|
424,059
|
|
|
420,795
|
|
|
3.9
|
%
|
|||
Ginnie Mae
|
40,939
|
|
|
42,675
|
|
|
42,675
|
|
|
3.5
|
%
|
|||
Total Agency RMBS 20-Year and 30-Year
|
1,349,574
|
|
|
1,438,923
|
|
|
1,433,677
|
|
|
4.0
|
%
|
|||
Agency RMBS IOs and IIOs
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|||
Fannie Mae
|
N/A
|
|
|
6,486
|
|
|
7,221
|
|
|
3.2
|
%
|
|||
Freddie Mac
|
N/A
|
|
|
6,606
|
|
|
6,802
|
|
|
2.5
|
%
|
|||
Ginnie Mae
|
N/A
|
|
|
5,718
|
|
|
5,767
|
|
|
3.6
|
%
|
|||
Total Agency RMBS IOs and IIOs
(2)
|
N/A
|
|
|
18,810
|
|
|
19,790
|
|
|
3.0
|
%
|
|||
Agency RMBS IOs and IIOs accounted for as derivatives
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|||
Fannie Mae
|
N/A
|
|
|
N/A
|
|
|
12,254
|
|
|
2.8
|
%
|
|||
Freddie Mac
|
N/A
|
|
|
N/A
|
|
|
1,748
|
|
|
3.4
|
%
|
|||
Ginnie Mae
|
N/A
|
|
|
N/A
|
|
|
2,501
|
|
|
5.2
|
%
|
|||
Total Agency RMBS IOs and IIOs accounted for as derivatives
(2)
|
N/A
|
|
|
N/A
|
|
|
16,503
|
|
|
3.2
|
%
|
|||
Total: Agency RMBS
|
1,349,574
|
|
|
1,457,733
|
|
|
1,469,970
|
|
|
3.8
|
%
|
|||
|
|
|
|
|
|
|
|
|||||||
Agency CMBS
|
|
|
|
|
|
|
|
|
|
|
|
|||
Freddie Mac
|
377,286
|
|
|
361,903
|
|
|
363,664
|
|
|
2.6
|
%
|
|||
Agency CMBS IOs and IIOs
(2)
|
|
|
|
|
|
|
|
|
|
|
||||
Fannie Mae
|
N/A
|
|
|
210
|
|
|
231
|
|
|
4.3
|
%
|
|||
Agency CMBS IOs and IIOs accounted for as derivatives
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|||
Ginnie Mae
|
N/A
|
|
|
N/A
|
|
|
7,729
|
|
|
0.6
|
%
|
|||
Total: Agency CMBS
|
377,286
|
|
|
362,113
|
|
|
371,624
|
|
|
2.0
|
%
|
|||
Total
|
$
|
1,726,860
|
|
|
$
|
1,819,846
|
|
|
$
|
1,841,594
|
|
|
3.3
|
%
|
(1)
|
Net weighted average coupon as of
December 31, 2016
is presented net of servicing and other fees.
|
(2)
|
IOs and IIOs have no principal balances and bear interest based on a notional balance. The notional balance is used solely to determine interest distributions on the interest-only class of securities.
|
|
(1)
|
CMBS generally include prepayment restrictions; therefore, there are no Constant Prepayment Rates available.
|
|
|
|
|
Weighted Average
|
|||||||||||||||||||
Category
|
|
Fair Value
|
|
Purchase
Price
|
|
Life (Years)
|
|
Original LTV
|
|
Original
FICO
|
|
60+ Day
Delinquent
|
|
6-Month
CPR
|
|||||||||
Prime
|
|
$
|
50,902
|
|
|
$
|
70.07
|
|
|
8.6
|
|
|
71.0
|
%
|
|
723
|
|
|
12.5
|
%
|
|
11.7
|
%
|
Alt-A
|
|
226,530
|
|
|
74.80
|
|
|
9.1
|
|
|
75.8
|
%
|
|
701
|
|
|
18.6
|
%
|
|
10.3
|
%
|
||
Subprime
|
|
30,810
|
|
|
56.78
|
|
|
8.4
|
|
|
80.4
|
%
|
|
634
|
|
|
23.2
|
%
|
|
7.2
|
%
|
||
Total
|
|
$
|
308,242
|
|
|
$
|
72.22
|
|
|
8.9
|
|
|
75.5
|
%
|
|
698
|
|
|
18.1
|
%
|
|
10.2
|
%
|
|
|
|
|
Principal
|
|
|
|
Weighted Average
|
||||||||
Type
|
|
Vintage
|
|
Balance
|
|
Fair Value
|
|
Life (Years)
|
|
Original LTV
|
||||||
Conduit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
2006-2009
|
|
$
|
242,066
|
|
|
$
|
208,142
|
|
|
3.2
|
|
|
92.1
|
%
|
|
|
2010-2015
|
|
184,058
|
|
|
109,054
|
|
|
8.3
|
|
|
68.2
|
%
|
||
|
|
|
|
426,124
|
|
|
317,196
|
|
|
5.0
|
|
|
83.9
|
%
|
||
Single Asset:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
2010-2015
|
|
46,900
|
|
|
41,723
|
|
|
4.7
|
|
|
76.0
|
%
|
||
Total
|
|
|
|
$
|
473,024
|
|
|
$
|
358,919
|
|
|
4.9
|
|
|
83.0
|
%
|
|
|
Non-Agency RMBS
|
|
Non-Agency CMBS
|
|
Other Securities
|
|||
Credit Rating
(1)
|
|
Percentage
|
|||||||
BBB
|
|
0.3
|
%
|
|
—
|
%
|
|
—
|
%
|
BBB-
|
|
—
|
%
|
|
1.1
|
%
|
|
—
|
%
|
BB
|
|
—
|
%
|
|
6.4
|
%
|
|
—
|
%
|
BB-
|
|
—
|
%
|
|
5.6
|
%
|
|
—
|
%
|
B+
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
B
|
|
—
|
%
|
|
11.3
|
%
|
|
—
|
%
|
B-
|
|
0.6
|
%
|
|
6.1
|
%
|
|
—
|
%
|
Below B
|
|
77.7
|
%
|
|
51.4
|
%
|
|
13.7
|
%
|
Not Rated
|
|
21.4
|
%
|
|
18.1
|
%
|
|
86.3
|
%
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
(1)
|
For securities for which one or two ratings are obtained, the lower rating is used. For securities for which three ratings are obtained, the middle rating is used. Ratings are obtained either from S&P or other rating agencies, stated in terms of the S&P equivalent.
|
|
Cumulative Default
|
|
Cumulative Severity
|
|
Cumulative 5-Year CRR
(1)
|
||||||||||||
|
Low
|
|
High
|
|
Low
|
|
High
|
|
Low
|
|
High
|
||||||
Non-Agency RMBS
|
5.78
|
%
|
|
44.09
|
%
|
|
12.14
|
%
|
|
84.68
|
%
|
|
2.84
|
%
|
|
15.00
|
%
|
Non-Agency RMBS IOs and IIOs
|
17.00
|
%
|
|
40.67
|
%
|
|
12.14
|
%
|
|
85.30
|
%
|
|
4.50
|
%
|
|
11.30
|
%
|
Non-Agency RMBS IOS and IIOs accounted for as derivatives
|
9.56
|
%
|
|
24.44
|
%
|
|
20.00
|
%
|
|
44.86
|
%
|
|
5.49
|
%
|
|
9.72
|
%
|
Other securities
|
0.01
|
%
|
|
7.85
|
%
|
|
0.22
|
%
|
|
81.44
|
%
|
|
4.78
|
%
|
|
8.03
|
%
|
|
(1)
|
Conditional Repayment Rate
|
|
Non-Agency RMBS
|
|
|
|
Non-Agency CMBS
|
||||||||||
|
Concentration
|
|
Fair Value
|
|
|
|
Concentration
|
|
Fair Value
|
||||||
California
|
30.9
|
%
|
|
$
|
95,160
|
|
|
California
|
|
12.0
|
%
|
|
$
|
42,921
|
|
New York
|
9.3
|
%
|
|
28,808
|
|
|
New York
|
|
9.9
|
%
|
|
35,509
|
|
||
Florida
|
9.2
|
%
|
|
28,214
|
|
|
Florida
|
|
6.5
|
%
|
|
23,219
|
|
||
Virginia
|
4.8
|
%
|
|
14,813
|
|
|
Illinois
|
|
5.7
|
%
|
|
20,634
|
|
||
Maryland
|
4.4
|
%
|
|
13,665
|
|
|
Texas
|
|
5.7
|
%
|
|
20,590
|
|
|
|
|
|
|
|
Weighted Average
|
|||||||||||||
Current Coupon Rate
|
|
Number of Loans
|
|
Principal
Balance
|
|
Original LTV
|
|
Original
FICO Score
(1)
|
|
Expected
Life (years)
|
|
Contractual
Maturity
(years)
|
|
Coupon
Rate
|
|||||
3.01 - 4.00%
|
|
59
|
|
$
|
23,318
|
|
|
54.8
|
%
|
|
732
|
|
|
1.4
|
|
26.5
|
|
4.2
|
%
|
4.01 - 5.00%
|
|
180
|
|
69,930
|
|
|
57.1
|
%
|
|
728
|
|
|
1.5
|
|
27.3
|
|
4.6
|
%
|
|
5.01 - 6.00%
|
|
231
|
|
91,440
|
|
|
55.5
|
%
|
|
723
|
|
|
1.6
|
|
27.1
|
|
5.0
|
%
|
|
6.01 - 7.00%
|
|
5
|
|
3,077
|
|
|
71.2
|
%
|
|
738
|
|
|
1.3
|
|
21.1
|
|
6.3
|
%
|
|
Total
|
|
475
|
|
$
|
187,765
|
|
|
56.3
|
%
|
|
726
|
|
|
1.5
|
|
27.0
|
|
4.8
|
%
|
|
(1)
|
The original FICO score is not available for
153
loans with a principal balance of approximately
$66.7 million
at
December 31, 2016
. We have excluded those loans from the weighted average computation.
|
|
State Concentration
|
|
Principal Balance
|
|||
California
|
85.2
|
%
|
|
$
|
159,955
|
|
Washington
|
5.6
|
%
|
|
10,591
|
|
|
Massachusetts
|
5.4
|
%
|
|
10,161
|
|
|
New York
|
2.4
|
%
|
|
4,454
|
|
|
Georgia
|
0.8
|
%
|
|
1,492
|
|
|
Other
|
0.6
|
%
|
|
1,112
|
|
|
Total
|
100.0
|
%
|
|
$
|
187,765
|
|
Period Ended
|
|
Purchases
|
|
Principal Payments and Basis Recovery
|
|
Proceeds from
Sales
|
||||||
Year ended December 31, 2016
|
|
|
|
|
|
|
||||||
Agency RMBS and Agency RMBS IOs and IIOs
|
|
$
|
1,290,449
|
|
|
$
|
238,353
|
|
|
$
|
1,257,858
|
|
Non-Agency RMBS
|
|
12,043
|
|
|
58,942
|
|
|
177,996
|
|
|||
Agency CMBS and Agency CMBS IOs and IIOs
|
|
361,899
|
|
|
5,224
|
|
|
22,939
|
|
|||
Non-Agency CMBS
|
|
19,809
|
|
|
39,797
|
|
|
50,418
|
|
|||
Other securities
|
|
731,363
|
|
|
2,049
|
|
|
764,711
|
|
|||
Total MBS and other securities
|
|
2,415,563
|
|
|
344,365
|
|
|
2,273,922
|
|
|||
Residential Whole-Loans
(1)
|
|
29,399
|
|
|
53,714
|
|
|
—
|
|
|||
Total Investments
|
|
$
|
2,444,962
|
|
|
$
|
398,079
|
|
|
$
|
2,273,922
|
|
|
|
|
|
|
|
|
||||||
Year ended December 31, 2015
|
|
|
|
|
|
|
||||||
Agency RMBS and Agency RMBS IOs and IIOs
|
|
$
|
225,097
|
|
|
$
|
312,734
|
|
|
$
|
1,300,408
|
|
Non-Agency RMBS
|
|
134,743
|
|
|
71,368
|
|
|
233,257
|
|
|||
Agency CMBS and Agency CMBS IOs and IIOs
|
|
—
|
|
|
5,620
|
|
|
—
|
|
|||
Non-Agency CMBS
|
|
198,582
|
|
|
1,895
|
|
|
161,985
|
|
|||
Other securities
|
|
856,136
|
|
|
5,983
|
|
|
851,714
|
|
|||
Total MBS and other securities
|
|
1,414,558
|
|
|
397,600
|
|
|
2,547,364
|
|
|||
Residential Whole-Loans
(1)
|
|
229,199
|
|
|
20,355
|
|
|
—
|
|
|||
Commercial Whole-Loan
|
|
8,750
|
|
|
8,750
|
|
|
—
|
|
|||
Securitized commercial loan
|
|
14,000
|
|
|
—
|
|
|
—
|
|
|||
Total Investments
|
|
$
|
1,666,507
|
|
|
$
|
426,705
|
|
|
$
|
2,547,364
|
|
|
|
|
|
|
|
|
||||||
Year ended December 31, 2014
|
|
|
|
|
|
|
||||||
Agency RMBS and Agency RMBS IOs and IIOs
|
|
$
|
2,461,316
|
|
|
$
|
263,947
|
|
|
$
|
1,608,541
|
|
Non-Agency RMBS
|
|
718,519
|
|
|
63,225
|
|
|
414,130
|
|
|||
Agency CMBS and Agency CMBS IOs and IIOs
|
|
30,009
|
|
|
2,781
|
|
|
3,673
|
|
|||
Non-Agency CMBS
|
|
549,376
|
|
|
1,272
|
|
|
168,535
|
|
|||
Other securities
|
|
254,022
|
|
|
1,060
|
|
|
180,385
|
|
|||
Total MBS and other securities
|
|
$
|
4,013,242
|
|
|
$
|
332,285
|
|
|
$
|
2,375,264
|
|
Residential Whole-Loans
(1)
|
|
7,161
|
|
|
9
|
|
|
—
|
|
|||
Non-Agency RMBS Linked Transaction
|
|
—
|
|
|
4,801
|
|
|
6,215
|
|
|||
Non-Agency CMBS Linked Transactions
|
|
41,656
|
|
|
—
|
|
|
—
|
|
|||
Other securities Linked Transactions
|
|
13,083
|
|
|
—
|
|
|
—
|
|
|||
Total Investments (Non-GAAP)
|
|
$
|
4,075,142
|
|
|
$
|
337,095
|
|
|
$
|
2,381,479
|
|
|
(1)
|
For the three years ended
December 31, 2016
,
December 31, 2015
and
December 31, 2014
, purchases of Residential Whole-Loans include premiums of
$574 thousand
,
$3.3 million
and
$131 thousand
paid at acquisition, respectively.
|
|
2001
|
|
2005
|
|
2006
|
|
2007
|
|
2011
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
(1)
|
|
Total
|
||||||||||||
Agency RMBS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20-Year Mortgage
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
2.0
|
%
|
|
9.0
|
%
|
|
5.4
|
%
|
|
1.4
|
%
|
|
—
|
%
|
|
—
|
%
|
|
17.8
|
%
|
30-Year Mortgage
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
8.2
|
%
|
|
6.4
|
%
|
|
9.2
|
%
|
|
—
|
%
|
|
9.6
|
%
|
|
—
|
%
|
|
33.5
|
%
|
Agency RMBS IOs and IIOs
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.3
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
—
|
%
|
|
0.7
|
%
|
Agency RMBS IOs and IIOs, accounted for as derivatives
|
—
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
0.3
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.6
|
%
|
Agency CMBS
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
10.1
|
%
|
|
2.9
|
%
|
|
13.0
|
%
|
Agency CMBS IOs and IIOs
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Agency CMBS IOs and IIOs, accounted for as derivatives
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
0.2
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.3
|
%
|
Non-Agency RMBS
|
—
|
%
|
|
3.1
|
%
|
|
1.5
|
%
|
|
1.9
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
1.9
|
%
|
|
—
|
%
|
|
—
|
%
|
|
8.6
|
%
|
Non-Agency RMBS IOs
|
—
|
%
|
|
0.2
|
%
|
|
0.6
|
%
|
|
1.5
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
2.3
|
%
|
Non-Agency RMBS IOs and IIOs, accounted for as derivatives
|
—
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.1
|
%
|
Non-Agency CMBS
|
—
|
%
|
|
—
|
%
|
|
3.5
|
%
|
|
4.1
|
%
|
|
1.2
|
%
|
|
0.2
|
%
|
|
0.1
|
%
|
|
0.6
|
%
|
|
2.8
|
%
|
|
0.4
|
%
|
|
—
|
%
|
|
12.9
|
%
|
Other securities
|
0.3
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.5
|
%
|
|
0.5
|
%
|
|
1.1
|
%
|
|
—
|
%
|
|
2.4
|
%
|
Residential Whole-Loans
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
0.3
|
%
|
|
3.4
|
%
|
|
1.7
|
%
|
|
0.2
|
%
|
|
1.1
|
%
|
|
—
|
%
|
|
6.9
|
%
|
Securitized commercial loan
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.9
|
%
|
|
—
|
%
|
|
0.9
|
%
|
Total
|
0.3
|
%
|
|
3.4
|
%
|
|
5.7
|
%
|
|
7.5
|
%
|
|
1.6
|
%
|
|
11.4
|
%
|
|
19.1
|
%
|
|
17.9
|
%
|
|
6.8
|
%
|
|
23.4
|
%
|
|
2.9
|
%
|
|
100
|
%
|
|
(1)
|
Unsettled securities as of
December 31, 2016
to be issued in 2017.
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||
Collateral
|
|
Repurchase
Agreement
Borrowings
Outstanding
|
|
Fair Value of
Collateral
Pledged
|
|
Repurchase
Agreement
Borrowings
Outstanding
|
|
Fair Value of
Collateral
Pledged
|
||||||||
Agency RMBS
|
|
$
|
1,427,674
|
|
|
$
|
1,465,384
|
|
|
$
|
1,601,713
|
|
|
$
|
1,658,865
|
|
Agency CMBS
|
|
56,365
|
|
|
61,200
|
|
|
32,699
|
|
|
37,872
|
|
||||
Non-Agency RMBS
|
|
218,712
|
|
|
308,165
|
|
|
380,177
|
|
|
530,110
|
|
||||
Non-Agency CMBS
|
|
255,656
|
|
|
358,919
|
|
|
323,670
|
|
|
449,771
|
|
||||
Whole-Loans and securitized commercial loan
(1)
|
|
161,181
|
|
|
205,702
|
|
|
180,892
|
|
|
232,538
|
|
||||
Other securities
|
|
36,056
|
|
|
67,762
|
|
|
66,650
|
|
|
101,099
|
|
||||
Borrowings under repurchase agreements
|
|
2,155,644
|
|
|
2,467,132
|
|
|
2,585,801
|
|
|
3,010,255
|
|
||||
Less unamortized debt issuance cost
|
|
—
|
|
|
N/A
|
|
|
134
|
|
|
N/A
|
|
||||
Borrowings under repurchase agreements, net
|
|
$
|
2,155,644
|
|
|
$
|
2,467,132
|
|
|
$
|
2,585,667
|
|
|
$
|
3,010,255
|
|
|
(1)
|
Repurchase borrowings and collateral pledged attributed to Whole-Loans and securitized commercial loan owned through trust certificates. The trust certificates are eliminated upon consolidation.
|
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
||||||||||||
Collateral
|
|
Proceeds
|
|
Repayments
|
|
Proceeds
|
|
Repayments
|
||||||||
Agency RMBS
|
|
$
|
10,002,186
|
|
|
$
|
10,176,224
|
|
|
$
|
11,993,568
|
|
|
$
|
13,386,205
|
|
Agency CMBS
|
|
214,984
|
|
|
191,318
|
|
|
269,545
|
|
|
274,876
|
|
||||
Non-Agency RMBS
|
|
1,705,670
|
|
|
1,867,136
|
|
|
2,239,344
|
|
|
2,343,400
|
|
||||
Non-Agency CMBS
|
|
1,513,371
|
|
|
1,581,652
|
|
|
1,929,947
|
|
|
1,914,647
|
|
||||
Whole-Loans and securitized commercial loan
(1)
|
|
2,064,890
|
|
|
2,084,601
|
|
|
515,714
|
|
|
339,752
|
|
||||
Other securities
|
|
476,404
|
|
|
506,998
|
|
|
595,942
|
|
|
605,033
|
|
||||
Total
|
|
$
|
15,977,505
|
|
|
$
|
16,407,929
|
|
|
$
|
17,544,060
|
|
|
$
|
18,863,913
|
|
|
(1)
|
Repurchase borrowings collateralized by Whole-Loans and securitized commercial loan owned through trust certificates. The trust certificates are eliminated upon consolidation.
|
(dollars in thousands)
Repurchase Agreement Counterparties
|
|
Amount Outstanding
|
|
Percent of Total Amount Outstanding
|
|
Fair Value of Company Investments Held as Collateral
(1)
|
|
Counterparty Rating
(2)
|
|||||
Merrill Lynch Pierce Fenner & Smith Inc.
|
|
$
|
507,779
|
|
|
23.5
|
%
|
|
$
|
509,760
|
|
|
A+
|
RBC (Barbados) Trading Bank Corporation
|
|
174,937
|
|
|
8.0
|
%
|
|
228,433
|
|
|
P-1
|
||
RBC Capital Markets LLC
|
|
161,986
|
|
|
7.5
|
%
|
|
170,365
|
|
|
AA-
|
||
Credit Suisse AG, Cayman Islands Branch
|
|
154,391
|
|
|
7.2
|
%
|
|
192,136
|
|
|
A
|
||
The Bank of Nova Scotia
|
|
148,531
|
|
|
6.9
|
%
|
|
152,640
|
|
|
A+
|
||
Barclays Capital Inc.
|
|
145,416
|
|
|
6.7
|
%
|
|
161,824
|
|
|
A-
|
||
TD Securities (USA) LLC
|
|
124,745
|
|
|
5.8
|
%
|
|
130,847
|
|
|
AA-
|
||
BNP Paribas Securities Corporation
|
|
120,346
|
|
|
5.6
|
%
|
|
126,815
|
|
|
A
|
||
Credit Suisse Securities (USA) LLC
|
|
92,547
|
|
|
4.3
|
%
|
|
165,858
|
|
|
A
|
||
The Bank of New York Mellon
|
|
76,986
|
|
|
3.6
|
%
|
|
79,704
|
|
|
A
|
||
Deutsche Bank AG
|
|
75,462
|
|
|
3.5
|
%
|
|
94,054
|
|
|
BBB+
|
||
Deutsche Bank Securities LLC
|
|
74,729
|
|
|
3.5
|
%
|
|
73,817
|
|
|
BBB+
|
||
KGS-Alpha Capital Markets, L.P.
|
|
74,384
|
|
|
3.5
|
%
|
|
78,657
|
|
|
Unrated
|
||
Goldman Sachs Bank USA
|
|
70,085
|
|
|
3.3
|
%
|
|
100,587
|
|
|
A+
|
||
Morgan Stanley & Co. LLC
|
|
56,410
|
|
|
2.6
|
%
|
|
86,777
|
|
|
A+
|
||
Mizuho Securities USA Inc.
|
|
45,570
|
|
|
2.1
|
%
|
|
50,114
|
|
|
A
|
||
Nomura Securities International, Inc.
|
|
35,746
|
|
|
1.7
|
%
|
|
43,243
|
|
|
Unrated(3)
|
||
All other counterparties
(4)
|
|
15,594
|
|
|
0.7
|
%
|
|
21,501
|
|
|
|
||
Total
|
|
$
|
2,155,644
|
|
|
100.0
|
%
|
|
$
|
2,467,132
|
|
|
|
|
(1)
|
Fair value of Company assets held as collateral includes Residential Whole-Loans and securitized commercial loan owned through trust certificates with a fair value of
$192.1 million
and
$13.6 million
, respectively.
|
(2)
|
The counterparty ratings presented above are the long-term issuer credit ratings as rated at
December 31, 2016
by S&P, except for RBC (Barbados) Trading Bank Corporation which is the short-term issuer credit rating by Moody’s at
December 31, 2016
.
|
(3)
|
Nomura Holdings, Inc., the parent company of Nomura Securities International, Inc., is rated A- by S&P at
December 31, 2016
.
|
(4)
|
Represents amount outstanding with
three
counterparties
, which
each holds
collateral valued less than 5% of our stockholders’ equity as security for our obligations under the applicable repurchase agreements as of
December 31, 2016
.
|
(dollars in thousands)
Repurchase Agreement Counterparties
|
|
Amount Outstanding(1)
|
|
Percent of Total Amount Outstanding
|
|
Fair Value of Company Investments Held as Collateral
(2)
|
|
Counterparty Rating
(3)
|
|||||
Merrill Lynch Pierce Fenner & Smith Inc.
|
|
$
|
347,601
|
|
|
13.4
|
%
|
|
$
|
347,998
|
|
|
A
|
RBC (Barbados) Trading Bank Corporation
|
|
322,154
|
|
|
12.5
|
%
|
|
420,564
|
|
|
P-1
|
||
Credit Suisse Securities (USA) LLC
|
|
310,897
|
|
|
12.0
|
%
|
|
429,833
|
|
|
A
|
||
JP Morgan Securities LLC
|
|
301,424
|
|
|
11.7
|
%
|
|
324,133
|
|
|
A+
|
||
Barclays Capital Inc.
|
|
222,058
|
|
|
8.6
|
%
|
|
262,381
|
|
|
A-
|
||
UBS Securities LLC
|
|
143,318
|
|
|
5.5
|
%
|
|
193,130
|
|
|
A
|
||
BNP Paribas Securities Corporation
|
|
123,181
|
|
|
4.8
|
%
|
|
129,483
|
|
|
A+
|
||
Goldman Sachs Bank USA
|
|
117,897
|
|
|
4.6
|
%
|
|
120,848
|
|
|
A
|
||
Deutsche Bank Securities LLC
|
|
110,610
|
|
|
4.3
|
%
|
|
120,550
|
|
|
BBB+
|
||
TD Securities (USA) LLC
|
|
88,157
|
|
|
3.4
|
%
|
|
92,686
|
|
|
AA-
|
||
Mizuho Securities USA Inc.
|
|
85,825
|
|
|
3.3
|
%
|
|
96,008
|
|
|
(P)A2
|
||
KGS-Alpha Capital Markets, L.P.
|
|
72,778
|
|
|
2.8
|
%
|
|
76,261
|
|
|
Unrated
|
||
Morgan Stanley & Co. LLC
|
|
67,110
|
|
|
2.6
|
%
|
|
72,693
|
|
|
A
|
||
Nomura Securities International, Inc.
|
|
65,677
|
|
|
2.5
|
%
|
|
79,196
|
|
|
Unrated(4)
|
||
Deutsche Bank AG
|
|
61,442
|
|
|
2.4
|
%
|
|
90,260
|
|
|
BBB+
|
||
RBC Capital Markets LLC
|
|
59,695
|
|
|
2.3
|
%
|
|
62,029
|
|
|
AA-
|
||
The Bank of Nova Scotia
|
|
58,801
|
|
|
2.3
|
%
|
|
59,922
|
|
|
A+
|
||
All other counterparties
(5)
|
|
27,176
|
|
|
1.0
|
%
|
|
32,280
|
|
|
|
||
Total
|
|
$
|
2,585,801
|
|
|
100.0
|
%
|
|
$
|
3,010,255
|
|
|
|
|
(1)
|
Excludes unamortized debt issuance costs of
$134 thousand
.
|
(2)
|
Fair value of Company assets held as collateral includes Residential Whole-Loans and securitized commercial loan owned through trust certificates with a fair value of
$218.5 million
and
$14.0 million
, respectively.
|
(3)
|
The counterparty ratings presented above are the long-term issuer credit ratings as rated at
December 31, 2015
by S&P, except for Mizuho Securities USA Inc. which is the long-term issuer credit rating by Moody’s at
December 31, 2015
and for RBC (Barbados) Trading Bank Corporation which is the short-term issuer credit rating by Moody’s at
December 31, 2015
.
|
(4)
|
Nomura Holdings, Inc., the parent company of Nomura Securities International, Inc., is rated BBB+ by S&P at
December 31, 2015
.
|
(5)
|
Represents amount outstanding with four counterparties each holds collateral valued less than 5% of our stockholders’ equity as security for our obligations under the applicable repurchase agreements as of
December 31, 2015
.
|
|
|
Balance at December 31, 2016
|
|
Weighted Average Cost of Funds for the year ended
|
|
Balance at December 31, 2015
|
|
Weighted Average Cost of Funds for the year ended
|
||||||
Collateral
|
|
|
December 31, 2016
|
|
|
December 31, 2015
|
||||||||
Agency RMBS
|
|
$
|
1,427,674
|
|
|
0.77
|
%
|
|
$
|
1,601,713
|
|
|
0.46
|
%
|
Agency CMBS
|
|
56,365
|
|
|
1.69
|
%
|
|
32,699
|
|
|
1.33
|
%
|
||
Non-Agency RMBS
|
|
218,712
|
|
|
2.24
|
%
|
|
380,177
|
|
|
1.63
|
%
|
||
Non-Agency CMBS
|
|
255,656
|
|
|
2.24
|
%
|
|
323,670
|
|
|
1.64
|
%
|
||
Whole-Loans and securitized commercial loan
(1)
|
|
161,181
|
|
|
2.64
|
%
|
|
180,892
|
|
|
2.63
|
%
|
||
Other securities
|
|
36,056
|
|
|
2.74
|
%
|
|
66,650
|
|
|
1.95
|
%
|
||
GAAP - Effective Cost of Funds
|
|
$
|
2,155,644
|
|
|
1.27
|
%
|
|
$
|
2,585,801
|
|
|
0.82
|
%
|
Interest rate swaps
|
|
N/A
|
|
|
1.10
|
%
|
|
N/A
|
|
|
0.57
|
%
|
||
Non-GAAP - Effective Cost of Funds
(2)
|
|
$
|
2,155,644
|
|
|
2.37
|
%
|
|
$
|
2,585,801
|
|
|
1.39
|
%
|
|
(1)
|
Repurchase borrowings collateralized by Whole-Loans and securitized commercial loan owned through trust certificates. The trust certificates are eliminated upon consolidation.
|
(2)
|
The Non-GAAP effective cost of funds for the years ended
December 31, 2016
and
December 31, 2015
, is calculated on an annualized basis and include interest expense for the periods and net periodic interest payments on interest rate swaps, net of premium amortization on MAC swaps, of approximately
$27.2 million
and
$19.1 million
, respectively. While swaps are not accounted for using hedge accounting, such instruments are viewed by us as an economic hedge against increases in interest rates on our liabilities and are classified as hedges for U.S. federal income tax purposes in satisfying the REIT requirements. See “Non-GAAP Financial Measures.”
|
Collateral
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
||||
Agency RMBS
|
|
$
|
1,678,450
|
|
|
$
|
2,403,723
|
|
Agency CMBS
|
|
19,866
|
|
|
36,367
|
|
||
Non-Agency RMBS
|
|
291,681
|
|
|
418,975
|
|
||
Non-Agency CMBS
|
|
281,679
|
|
|
327,482
|
|
||
Whole-Loans and securitized commercial loan
(1)
|
|
169,025
|
|
|
69,563
|
|
||
Other securities
|
|
34,789
|
|
|
99,617
|
|
||
Total
|
|
$
|
2,475,490
|
|
|
$
|
3,355,727
|
|
Maximum borrowings during the period
(2)
|
|
$
|
3,059,579
|
|
|
$
|
3,968,357
|
|
|
(1)
|
Repurchase agreement borrowings collateralized by Whole-Loans and securitized commercial loan owned through trust certificates. The trust certificates are eliminated upon consolidation.
|
(2)
|
Amount represents the maximum borrowings at month-end during each of the respective periods.
|
|
December 31, 2016
|
||||||||||||||
Remaining Interest Rate Swap Term
|
Notional
Amount
|
|
Fair Value—Asset
(Liability), net
|
|
Average Fixed Pay
Rate
|
|
Average
Maturity (Years)
|
|
Forward
Starting
(1)
|
||||||
1 year or less
|
$
|
105,900
|
|
|
$
|
274
|
|
|
0.8
|
%
|
|
0.8
|
|
—
|
%
|
Greater than 1 year and less than 3 years
|
993,000
|
|
|
1,199
|
|
|
1.2
|
%
|
|
1.4
|
|
88.1
|
%
|
||
Greater than 3 years and less than 5 years
|
1,861,700
|
|
|
(148
|
)
|
|
1.9
|
%
|
|
3.9
|
|
36.5
|
%
|
||
Greater than 5 years
|
1,701,600
|
|
|
(115,927
|
)
|
|
3.1
|
%
|
|
10.5
|
|
6.5
|
%
|
||
Total
|
$
|
4,662,200
|
|
|
$
|
(114,602
|
)
|
|
2.1
|
%
|
|
5.7
|
|
35.7
|
%
|
|
December 31, 2015
|
||||||||||||||
Remaining Interest Rate Swap Term
|
Notional
Amount
|
|
Fair Value—Asset
(Liability), net
|
|
Average Fixed Pay
Rate
|
|
Average
Maturity
(Years)
|
|
Forward
Starting
(1)
|
||||||
1 year or less
|
$
|
1,286,000
|
|
|
$
|
163
|
|
|
0.6
|
%
|
|
0.6
|
|
—
|
%
|
Greater than 1 year and less than 3 years
|
1,131,800
|
|
|
(1,450
|
)
|
|
1.1
|
|
|
1.4
|
|
—
|
%
|
||
Greater than 3 years and less than 5 years
|
1,345,200
|
|
|
(22,705
|
)
|
|
2.1
|
|
|
4.6
|
|
—
|
%
|
||
Greater than 5 years
|
2,404,600
|
|
|
(131,744
|
)
|
|
2.8
|
|
|
10.2
|
|
29.5
|
%
|
||
Total
|
$
|
6,167,600
|
|
|
$
|
(155,736
|
)
|
|
1.9
|
%
|
|
5.4
|
|
11.5
|
%
|
|
December 31, 2016
|
||||||||||||||
Remaining Interest Rate interest rate swap Term
|
Notional
Amount
|
|
Fair Value—Asset
(Liability), net
|
|
Average Variable Pay
Rate
|
|
Average
Maturity
(Years)
|
|
Forward
Starting
(1)
|
||||||
Greater than 3 years and less than 5 years
|
$
|
1,811,400
|
|
|
$
|
(24,112
|
)
|
|
0.9
|
%
|
|
3.7
|
|
—
|
%
|
Greater than 5 years
|
871,000
|
|
|
(18,749
|
)
|
|
0.9
|
|
|
12.3
|
|
—
|
%
|
||
Total
|
$
|
2,682,400
|
|
|
$
|
(42,861
|
)
|
|
0.9
|
%
|
|
6.5
|
|
—
|
%
|
|
December 31, 2015
|
||||||||||||||
Remaining Interest Rate interest rate swap Term
|
Notional
Amount
|
|
Fair Value—Asset
(Liability), net
|
|
Average Variable Pay
Rate
|
|
Average
Maturity
(Years)
|
|
Forward
Starting
(1)
|
||||||
Greater than 3 years and less than 5 years
|
$
|
1,170,700
|
|
|
$
|
(8,902
|
)
|
|
0.4
|
%
|
|
4.5
|
|
—
|
%
|
Greater than 5 years
|
1,102,200
|
|
|
(4,032
|
)
|
|
0.4
|
|
|
12.3
|
|
—
|
%
|
||
Total
|
$
|
2,272,900
|
|
|
$
|
(12,934
|
)
|
|
0.4
|
%
|
|
8.2
|
|
—
|
%
|
|
|
December 31, 2015
|
||||||
|
|
Notional
Amount
|
|
Fair
Value
|
||||
Purchase contracts, asset
|
|
$
|
1,650,000
|
|
|
$
|
3,268
|
|
TBA securities, asset
|
|
1,650,000
|
|
|
3,268
|
|
||
Sale contracts, liability
|
|
(825,000
|
)
|
|
(893
|
)
|
||
TBA securities, liability
|
|
(825,000
|
)
|
|
(893
|
)
|
||
TBA securities, net
|
|
$
|
825,000
|
|
|
$
|
2,375
|
|
|
Notional Amount
|
|
|
|
Settlement, Termination,
|
|
Notional Amount
|
||||||||
|
December 31, 2015
|
|
Additions
|
|
Expiration or Exercise
|
|
December 31, 2016
|
||||||||
Purchase of TBAs
|
$
|
1,650,000
|
|
|
$
|
17,111,200
|
|
|
$
|
(18,761,200
|
)
|
|
$
|
—
|
|
Sale of TBAs
|
$
|
825,000
|
|
|
$
|
17,936,200
|
|
|
$
|
(18,761,200
|
)
|
|
$
|
—
|
|
|
December 31, 2016
|
||||||||||||
Derivative Type
|
Notional
Amount
|
|
Notional
(USD Equivalent)
|
|
Maturity
|
|
Fair Value
|
||||||
Buy USD/Sell EUR currency forward
|
€
|
710
|
|
|
$
|
784
|
|
|
January 2017
|
|
$
|
34
|
|
Currency forwards, assets
|
€
|
710
|
|
|
$
|
784
|
|
|
n/a
|
|
$
|
34
|
|
Buy EUR/Sell USD currency forward
|
€
|
673
|
|
|
$
|
735
|
|
|
February 2017
|
|
$
|
(23
|
)
|
Buy EUR/Sell USD currency forward
|
€
|
710
|
|
|
$
|
797
|
|
|
January 2017
|
|
$
|
(46
|
)
|
Currency forwards, liabilities
|
€
|
1,383
|
|
|
$
|
1,532
|
|
|
n/a
|
|
$
|
(69
|
)
|
Total currency forwards
|
€
|
2,093
|
|
|
$
|
2,316
|
|
|
n/a
|
|
$
|
(35
|
)
|
|
December 31, 2015
|
||||||||||||
Derivative Type
|
Notional
Amount
|
|
Notional
(USD Equivalent)
|
|
Maturity
|
|
Fair Value
|
||||||
Buy USD/Sell EUR currency forward
|
€
|
5,083
|
|
|
$
|
5,825
|
|
|
January 2016
|
|
$
|
302
|
|
Currency forwards, assets
|
€
|
5,083
|
|
|
$
|
5,825
|
|
|
n/a
|
|
$
|
302
|
|
Buy EUR/Sell USD currency forward
|
€
|
6,800
|
|
|
$
|
7,671
|
|
|
January 2016
|
|
$
|
(281
|
)
|
Currency forwards, liabilities
|
€
|
6,800
|
|
|
$
|
7,671
|
|
|
n/a
|
|
$
|
(281
|
)
|
Total currency forwards
|
€
|
11,883
|
|
|
$
|
13,496
|
|
|
n/a
|
|
$
|
21
|
|
December 31, 2015
|
|||||||||||
|
Date entered
|
|
Maturity
|
|
Fixed Rate
|
|
Denomination
|
|
Notional Amount
|
||
Payer
|
June 2014
|
|
July 2024
|
|
7.25
|
%
|
|
EUR
|
|
18,500
|
|
Receiver
|
June 2014
|
|
July 2024
|
|
9.005
|
%
|
|
USD
|
|
25,160
|
|
Period Ended
|
|
Average
Amortized
Cost of
Assets
|
|
Total
Interest
Income
|
|
Yield on Average Assets
|
|
Average
Balance of
Borrowings
|
|
Total Interest Expense
|
|
Average Cost of Funds
(1)
|
|
Net Interest Income
|
|
Net
Interest
Spread
|
|||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Agency RMBS
|
|
$
|
1,700,801
|
|
|
$
|
45,633
|
|
|
2.68
|
%
|
|
$
|
1,678,450
|
|
|
$
|
12,851
|
|
|
0.77
|
%
|
|
$
|
32,782
|
|
|
1.91
|
%
|
Agency CMBS
|
|
16,445
|
|
|
917
|
|
|
5.58
|
%
|
|
19,866
|
|
|
335
|
|
|
1.69
|
%
|
|
582
|
|
|
3.89
|
%
|
|||||
Non-Agency RMBS
|
|
394,880
|
|
|
29,978
|
|
|
7.59
|
%
|
|
291,681
|
|
|
6,531
|
|
|
2.24
|
%
|
|
23,447
|
|
|
5.35
|
%
|
|||||
Non-Agency CMBS
|
|
411,505
|
|
|
32,324
|
|
|
7.86
|
%
|
|
281,679
|
|
|
6,296
|
|
|
2.24
|
%
|
|
26,028
|
|
|
5.62
|
%
|
|||||
Residential Whole-Loans
|
|
193,810
|
|
|
7,102
|
|
|
3.66
|
%
|
|
162,067
|
|
|
4,258
|
|
|
2.63
|
%
|
|
2,844
|
|
|
1.03
|
%
|
|||||
Securitized commercial loan
|
|
25,000
|
|
|
2,288
|
|
|
9.15
|
%
|
|
17,958
|
|
|
1,205
|
|
|
6.71
|
%
|
|
1,083
|
|
|
2.44
|
%
|
|||||
Other Securities
|
|
66,211
|
|
|
5,514
|
|
|
8.33
|
%
|
|
34,789
|
|
|
954
|
|
|
2.74
|
%
|
|
4,560
|
|
|
5.59
|
%
|
|||||
Total
|
|
$
|
2,808,652
|
|
|
$
|
123,756
|
|
|
4.41
|
%
|
|
$
|
2,486,490
|
|
|
$
|
32,430
|
|
|
1.30
|
%
|
|
$
|
91,326
|
|
|
3.11
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Agency RMBS
|
|
$
|
2,713,994
|
|
|
$
|
71,673
|
|
|
2.64
|
%
|
|
$
|
2,403,723
|
|
|
$
|
10,989
|
|
|
0.46
|
%
|
|
$
|
60,684
|
|
|
2.18
|
%
|
Agency CMBS
|
|
28,814
|
|
|
1,498
|
|
|
5.20
|
%
|
|
36,367
|
|
|
484
|
|
|
1.33
|
%
|
|
1,014
|
|
|
3.87
|
%
|
|||||
Non-Agency RMBS
|
|
566,416
|
|
|
36,464
|
|
|
6.44
|
%
|
|
418,975
|
|
|
6,829
|
|
|
1.63
|
%
|
|
29,635
|
|
|
4.81
|
%
|
|||||
Non-Agency CMBS
|
|
448,236
|
|
|
30,248
|
|
|
6.75
|
%
|
|
327,482
|
|
|
5,374
|
|
|
1.64
|
%
|
|
24,874
|
|
|
5.11
|
%
|
|||||
Residential Whole-Loans
|
|
82,936
|
|
|
3,031
|
|
|
3.65
|
%
|
|
69,026
|
|
|
1,816
|
|
|
2.63
|
%
|
|
1,215
|
|
|
1.02
|
%
|
|||||
Commercial Whole-Loans
|
|
4,699
|
|
|
424
|
|
|
9.02
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
424
|
|
|
9.02
|
%
|
|||||
Securitized commercial loan
|
|
3,904
|
|
|
356
|
|
|
9.12
|
%
|
|
2,255
|
|
|
170
|
|
|
7.54
|
%
|
|
186
|
|
|
1.58
|
%
|
|||||
Other Securities
|
|
146,350
|
|
|
9,010
|
|
|
6.16
|
%
|
|
99,617
|
|
|
1,943
|
|
|
1.95
|
%
|
|
7,067
|
|
|
4.21
|
%
|
|||||
Total
|
|
$
|
3,995,349
|
|
|
$
|
152,704
|
|
|
3.82
|
%
|
|
$
|
3,357,445
|
|
|
$
|
27,605
|
|
|
0.82
|
%
|
|
$
|
125,099
|
|
|
3.00
|
%
|
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
||||||||||||||||||||||||||||
|
Proceeds
|
|
Gross Gains
|
|
Gross Losses
|
|
Net Gain (Loss)
|
|
Proceeds
|
|
Gross Gains
|
|
Gross Losses
|
|
Net Gain (Loss)
|
||||||||||||||||
Agency RMBS
(1)
|
$
|
1,239,350
|
|
|
$
|
6,214
|
|
|
$
|
(25,818
|
)
|
|
$
|
(19,604
|
)
|
|
$
|
1,293,120
|
|
|
$
|
12,054
|
|
|
$
|
(12,449
|
)
|
|
$
|
(395
|
)
|
Agency CMBS
|
22,939
|
|
|
54
|
|
|
(66
|
)
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Non-Agency RMBS
|
177,996
|
|
|
6,470
|
|
|
(4,560
|
)
|
|
1,910
|
|
|
233,257
|
|
|
11,066
|
|
|
(174
|
)
|
|
10,892
|
|
||||||||
Non-Agency CMBS
|
50,418
|
|
|
137
|
|
|
(5,810
|
)
|
|
(5,673
|
)
|
|
161,985
|
|
|
2,123
|
|
|
(171
|
)
|
|
1,952
|
|
||||||||
Other securities
|
764,711
|
|
|
3,496
|
|
|
(2,108
|
)
|
|
1,388
|
|
|
851,714
|
|
|
1,188
|
|
|
(5,358
|
)
|
|
(4,170
|
)
|
||||||||
Total
|
$
|
2,255,414
|
|
|
$
|
16,371
|
|
|
$
|
(38,362
|
)
|
|
$
|
(21,991
|
)
|
|
$
|
2,540,076
|
|
|
$
|
26,431
|
|
|
$
|
(18,152
|
)
|
|
$
|
8,279
|
|
|
(1)
|
Excludes Interest-Only Strips, accounted for as derivatives.
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
||||
Agency RMBS
|
$
|
6,090
|
|
|
$
|
4,005
|
|
Non-Agency RMBS
|
9,511
|
|
|
9,216
|
|
||
Non-Agency CMBS
|
13,025
|
|
|
4,061
|
|
||
Other securities
|
3,660
|
|
|
2,509
|
|
||
Total
|
$
|
32,286
|
|
|
$
|
19,791
|
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
||||
Agency RMBS
|
$
|
(10,432
|
)
|
|
$
|
(17,428
|
)
|
Agency CMBS
|
1,344
|
|
|
54
|
|
||
Non-Agency RMBS
|
849
|
|
|
(3,024
|
)
|
||
Non-Agency CMBS
|
(9,748
|
)
|
|
(17,652
|
)
|
||
Whole-Loans
|
(817
|
)
|
|
3,548
|
|
||
Other securities
|
1,356
|
|
|
491
|
|
||
Securitized debt
|
341
|
|
|
—
|
|
||
Total
|
$
|
(17,107
|
)
|
|
$
|
(34,011
|
)
|
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
||||||||||||||||||||||||||||||||||||
Description
|
|
Realized
Gain (Loss), net |
|
Contractual interest
income(expense), net (1) |
|
Return
(Recovery) of Basis |
|
Mark-to-market
|
|
Total
|
|
Realized
Gain (Loss), net |
|
Contractual interest
income(expense), net (1) |
|
Return
(Recovery) of Basis |
|
Mark-to-market
|
|
Total
|
||||||||||||||||||||
Interest rate swaps
|
|
$
|
(33,999
|
)
|
|
$
|
(27,903
|
)
|
|
$
|
672
|
|
|
$
|
11,013
|
|
|
$
|
(50,217
|
)
|
|
$
|
23,680
|
|
|
$
|
(20,366
|
)
|
|
$
|
1,250
|
|
|
$
|
(68,843
|
)
|
|
$
|
(64,279
|
)
|
Interest rate swaptions
|
|
(1,035
|
)
|
|
—
|
|
|
—
|
|
|
1,631
|
|
|
596
|
|
|
(5,242
|
)
|
|
—
|
|
|
—
|
|
|
(1,486
|
)
|
|
(6,728
|
)
|
||||||||||
IOs and IIOs accounted for as derivatives
|
|
1,317
|
|
|
14,148
|
|
|
(11,438
|
)
|
|
(4,726
|
)
|
|
(699
|
)
|
|
595
|
|
|
21,872
|
|
|
(17,265
|
)
|
|
(4,283
|
)
|
|
919
|
|
||||||||||
Options
|
|
4,756
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,756
|
|
|
(711
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(711
|
)
|
||||||||||
Futures contracts
|
|
23,609
|
|
|
—
|
|
|
—
|
|
|
(1,781
|
)
|
|
21,828
|
|
|
(527
|
)
|
|
—
|
|
|
—
|
|
|
105
|
|
|
(422
|
)
|
||||||||||
Foreign currency forwards
|
|
(66
|
)
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
|
(122
|
)
|
|
(901
|
)
|
|
—
|
|
|
—
|
|
|
323
|
|
|
(578
|
)
|
||||||||||
Foreign currency swaps
|
|
6,771
|
|
|
283
|
|
|
—
|
|
|
(7,168
|
)
|
|
(114
|
)
|
|
—
|
|
|
795
|
|
|
—
|
|
|
3,311
|
|
|
4,106
|
|
||||||||||
Total return swaps
|
|
38
|
|
|
1,121
|
|
|
—
|
|
|
(1,673
|
)
|
|
(514
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
TBAs
|
|
6,126
|
|
|
—
|
|
|
—
|
|
|
(2,375
|
)
|
|
3,751
|
|
|
1,524
|
|
|
—
|
|
|
—
|
|
|
(2,726
|
)
|
|
(1,202
|
)
|
||||||||||
Total
|
|
$
|
7,517
|
|
|
$
|
(12,351
|
)
|
|
$
|
(10,766
|
)
|
|
$
|
(5,135
|
)
|
|
$
|
(20,735
|
)
|
|
$
|
18,418
|
|
|
$
|
2,301
|
|
|
$
|
(16,015
|
)
|
|
$
|
(73,599
|
)
|
|
$
|
(68,895
|
)
|
(1)
|
Contractual interest income (expense), net on derivative instruments includes interest settlement paid or received.
|
Period Ended
|
|
Average
Amortized
Cost of
Assets
|
|
Total
Interest
Income
|
|
Yield on Average Assets
|
|
Average
Balance of
Borrowings
|
|
Total Interest Expense
|
|
Average Cost of Funds
(1)
|
|
Net Interest Income
|
|
Net
Interest
Spread
|
|||||||||||||
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Agency RMBS
|
|
$
|
2,713,994
|
|
|
$
|
71,673
|
|
|
2.64
|
%
|
|
$
|
2,403,723
|
|
|
$
|
10,989
|
|
|
0.46
|
%
|
|
$
|
60,684
|
|
|
2.18
|
%
|
Agency CMBS
|
|
28,814
|
|
|
1,498
|
|
|
5.20
|
%
|
|
36,367
|
|
|
484
|
|
|
1.33
|
%
|
|
1,014
|
|
|
3.87
|
%
|
|||||
Non-Agency RMBS
|
|
566,416
|
|
|
36,464
|
|
|
6.44
|
%
|
|
418,975
|
|
|
6,829
|
|
|
1.63
|
%
|
|
29,635
|
|
|
4.81
|
%
|
|||||
Non-Agency CMBS
|
|
448,236
|
|
|
30,248
|
|
|
6.75
|
%
|
|
327,482
|
|
|
5,374
|
|
|
1.64
|
%
|
|
24,874
|
|
|
5.11
|
%
|
|||||
Residential Whole-Loans
|
|
82,936
|
|
|
3,031
|
|
|
3.65
|
%
|
|
69,026
|
|
|
1,816
|
|
|
2.63
|
%
|
|
1,215
|
|
|
1.02
|
%
|
|||||
Commercial Whole-Loan
|
|
4,699
|
|
|
424
|
|
|
9.02
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
424
|
|
|
9.02
|
%
|
|||||
Securitized commercial loan
|
|
3,904
|
|
|
356
|
|
|
9.12
|
%
|
|
2,255
|
|
|
170
|
|
|
7.54
|
%
|
|
186
|
|
|
1.58
|
%
|
|||||
Other Securities
|
|
146,350
|
|
|
9,010
|
|
|
6.16
|
%
|
|
99,617
|
|
|
1,943
|
|
|
1.95
|
%
|
|
7,067
|
|
|
4.21
|
%
|
|||||
Total
|
|
$
|
3,995,349
|
|
|
$
|
152,704
|
|
|
3.82
|
%
|
|
$
|
3,357,445
|
|
|
$
|
27,605
|
|
|
0.82
|
%
|
|
$
|
125,099
|
|
|
3.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Agency RMBS
|
|
$
|
3,199,803
|
|
|
$
|
95,847
|
|
|
3.00
|
%
|
|
$
|
3,019,411
|
|
|
$
|
11,589
|
|
|
0.38
|
%
|
|
$
|
84,258
|
|
|
2.62
|
%
|
Agency CMBS
|
|
14,998
|
|
|
814
|
|
|
5.43
|
%
|
|
24,610
|
|
|
237
|
|
|
0.96
|
%
|
|
577
|
|
|
4.47
|
%
|
|||||
Non-Agency RMBS
|
|
553,534
|
|
|
33,057
|
|
|
5.97
|
%
|
|
393,426
|
|
|
6,378
|
|
|
1.62
|
%
|
|
26,679
|
|
|
4.35
|
%
|
|||||
Non-Agency CMBS
|
|
261,396
|
|
|
14,645
|
|
|
5.60
|
%
|
|
194,385
|
|
|
3,063
|
|
|
1.58
|
%
|
|
11,582
|
|
|
4.02
|
%
|
|||||
Residential Whole-Loans
|
|
962
|
|
|
32
|
|
|
3.33
|
%
|
|
1,249
|
|
|
17
|
|
|
1.36
|
%
|
|
15
|
|
|
1.97
|
%
|
|||||
Other Securities
|
|
82,125
|
|
|
4,715
|
|
|
5.74
|
%
|
|
66,026
|
|
|
979
|
|
|
1.48
|
%
|
|
3,736
|
|
|
4.26
|
%
|
|||||
Total
|
|
$
|
4,112,818
|
|
|
$
|
149,110
|
|
|
3.63
|
%
|
|
$
|
3,699,107
|
|
|
$
|
22,263
|
|
|
0.60
|
%
|
|
$
|
126,847
|
|
|
3.03
|
%
|
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
||||||||||||||||||||||||||||
|
Proceeds
|
|
Gross Gains
|
|
Gross Losses
|
|
Net Gain (Loss)
|
|
Proceeds
|
|
Gross Gains
|
|
Gross Losses
|
|
Net Gain (Loss)
|
||||||||||||||||
Agency RMBS
(1)
|
$
|
1,293,120
|
|
|
$
|
12,054
|
|
|
$
|
(12,449
|
)
|
|
$
|
(395
|
)
|
|
$
|
1,574,301
|
|
|
$
|
11,134
|
|
|
$
|
(39,353
|
)
|
|
$
|
(28,219
|
)
|
Non-Agency RMBS
|
233,257
|
|
|
11,066
|
|
|
(174
|
)
|
|
10,892
|
|
|
414,130
|
|
|
20,290
|
|
|
(993
|
)
|
|
19,297
|
|
||||||||
Non-Agency CMBS
|
161,985
|
|
|
2,123
|
|
|
(171
|
)
|
|
1,952
|
|
|
168,535
|
|
|
2,007
|
|
|
(22
|
)
|
|
1,985
|
|
||||||||
Other securities
|
851,714
|
|
|
1,188
|
|
|
(5,358
|
)
|
|
(4,170
|
)
|
|
180,385
|
|
|
4,759
|
|
|
—
|
|
|
4,759
|
|
||||||||
Total
|
$
|
2,540,076
|
|
|
$
|
26,431
|
|
|
$
|
(18,152
|
)
|
|
$
|
8,279
|
|
|
$
|
2,337,351
|
|
|
$
|
38,190
|
|
|
$
|
(40,368
|
)
|
|
$
|
(2,178
|
)
|
|
(1)
|
Excludes Interest-Only Strips, accounted for as derivatives.
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
||||
Agency RMBS
|
$
|
4,005
|
|
|
$
|
4,703
|
|
Non-Agency RMBS
|
9,216
|
|
|
11,293
|
|
||
Non-Agency CMBS
|
4,061
|
|
|
228
|
|
||
Other securities
|
2,509
|
|
|
790
|
|
||
Total
|
$
|
19,791
|
|
|
$
|
17,014
|
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
||||
Agency RMBS
|
$
|
(17,428
|
)
|
|
$
|
177,089
|
|
Agency CMBS
|
54
|
|
|
384
|
|
||
Non-Agency RMBS
|
(3,024
|
)
|
|
11,441
|
|
||
Non-Agency CMBS
|
(17,652
|
)
|
|
2,567
|
|
||
Whole-Loans
|
3,548
|
|
|
94
|
|
||
Other securities
|
491
|
|
|
(2,564
|
)
|
||
Total
|
$
|
(34,011
|
)
|
|
$
|
189,011
|
|
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
||||||||||||||||||||||||||||||||||||
Description
|
|
Realized
Gain (Loss), net |
|
Contractual interest
income(expense), net (1) |
|
Return
(Recovery) of Basis |
|
Mark-to-market
|
|
Total
|
|
Realized
Gain (Loss), net |
|
Contractual interest
income(expense), net (1) |
|
Return
(Recovery) of Basis |
|
Mark-to-market
|
|
Total
|
||||||||||||||||||||
Interest rate swaps
|
|
$
|
23,680
|
|
|
$
|
(20,366
|
)
|
|
$
|
1,250
|
|
|
$
|
(68,843
|
)
|
|
$
|
(64,279
|
)
|
|
$
|
5,440
|
|
|
$
|
(31,764
|
)
|
|
$
|
1,818
|
|
|
$
|
(183,379
|
)
|
|
$
|
(207,885
|
)
|
Interest rate swaptions
|
|
(5,242
|
)
|
|
—
|
|
|
—
|
|
|
(1,486
|
)
|
|
(6,728
|
)
|
|
(3,606
|
)
|
|
—
|
|
|
—
|
|
|
(1,697
|
)
|
|
(5,303
|
)
|
||||||||||
IOs and IIOs accounted for as derivatives
|
|
595
|
|
|
21,872
|
|
|
(17,265
|
)
|
|
(4,283
|
)
|
|
919
|
|
|
(753
|
)
|
|
26,097
|
|
|
(18,868
|
)
|
|
(2,136
|
)
|
|
4,340
|
|
||||||||||
Options
|
|
(711
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(711
|
)
|
|
(2,813
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,813
|
)
|
||||||||||
Futures contracts
|
|
(527
|
)
|
|
—
|
|
|
—
|
|
|
105
|
|
|
(422
|
)
|
|
(16,495
|
)
|
|
—
|
|
|
—
|
|
|
(740
|
)
|
|
(17,235
|
)
|
||||||||||
Foreign currency forwards
|
|
(901
|
)
|
|
—
|
|
|
—
|
|
|
323
|
|
|
(578
|
)
|
|
(1,759
|
)
|
|
—
|
|
|
—
|
|
|
(303
|
)
|
|
(2,062
|
)
|
||||||||||
Foreign currency swaps
|
|
—
|
|
|
795
|
|
|
—
|
|
|
3,311
|
|
|
4,106
|
|
|
—
|
|
|
317
|
|
|
—
|
|
|
3,857
|
|
|
4,174
|
|
||||||||||
TBAs
|
|
1,524
|
|
|
—
|
|
|
—
|
|
|
(2,726
|
)
|
|
(1,202
|
)
|
|
40,015
|
|
|
—
|
|
|
—
|
|
|
6,273
|
|
|
46,288
|
|
||||||||||
Total
|
|
$
|
18,418
|
|
|
$
|
2,301
|
|
|
$
|
(16,015
|
)
|
|
$
|
(73,599
|
)
|
|
$
|
(68,895
|
)
|
|
$
|
20,029
|
|
|
$
|
(5,350
|
)
|
|
$
|
(17,050
|
)
|
|
$
|
(178,125
|
)
|
|
$
|
(180,496
|
)
|
(1)
|
Contractual interest income (expense), net on derivative instruments includes interest settlement paid or received.
|
Period Ended
|
|
Average Amortized Cost of Assets
(1)
|
|
Total Interest Income
(2)
|
|
Yield on Average Assets
(1)
|
|
Average
Balance of
Borrowings
(3)
|
|
Total Interest Expense
(4)
|
|
Average
Effective
Cost of
Funds
|
|
Net Interest Income
|
|
Net
Interest
Spread
|
|||||||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Agency RMBS
|
|
$
|
1,736,758
|
|
|
$
|
47,461
|
|
|
2.73
|
%
|
|
$
|
1,678,450
|
|
|
$
|
12,851
|
|
|
0.77
|
%
|
|
$
|
34,610
|
|
|
1.96
|
%
|
Agency CMBS
|
|
27,219
|
|
|
1,279
|
|
|
4.70
|
%
|
|
19,866
|
|
|
335
|
|
|
1.69
|
%
|
|
944
|
|
|
3.01
|
%
|
|||||
Non-Agency RMBS
|
|
397,633
|
|
|
30,498
|
|
|
7.67
|
%
|
|
291,681
|
|
|
6,531
|
|
|
2.24
|
%
|
|
23,967
|
|
|
5.43
|
%
|
|||||
Non-Agency CMBS
|
|
411,505
|
|
|
32,607
|
|
|
7.92
|
%
|
|
281,679
|
|
|
6,296
|
|
|
2.24
|
%
|
|
26,311
|
|
|
5.68
|
%
|
|||||
Residential Whole-Loans
|
|
193,810
|
|
|
7,102
|
|
|
3.66
|
%
|
|
162,067
|
|
|
4,258
|
|
|
2.63
|
%
|
|
2,844
|
|
|
1.03
|
%
|
|||||
Securitized commercial loan
|
|
25,000
|
|
|
2,288
|
|
|
9.15
|
%
|
|
17,958
|
|
|
1,205
|
|
|
6.71
|
%
|
|
1,083
|
|
|
2.44
|
%
|
|||||
Other Securities
|
|
66,211
|
|
|
5,514
|
|
|
8.33
|
%
|
|
34,789
|
|
|
954
|
|
|
2.74
|
%
|
|
4,560
|
|
|
5.59
|
%
|
|||||
Total return swaps
|
|
8,840
|
|
|
1,121
|
|
|
12.68
|
%
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
1,121
|
|
|
12.68
|
%
|
|||||
Interest rate swaps
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
27,231
|
|
|
1.10
|
%
|
|
(27,231
|
)
|
|
(1.10
|
)%
|
|||||
Total
|
|
$
|
2,866,976
|
|
|
$
|
127,870
|
|
|
4.46
|
%
|
|
$
|
2,486,490
|
|
|
$
|
59,661
|
|
|
2.40
|
%
|
|
$
|
68,209
|
|
|
2.06
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Agency RMBS
|
|
$
|
2,778,106
|
|
|
$
|
75,205
|
|
|
2.71
|
%
|
|
$
|
2,403,723
|
|
|
$
|
10,989
|
|
|
0.46
|
%
|
|
$
|
64,216
|
|
|
2.25
|
%
|
Agency CMBS
|
|
43,381
|
|
|
2,090
|
|
|
4.82
|
%
|
|
36,367
|
|
|
484
|
|
|
1.33
|
%
|
|
1,606
|
|
|
3.49
|
%
|
|||||
Non-Agency RMBS
|
|
570,094
|
|
|
36,947
|
|
|
6.48
|
%
|
|
418,975
|
|
|
6,829
|
|
|
1.63
|
%
|
|
30,118
|
|
|
4.85
|
%
|
|||||
Non-Agency CMBS
|
|
448,236
|
|
|
31,043
|
|
|
6.93
|
%
|
|
327,482
|
|
|
5,374
|
|
|
1.64
|
%
|
|
25,669
|
|
|
5.29
|
%
|
|||||
Residential Whole-Loans
|
|
82,936
|
|
|
3,031
|
|
|
3.65
|
%
|
|
69,026
|
|
|
1,816
|
|
|
2.63
|
%
|
|
1,215
|
|
|
1.02
|
%
|
|||||
Commercial Whole-Loans
|
|
4,699
|
|
|
424
|
|
|
9.02
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
424
|
|
|
9.02
|
%
|
|||||
Securitized commercial loan
|
|
3,904
|
|
|
356
|
|
|
9.12
|
%
|
|
2,255
|
|
|
170
|
|
|
7.54
|
%
|
|
186
|
|
|
1.58
|
%
|
|||||
Other Securities
|
|
146,350
|
|
|
9,010
|
|
|
6.16
|
%
|
|
99,617
|
|
|
1,943
|
|
|
1.95
|
%
|
|
7,067
|
|
|
4.21
|
%
|
|||||
Interest rate swaps
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
19,116
|
|
|
0.57
|
%
|
|
(19,116
|
)
|
|
(0.57
|
)%
|
|||||
Total
|
|
$
|
4,077,706
|
|
|
$
|
158,106
|
|
|
3.88
|
%
|
|
$
|
3,357,445
|
|
|
$
|
46,721
|
|
|
1.39
|
%
|
|
$
|
111,385
|
|
|
2.49
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Agency RMBS
|
|
$
|
3,275,878
|
|
|
$
|
101,839
|
|
|
3.11
|
%
|
|
$
|
3,019,411
|
|
|
$
|
11,589
|
|
|
0.38
|
%
|
|
$
|
90,250
|
|
|
2.73
|
%
|
Agency CMBS
|
|
31,040
|
|
|
1,742
|
|
|
5.61
|
%
|
|
24,610
|
|
|
237
|
|
|
0.96
|
%
|
|
1,505
|
|
|
4.65
|
%
|
|||||
Non-Agency RMBS
|
|
583,719
|
|
|
34,936
|
|
|
5.99
|
%
|
|
414,285
|
|
|
6,724
|
|
|
1.62
|
%
|
|
28,212
|
|
|
4.37
|
%
|
|||||
Non-Agency CMBS
|
|
275,843
|
|
|
15,922
|
|
|
5.77
|
%
|
|
202,973
|
|
|
3,230
|
|
|
1.59
|
%
|
|
12,692
|
|
|
4.18
|
%
|
|||||
Residential Whole-Loans
|
|
962
|
|
|
32
|
|
|
3.33
|
%
|
|
1,249
|
|
|
17
|
|
|
1.36
|
%
|
|
15
|
|
|
1.97
|
%
|
|||||
Other Securities
|
|
85,451
|
|
|
5,064
|
|
|
5.93
|
%
|
|
67,678
|
|
|
1,012
|
|
|
1.50
|
%
|
|
4,052
|
|
|
4.43
|
%
|
|||||
Interest rate swaps
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
29,946
|
|
|
0.81
|
%
|
|
(29,946
|
)
|
|
(0.81
|
)%
|
|||||
Total
|
|
$
|
4,252,893
|
|
|
$
|
159,535
|
|
|
3.75
|
%
|
|
$
|
3,730,206
|
|
|
$
|
52,755
|
|
|
1.41
|
%
|
|
$
|
106,780
|
|
|
2.34
|
%
|
|
(1)
|
Includes Agency and Non-Agency Interest-Only Strips accounted for as derivatives and linked transactions.
|
(2)
|
Refer to below table for components of interest income.
|
(3)
|
Includes repurchase agreement borrowings on linked transactions for the year ended
December 31, 2014
.
|
(4)
|
Includes the net amount paid, including accrued amounts and premium amortization for MAC interest rate swaps during the periods included in loss on derivative instruments for GAAP and interest expense incurred on borrowings for linked transactions.
|
(dollars in thousands)
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
||||||
Coupon interest income:
|
|
|
|
|
|
||||||
Agency RMBS
|
$
|
70,467
|
|
|
$
|
119,789
|
|
|
$
|
152,967
|
|
Agency CMBS
|
2,619
|
|
|
3,600
|
|
|
1,610
|
|
|||
Non-Agency RMBS
|
35,221
|
|
|
44,473
|
|
|
36,370
|
|
|||
Non-Agency CMBS
|
24,893
|
|
|
26,562
|
|
|
14,284
|
|
|||
Residential Whole-Loans
|
9,147
|
|
|
4,105
|
|
|
57
|
|
|||
Commercial Whole-Loans
|
—
|
|
|
424
|
|
|
—
|
|
|||
Securitized commercial loan
|
2,288
|
|
|
356
|
|
|
—
|
|
|||
Other Securities
|
2,537
|
|
|
6,363
|
|
|
3,858
|
|
|||
Subtotal coupon interest
|
$
|
147,172
|
|
|
$
|
205,672
|
|
|
$
|
209,146
|
|
Premium accretion, discount amortization and amortization of basis, net:
|
|
|
|
|
|
||||||
Agency RMBS
|
$
|
(24,836
|
)
|
|
$
|
(48,119
|
)
|
|
$
|
(57,120
|
)
|
Agency CMBS
|
(1,701
|
)
|
|
(2,102
|
)
|
|
(796
|
)
|
|||
Non-Agency RMBS
|
(5,243
|
)
|
|
(8,008
|
)
|
|
(3,313
|
)
|
|||
Non-Agency CMBS
|
7,431
|
|
|
3,687
|
|
|
361
|
|
|||
Residential Whole-Loans
|
(2,044
|
)
|
|
(1,074
|
)
|
|
(25
|
)
|
|||
Other Securities
|
2,977
|
|
|
2,648
|
|
|
857
|
|
|||
Subtotal accretion and amortization
|
$
|
(23,416
|
)
|
|
$
|
(52,968
|
)
|
|
$
|
(60,036
|
)
|
Interest income
|
$
|
123,756
|
|
|
$
|
152,704
|
|
|
$
|
149,110
|
|
Contractual interest income, net of amortization of basis on Agency and Non-Agency Interest-Only Strips, classified as derivatives
(1)
:
|
|
|
|
|
|
|
|
||||
Coupon interest income
|
$
|
14,148
|
|
|
$
|
21,872
|
|
|
$
|
26,097
|
|
Amortization of basis (Non-GAAP Financial Measure)
|
(11,438
|
)
|
|
(17,265
|
)
|
|
(18,868
|
)
|
|||
Contractual interest income, net on Foreign currency swaps
(1)
|
283
|
|
|
795
|
|
|
317
|
|
|||
Total Return swaps
|
1,121
|
|
|
—
|
|
|
—
|
|
|||
Contractual interest income, net of premium amortization, discount accretion and amortization of basis on Linked transactions
(2)
:
|
|
|
|
|
|
|
|
|
|||
Coupon interest income
|
—
|
|
|
—
|
|
|
5,998
|
|
|||
Premium amortization, discount accretion and amortization of basis, net
|
—
|
|
|
—
|
|
|
(3,119
|
)
|
|||
Subtotal
|
$
|
4,114
|
|
|
$
|
5,402
|
|
|
$
|
10,425
|
|
Total interest income, including interest income on Agency and Non-Agency Interest-Only Strips, classified as derivatives and Linked transactions—Non-GAAP Financial Measure
|
$
|
127,870
|
|
|
$
|
158,106
|
|
|
$
|
159,535
|
|
|
(1)
|
Reported in "Gain (loss) on derivatives, net" in the Consolidated Statements of Operations.
|
(2)
|
Reported in "Gain on linked transactions, net" in the Consolidated Statements of Operations.
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
|||||||||||||||
(dollars in thousands)
|
Reconciliation
|
|
Cost of
Funds/Effective
Borrowing
Costs
|
|
Reconciliation
|
|
Cost of
Funds/Effective
Borrowing
Costs
|
|
Reconciliation
|
|
Cost of
Funds/Effective
Borrowing
Costs
|
|||||||||
Interest expense
|
$
|
32,430
|
|
|
1.30
|
%
|
|
$
|
27,605
|
|
|
0.82
|
%
|
|
$
|
22,263
|
|
|
0.60
|
%
|
Interest expense on linked transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
546
|
|
|
1.75
|
%
|
|||
Net interest paid—interest rate swaps
|
27,231
|
|
|
1.10
|
%
|
|
19,116
|
|
|
0.57
|
%
|
|
29,946
|
|
|
0.81
|
%
|
|||
Effective Borrowing Costs
|
$
|
59,661
|
|
|
2.40
|
%
|
|
$
|
46,721
|
|
|
1.39
|
%
|
|
$
|
52,755
|
|
|
1.41
|
%
|
Weighted average borrowings(1)
|
$
|
2,486,490
|
|
|
|
|
|
$
|
3,357,445
|
|
|
|
|
|
$
|
3,730,206
|
|
|
|
|
|
(1)
|
Includes average repurchase borrowings under linked transactions for the year ended December 31, 2014.
|
(dollars in thousands)
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
||||||
Net Income (loss) — GAAP
|
|
$
|
(25,015
|
)
|
|
$
|
(9,484
|
)
|
|
$
|
100,713
|
|
Provision for income tax
|
|
3,156
|
|
|
—
|
|
|
—
|
|
|||
Net Income (loss) before provision for income tax
|
|
(21,859
|
)
|
|
(9,484
|
)
|
|
100,713
|
|
|||
|
|
|
|
|
|
|
||||||
Adjustments:
|
|
|
|
|
|
|
|
|
|
|||
Investments:
|
|
|
|
|
|
|
|
|
|
|||
Unrealized (gain) loss on investments and securitized debt
|
|
17,107
|
|
|
34,011
|
|
|
(189,011
|
)
|
|||
Other than temporary impairment
|
|
32,286
|
|
|
19,791
|
|
|
17,014
|
|
|||
Realized (gain) loss on sale of investments
|
|
21,991
|
|
|
(8,279
|
)
|
|
2,178
|
|
|||
Realized (gain) loss on foreign currency transactions
|
|
99
|
|
|
(2,253
|
)
|
|
(1,725
|
)
|
|||
Unrealized (gain) loss on foreign currency transactions
|
|
659
|
|
|
123
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Derivative Instruments:
|
|
|
|
|
|
|
|
|
|
|||
Net realized (gain) loss on derivatives
|
|
(7,517
|
)
|
|
(18,418
|
)
|
|
(21,426
|
)
|
|||
Net unrealized (gain) loss on derivatives
|
|
5,135
|
|
|
73,599
|
|
|
179,985
|
|
|||
|
|
|
|
|
|
|
||||||
Non-cash stock-based compensation expense
|
|
1,699
|
|
|
2,301
|
|
|
2,203
|
|
|||
Total adjustments
|
|
71,459
|
|
|
100,875
|
|
|
(10,782
|
)
|
|||
Core Earnings — Non-GAAP Financial Measure
|
|
$
|
49,600
|
|
|
$
|
91,391
|
|
|
$
|
89,931
|
|
|
|
|
|
|
|
|
(dollars in thousands)
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
||||||
Net interest income including interest income on Interest-Only Strips accounted for as derivatives and interest income (expense), net incurred on interest rate swaps and foreign currency swaps (a Non-GAAP financial measure)
|
$
|
68,209
|
|
|
$
|
111,385
|
|
|
$
|
106,780
|
|
Total Expenses
|
(21,246
|
)
|
|
(22,483
|
)
|
|
(18,760
|
)
|
|||
Non-cash stock based compensation
|
1,699
|
|
|
2,301
|
|
|
2,203
|
|
|||
Interest income on cash balances and other income (loss), net
|
938
|
|
|
188
|
|
|
(292
|
)
|
|||
Core Earnings (a Non-GAAP financial measure)
|
$
|
49,600
|
|
|
$
|
91,391
|
|
|
$
|
89,931
|
|
Collateral
|
Borrowings Outstanding
|
|
Fair Value of Collateral Pledged
(1)
|
|
Weighted
Average
Interest Rate
end of
period
|
|
Weighted Average Cost of Funds
|
|
Weighted Average Effective Cost of Funds
(Non-GAAP)
(2)
|
|
Weighted
Average
Haircut
end of
period
|
||||||||
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Agency RMBS
|
$
|
1,427,674
|
|
|
$
|
1,465,384
|
|
|
0.96
|
%
|
|
0.77
|
%
|
|
0.77
|
%
|
|
4.25
|
%
|
Agency CMBS
|
56,365
|
|
|
61,200
|
|
|
1.07
|
%
|
|
1.69
|
%
|
|
1.69
|
%
|
|
7.18
|
%
|
||
Non-Agency RMBS
|
218,712
|
|
|
308,165
|
|
|
2.53
|
%
|
|
2.24
|
%
|
|
2.24
|
%
|
|
29.43
|
%
|
||
Non-Agency CMBS
(3)
|
255,656
|
|
|
358,919
|
|
|
2.55
|
%
|
|
2.24
|
%
|
|
2.24
|
%
|
|
28.21
|
%
|
||
Whole-Loans
(4)
|
154,391
|
|
|
192,136
|
|
|
2.90
|
%
|
|
2.63
|
%
|
|
2.63
|
%
|
|
20.00
|
%
|
||
Securitized commercial loan
(4)
|
6,790
|
|
|
13,566
|
|
|
3.24
|
%
|
|
2.97
|
%
|
|
2.97
|
%
|
|
50.00
|
%
|
||
Other securities
|
36,056
|
|
|
67,762
|
|
|
2.32
|
%
|
|
2.74
|
%
|
|
2.74
|
%
|
|
45.02
|
%
|
||
Interest rate swaps
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
1.10
|
%
|
|
n/a
|
|
||
Total
|
$
|
2,155,644
|
|
|
$
|
2,467,132
|
|
|
1.48
|
%
|
|
1.27
|
%
|
|
2.37
|
%
|
|
11.68
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Agency RMBS
|
$
|
1,601,713
|
|
|
$
|
1,658,865
|
|
|
0.66
|
%
|
|
0.46
|
%
|
|
0.46
|
%
|
|
5.13
|
%
|
Agency CMBS
|
32,699
|
|
|
37,872
|
|
|
1.80
|
%
|
|
1.33
|
%
|
|
1.33
|
%
|
|
14.88
|
%
|
||
Non-Agency RMBS
|
380,177
|
|
|
530,110
|
|
|
1.91
|
%
|
|
1.63
|
%
|
|
1.63
|
%
|
|
29.80
|
%
|
||
Non-Agency CMBS
(3)
|
323,670
|
|
|
449,771
|
|
|
1.84
|
%
|
|
1.64
|
%
|
|
1.64
|
%
|
|
28.19
|
%
|
||
Whole-Loans
(4)
|
173,892
|
|
|
218,538
|
|
|
2.36
|
%
|
|
2.63
|
%
|
|
2.63
|
%
|
|
20.08
|
%
|
||
Securitized commercial loan
(4)
|
7,000
|
|
|
14,000
|
|
|
2.78
|
%
|
|
2.79
|
%
|
|
2.79
|
%
|
|
50.00
|
%
|
||
Other securities
|
66,650
|
|
|
101,099
|
|
|
2.33
|
%
|
|
1.95
|
%
|
|
1.95
|
%
|
|
32.19
|
%
|
||
Interest rate swaps
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
0.57
|
%
|
|
n/a
|
|
||
Total
|
$
|
2,585,801
|
|
|
$
|
3,010,255
|
|
|
1.17
|
%
|
|
0.82
|
%
|
|
1.39
|
%
|
|
13.59
|
%
|
|
(1)
|
For the years ended
December 31, 2016
and
2015
, excludes approximately
$37.0 million
and
$38.3 million
of cash collateral posted.
|
(2)
|
The effective cost of funds for the period presented is calculated on an annualized basis and includes interest expense for the period and net periodic interest payments on interest rate swaps, net of premium amortization on MAC swaps, of approximately
$27.2 million
and
$19.1 million
for the years ended
December 31, 2016
and
2015
. While interest rate swaps are not accounted for using hedge accounting, such instruments are viewed by us as an economic hedge against increases in interest rates on our liabilities and are treated as hedges for purposes of satisfying the REIT requirements. See "Non-GAAP Financial Measures".
|
(3)
|
Including Non U.S. CMBS pledged as collateral and Non U.S. repurchase agreement borrowings.
|
(4)
|
Repurchase agreement borrowings collateralized by Whole-Loans and securitized commercial loan owned through trust certificates. The trust certificates are eliminated upon consolidation.
|
|
Less than
1 year
|
|
1 to 3
years
|
|
3 to 5
years
|
|
More than
5 years
|
|
Total
|
|||||||
Borrowings under repurchase agreements
|
$
|
2,155,644
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
2,155,644
|
|
Investment related payables
|
341,458
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
341,458
|
|
||
Total
|
$
|
2,497,102
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
2,497,102
|
|
|
(1)
|
The table above does not include amounts due under the Management Agreement (as defined herein) with our Manager, as those obligations do not have fixed and determinable payments.
|
|
|
As of
|
||||||
|
|
February 28, 2017
|
|
|
December 31, 2016
|
|
||
Agency RMBS, including IO's
|
|
$
|
881,212
|
|
|
$
|
1,469,971
|
|
Agency CMBS, including IO's
|
|
977,014
|
|
|
371,623
|
|
||
Non-Agency RMBS
|
|
64,917
|
|
|
308,241
|
|
||
Non-Agency CMBS
|
|
347,360
|
|
|
358,919
|
|
||
Residential Whole-Loans
|
|
263,272
|
|
|
192,136
|
|
||
Securitized commercial loan
|
|
24,250
|
|
|
24,225
|
|
||
Other securities
|
|
136,804
|
|
|
67,762
|
|
||
Total Investments
|
|
$
|
2,694,829
|
|
|
$
|
2,792,877
|
|
Change in Interest Rates
|
|
Percentage Change in Projected
Net Interest Income
|
|
Percentage Change in Projected
Portfolio Value
|
||
+1.00%
|
|
25.02
|
%
|
|
(1.11
|
)%
|
+0.50%
|
|
4.87
|
%
|
|
(0.57
|
)%
|
-0.50%
|
|
(20.20
|
)%
|
|
0.65
|
%
|
-1.00%
|
|
(28.27
|
)%
|
|
0.97
|
%
|
|
|
|
|
Index to Financial Statement Schedules
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Assets:
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
46,172
|
|
|
$
|
24,711
|
|
Mortgage-backed securities and other securities, at fair value ($2,261,430 and $2,777,717 pledged as collateral, at fair value, respectively)
|
2,576,517
|
|
|
2,851,127
|
|
||
Residential Whole-Loans, at fair value ($192,136 and $218,538 pledged as collateral, at fair value, respectively)
|
192,136
|
|
|
218,538
|
|
||
Securitized commercial loan, at fair value
|
24,225
|
|
|
25,000
|
|
||
Investment related receivable
|
33,600
|
|
|
572
|
|
||
Accrued interest receivable
|
18,812
|
|
|
22,621
|
|
||
Due from counterparties
|
243,585
|
|
|
249,563
|
|
||
Derivative assets, at fair value
|
20,571
|
|
|
21,915
|
|
||
Other assets
|
398
|
|
|
382
|
|
||
Total Assets
(1)
|
$
|
3,156,016
|
|
|
$
|
3,414,429
|
|
Liabilities and Stockholders' Equity:
|
|
|
|
|
|
||
Liabilities:
|
|
|
|
|
|
||
Borrowings under repurchase agreements, net
|
$
|
2,155,644
|
|
|
$
|
2,585,667
|
|
Securitized debt, at fair value
|
10,659
|
|
|
11,000
|
|
||
Accrued interest payable
|
16,041
|
|
|
20,431
|
|
||
Investment related payables
|
341,458
|
|
|
66,146
|
|
||
Due to counterparties
|
740
|
|
|
9,950
|
|
||
Derivative liability, at fair value
|
182,158
|
|
|
180,177
|
|
||
Accounts payable and accrued expenses
|
3,255
|
|
|
2,078
|
|
||
Payable to affiliate
|
2,584
|
|
|
3,019
|
|
||
Dividend payable
|
12,995
|
|
|
24,313
|
|
||
Total Liabilities
(2)
|
2,725,534
|
|
|
2,902,781
|
|
||
Commitments and contingencies
|
|
|
|
|
|
||
Stockholders' Equity:
|
|
|
|
|
|
||
Common stock, $0.01 par value, 500,000,000 shares authorized, 41,919,801 and 41,919,801 shares issued and outstanding, respectively
|
419
|
|
|
419
|
|
||
Preferred stock, $0.01 par value, 100,000,000 shares authorized and no shares outstanding
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
765,042
|
|
|
763,283
|
|
||
Retained earnings (accumulated deficit)
|
(334,979
|
)
|
|
(252,054
|
)
|
||
Total Stockholders' Equity
|
430,482
|
|
|
511,648
|
|
||
Total Liabilities and Stockholders' Equity
|
$
|
3,156,016
|
|
|
$
|
3,414,429
|
|
(1)
|
Assets of consolidated VIEs included in the total assets above:
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Residential Whole-Loans, at fair value ($192,136 and $218,538 pledged as collateral, at fair value, respectively)
|
$
|
192,136
|
|
|
$
|
218,538
|
|
Securitized commercial loan, at fair value
|
24,225
|
|
|
25,000
|
|
||
Investment related receivable
|
1,241
|
|
|
—
|
|
||
Accrued interest receivable
|
1,622
|
|
|
1,836
|
|
||
Total assets of consolidated VIEs
|
$
|
219,224
|
|
|
$
|
245,374
|
|
(2)
|
Liabilities of consolidated VIEs included in the total liabilities above:
|
Securitized debt, at fair value
|
$
|
10,659
|
|
|
$
|
11,000
|
|
Accrued interest payable
|
85
|
|
|
85
|
|
||
Accounts payable and accrued expenses
|
2
|
|
|
2
|
|
||
Total liabilities of consolidated VIEs
|
$
|
10,746
|
|
|
$
|
11,087
|
|
|
For the years ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|||
Interest income
|
$
|
123,756
|
|
|
$
|
152,704
|
|
|
$
|
149,110
|
|
Interest expense
|
32,430
|
|
|
27,605
|
|
|
22,263
|
|
|||
Net Interest Income
|
91,326
|
|
|
125,099
|
|
|
126,847
|
|
|||
|
|
|
|
|
|
||||||
Other Income (Loss)
|
|
|
|
|
|
|
|
|
|||
Realized gain (loss) on sale of investments, net
|
(21,991
|
)
|
|
8,279
|
|
|
(2,178
|
)
|
|||
Other than temporary impairment
|
(32,286
|
)
|
|
(19,791
|
)
|
|
(17,014
|
)
|
|||
Unrealized gain (loss), net
|
(17,107
|
)
|
|
(34,011
|
)
|
|
189,011
|
|
|||
Gain (loss) on derivative instruments, net
|
(20,735
|
)
|
|
(68,895
|
)
|
|
(180,496
|
)
|
|||
Gain on linked transactions, net
|
—
|
|
|
—
|
|
|
1,870
|
|
|||
Other, net
|
180
|
|
|
2,318
|
|
|
1,433
|
|
|||
Other Income (Loss)
|
(91,939
|
)
|
|
(112,100
|
)
|
|
(7,374
|
)
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
|
|
|
|||
Management fee to affiliate
|
10,448
|
|
|
10,874
|
|
|
9,633
|
|
|||
Other operating expenses
|
1,045
|
|
|
2,014
|
|
|
761
|
|
|||
General and administrative expenses:
|
|
|
|
|
|
||||||
Compensation expense (includes $1,699, $2,301 and $2,203 non-cash stock based compensation, respectively)
|
3,022
|
|
|
3,762
|
|
|
3,330
|
|
|||
Professional fees
|
4,814
|
|
|
4,368
|
|
|
3,495
|
|
|||
Other general and administrative expenses
|
1,917
|
|
|
1,465
|
|
|
1,541
|
|
|||
Total general and administrative expenses
|
9,753
|
|
|
9,595
|
|
|
8,366
|
|
|||
Total Expenses
|
21,246
|
|
|
22,483
|
|
|
18,760
|
|
|||
|
|
|
|
|
|
||||||
Income (loss) before income taxes
|
(21,859
|
)
|
|
(9,484
|
)
|
|
100,713
|
|
|||
Income tax provision (benefit)
|
3,156
|
|
|
—
|
|
|
—
|
|
|||
Net income (loss)
|
$
|
(25,015
|
)
|
|
$
|
(9,484
|
)
|
|
$
|
100,713
|
|
|
|
|
|
|
|
||||||
Net income (loss) per Common Share—Basic
|
$
|
(0.61
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
2.67
|
|
Net income (loss) per Common Share—Diluted
|
$
|
(0.61
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
2.67
|
|
|
Common Stock
|
|
Additional
Paid-In Capital
|
|
Retained
Earnings
(Accumulated)
Deficit
|
|
Total
|
|||||||||||
|
Shares
|
|
Par
|
|
|
|
||||||||||||
Balance at December 31, 2013
|
26,853,287
|
|
|
$
|
268
|
|
|
$
|
544,143
|
|
|
$
|
(134,317
|
)
|
|
$
|
410,094
|
|
Proceeds from public offerings of common stock, net
|
14,000,000
|
|
|
140
|
|
|
205,240
|
|
|
—
|
|
|
205,380
|
|
||||
Offering costs, public offerings of common stock
|
—
|
|
|
—
|
|
|
(400
|
)
|
|
—
|
|
|
(400
|
)
|
||||
Proceeds from private placement of common stock
|
650,000
|
|
|
7
|
|
|
9,646
|
|
|
—
|
|
|
9,653
|
|
||||
Grants of restricted stock
|
216,514
|
|
|
2
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
||||
Vesting of restricted stock
|
—
|
|
|
—
|
|
|
2,266
|
|
|
—
|
|
|
2,266
|
|
||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
100,713
|
|
|
100,713
|
|
||||
Dividends declared on common stock
|
—
|
|
|
—
|
|
|
32
|
|
|
(104,526
|
)
|
|
(104,494
|
)
|
||||
Balance at December 31, 2014
|
41,719,801
|
|
|
$
|
417
|
|
|
$
|
760,925
|
|
|
$
|
(138,130
|
)
|
|
$
|
623,212
|
|
Grants of restricted stock
|
200,000
|
|
|
2
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
||||
Vesting of restricted stock
|
—
|
|
|
—
|
|
|
2,301
|
|
|
—
|
|
|
2,301
|
|
||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,484
|
)
|
|
(9,484
|
)
|
||||
Dividends declared on common stock
|
—
|
|
|
—
|
|
|
59
|
|
|
(104,440
|
)
|
|
(104,381
|
)
|
||||
Balance at December 31, 2015
|
41,919,801
|
|
|
$
|
419
|
|
|
$
|
763,283
|
|
|
$
|
(252,054
|
)
|
|
$
|
511,648
|
|
Vesting of restricted stock
|
—
|
|
|
—
|
|
|
1,699
|
|
|
—
|
|
|
1,699
|
|
||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,015
|
)
|
|
(25,015
|
)
|
||||
Dividends declared on common stock
|
—
|
|
|
—
|
|
|
60
|
|
|
(57,910
|
)
|
|
(57,850
|
)
|
||||
Balance at December 31, 2016
|
41,919,801
|
|
|
$
|
419
|
|
|
$
|
765,042
|
|
|
$
|
(334,979
|
)
|
|
$
|
430,482
|
|
|
For the year ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|||
Net income (loss)
|
$
|
(25,015
|
)
|
|
$
|
(9,484
|
)
|
|
$
|
100,713
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
Premium amortization and (discount accretion) on investments, net
|
(548
|
)
|
|
5,086
|
|
|
10,257
|
|
|||
Interest income earned added to principal of securities
|
(413
|
)
|
|
(207
|
)
|
|
—
|
|
|||
Amortization of deferred financing costs
|
191
|
|
|
486
|
|
|
—
|
|
|||
Restricted stock amortization
|
1,699
|
|
|
2,301
|
|
|
2,203
|
|
|||
Premium amortization for MAC interest rate swaps
|
(658
|
)
|
|
(1,250
|
)
|
|
(1,818
|
)
|
|||
Interest payments and basis recovered on MAC interest rate swaps
|
658
|
|
|
1,595
|
|
|
7,164
|
|
|||
Premium on purchase of Residential Whole-Loans
|
(574
|
)
|
|
(3,329
|
)
|
|
(131
|
)
|
|||
Unrealized (gain) loss, net
|
17,107
|
|
|
34,011
|
|
|
(189,011
|
)
|
|||
Unrealized loss on derivative instruments, net
|
5,135
|
|
|
73,599
|
|
|
178,125
|
|
|||
Unrealized loss on linked transactions, net
|
—
|
|
|
—
|
|
|
1,762
|
|
|||
Other than temporary impairment
|
32,286
|
|
|
19,791
|
|
|
17,014
|
|
|||
Realized (gain) loss on sale of investments, net
|
21,991
|
|
|
(8,279
|
)
|
|
2,178
|
|
|||
(Gain) loss on derivatives, net
|
(41,516
|
)
|
|
13,920
|
|
|
(9,754
|
)
|
|||
Gain on linked transactions, net
|
—
|
|
|
—
|
|
|
(1,397
|
)
|
|||
Loss (gain) on foreign currency transactions, net
|
758
|
|
|
(2,130
|
)
|
|
(1,306
|
)
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
||||
Decrease (increase) in accrued interest receivable
|
3,809
|
|
|
4,688
|
|
|
(15,043
|
)
|
|||
Decrease (increase) in other assets
|
(16
|
)
|
|
(56
|
)
|
|
13
|
|
|||
Increase (decrease) in accrued interest payable
|
(4,390
|
)
|
|
2,858
|
|
|
5,039
|
|
|||
Increase (decrease) in accounts payable and accrued expenses
|
1,477
|
|
|
(16
|
)
|
|
503
|
|
|||
Increase (decrease) in payable to related party
|
(435
|
)
|
|
314
|
|
|
863
|
|
|||
Net cash provided by operating activities
|
11,546
|
|
|
133,898
|
|
|
107,374
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|||
Purchase of securities
|
(2,172,623
|
)
|
|
(1,354,274
|
)
|
|
(4,007,240
|
)
|
|||
Purchase of securities underlying linked transactions
|
—
|
|
|
—
|
|
|
(54,739
|
)
|
|||
Proceeds from sale of securities
|
2,273,922
|
|
|
2,547,364
|
|
|
2,375,264
|
|
|||
Proceeds from sale of securities underlying linked transactions
|
—
|
|
|
—
|
|
|
6,215
|
|
|||
Principal repayments and basis recovered on securities
|
344,937
|
|
|
397,073
|
|
|
332,581
|
|
|||
Principal repayments and basis recovered on securities underlying linked transactions
|
—
|
|
|
—
|
|
|
4,801
|
|
|||
Purchase of Residential Whole-Loans
|
(28,825
|
)
|
|
(225,870
|
)
|
|
(7,030
|
)
|
|||
Principal repayments on Residential Whole-Loans
|
52,473
|
|
|
20,355
|
|
|
9
|
|
|||
Purchase of Commercial Whole-Loans
|
—
|
|
|
(8,750
|
)
|
|
—
|
|
|||
Principal repayments on Commercial Whole-Loans
|
—
|
|
|
8,750
|
|
|
—
|
|
|||
Purchase of securitized commercial loan
|
—
|
|
|
(14,000
|
)
|
|
—
|
|
|||
Payment of premium for option derivatives
|
(17,951
|
)
|
|
(16,064
|
)
|
|
(2,813
|
)
|
|||
Premium received from option derivatives
|
22,707
|
|
|
15,354
|
|
|
—
|
|
|||
Net settlements of TBAs
|
6,140
|
|
|
3,710
|
|
|
37,829
|
|
|||
Proceeds from (Payments on) termination of futures, net
|
23,609
|
|
|
(527
|
)
|
|
(16,495
|
)
|
|||
Proceeds from sale of interest rate swaptions
|
2,075
|
|
|
32,186
|
|
|
8,710
|
|
|||
Premium for MAC interest rate swaps, net
|
465
|
|
|
(3,858
|
)
|
|
11,011
|
|
|
For the year ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Payments on termination of MAC interest rate swaps
|
—
|
|
|
(186
|
)
|
|
2,791
|
|
|||
Due from counterparties
|
(8,449
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from termination of foreign currency swaps
|
6,771
|
|
|
—
|
|
|
—
|
|
|||
Payments on total return swaps
|
38
|
|
|
—
|
|
|
—
|
|
|||
Interest payments and basis recovered on MAC interest rate swaps
|
(658
|
)
|
|
(1,193
|
)
|
|
706
|
|
|||
Premium for interest rate swaptions, net
|
—
|
|
|
(40,215
|
)
|
|
(3,278
|
)
|
|||
Net cash provided by (used in) investing activities
|
504,631
|
|
|
1,359,855
|
|
|
(1,311,678
|
)
|
|||
|
|
|
|
|
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|||
Proceeds from issuance of common stock
|
—
|
|
|
—
|
|
|
205,380
|
|
|||
Proceeds from private placement of common stock (concurrent with initial public offering)
|
—
|
|
|
—
|
|
|
9,653
|
|
|||
Payment of offering costs
|
—
|
|
|
—
|
|
|
(408
|
)
|
|||
Proceeds from repurchase agreement borrowings
|
15,977,505
|
|
|
17,544,060
|
|
|
22,819,986
|
|
|||
Proceeds from repurchase agreement borrowings underlying linked transactions
|
—
|
|
|
—
|
|
|
180,935
|
|
|||
Repayments of repurchase agreement borrowings
|
(16,407,929
|
)
|
|
(18,863,913
|
)
|
|
(21,523,332
|
)
|
|||
Repayments of repurchase agreement borrowings underlying linked transactions
|
—
|
|
|
—
|
|
|
(208,177
|
)
|
|||
Proceeds from (Repayment of) cash overdraft
|
(300
|
)
|
|
300
|
|
|
—
|
|
|||
Proceeds from forward contracts
|
112,574
|
|
|
242,279
|
|
|
44,897
|
|
|||
Repayments of forward contracts
|
(112,640
|
)
|
|
(243,180
|
)
|
|
(46,656
|
)
|
|||
Premium for MAC interest rate swaps containing an other-than-insignificant financing element
|
—
|
|
|
—
|
|
|
20,479
|
|
|||
Payments on termination of MAC interest rate swaps containing an other-than-insignificant financing element
|
—
|
|
|
(18,655
|
)
|
|
(14,147
|
)
|
|||
Interest payments and basis recovered on MAC interest rate swaps containing an other-than-insignificant financing element
|
—
|
|
|
(402
|
)
|
|
(7,870
|
)
|
|||
Payments made for deferred financing costs
|
(58
|
)
|
|
(620
|
)
|
|
—
|
|
|||
Due from counterparties, net
|
14,427
|
|
|
(64,806
|
)
|
|
(129,323
|
)
|
|||
Due to counterparties, net
|
(9,210
|
)
|
|
(2,230
|
)
|
|
(53,681
|
)
|
|||
Dividends paid on common stock
|
(69,168
|
)
|
|
(109,272
|
)
|
|
(94,735
|
)
|
|||
Net cash provided by (used in) financing activities
|
(494,799
|
)
|
|
(1,516,439
|
)
|
|
1,203,001
|
|
|||
|
|
|
|
|
|
||||||
Effect of exchange rate changes on cash and cash equivalents
|
83
|
|
|
175
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Net increase (decrease) in cash and cash equivalents
|
21,461
|
|
|
(22,511
|
)
|
|
(1,303
|
)
|
|||
Cash and cash equivalents beginning of period
|
24,711
|
|
|
47,222
|
|
|
48,525
|
|
|||
Cash and cash equivalents end of period
|
$
|
46,172
|
|
|
$
|
24,711
|
|
|
$
|
47,222
|
|
|
|
|
|
|
|
||||||
Supplemental disclosure of operating cash flow information:
|
|
|
|
|
|
|
|
|
|||
Interest paid
|
$
|
32,041
|
|
|
$
|
27,515
|
|
|
$
|
20,553
|
|
Income taxes paid
|
$
|
2,093
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
For the year ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Supplemental disclosure of non-cash financing/investing activities:
|
|
|
|
|
|
|
|
|
|||
Principal payments of securities, not settled
|
$
|
—
|
|
|
$
|
572
|
|
|
$
|
45
|
|
Securities purchased, not settled
|
$
|
(309,086
|
)
|
|
$
|
(66,146
|
)
|
|
$
|
(6,002
|
)
|
Securities recorded upon unlinking of linked transactions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(69,838
|
)
|
Assets of CSMC Trust
|
$
|
—
|
|
|
$
|
11,000
|
|
|
$
|
—
|
|
Liabilities of CSMC Trust
|
$
|
—
|
|
|
$
|
(11,000
|
)
|
|
$
|
—
|
|
Net unsettled TBAs
|
$
|
(14
|
)
|
|
$
|
—
|
|
|
$
|
2,186
|
|
Dividends and distributions declared, not paid
|
$
|
12,995
|
|
|
$
|
24,313
|
|
|
$
|
29,204
|
|
Principal payments of Residential Whole-Loans, not settled
|
$
|
1,241
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 31, 2016
|
||||||||||||||
|
Fair Value
|
||||||||||||||
Assets
|
Level I
|
|
Level II
|
|
Level III
|
|
Total
|
||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
||||
20-Year mortgage
|
$
|
—
|
|
|
$
|
498,470
|
|
|
$
|
—
|
|
|
$
|
498,470
|
|
30-Year mortgage
|
—
|
|
|
935,207
|
|
|
—
|
|
|
935,207
|
|
||||
Agency RMBS Interest-Only Strips
|
—
|
|
|
19,790
|
|
|
—
|
|
|
19,790
|
|
||||
Agency RMBS Interest-Only Strips accounted for as derivatives, included in MBS
|
—
|
|
|
16,503
|
|
|
—
|
|
|
16,503
|
|
||||
Agency CMBS
|
—
|
|
|
290,605
|
|
|
73,059
|
|
|
363,664
|
|
||||
Agency CMBS Interest-Only Strips
|
—
|
|
|
231
|
|
|
—
|
|
|
231
|
|
||||
Agency CMBS Interest-Only Strips accounted for as derivatives, included in MBS
|
—
|
|
|
7,729
|
|
|
—
|
|
|
7,729
|
|
||||
Subtotal Agency MBS
|
—
|
|
|
1,768,535
|
|
|
73,059
|
|
|
1,841,594
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Non-Agency RMBS
|
—
|
|
|
240,422
|
|
|
619
|
|
|
241,041
|
|
||||
Non-Agency RMBS Interest-Only Strips
|
—
|
|
|
—
|
|
|
64,116
|
|
|
64,116
|
|
||||
Non-Agency RMBS Interest-Only Strips accounted for as derivatives, included in MBS
|
—
|
|
|
—
|
|
|
3,085
|
|
|
3,085
|
|
||||
Non-Agency CMBS
|
—
|
|
|
351,163
|
|
|
7,756
|
|
|
358,919
|
|
||||
Subtotal Non-Agency MBS
|
—
|
|
|
591,585
|
|
|
75,576
|
|
|
667,161
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other securities
|
—
|
|
|
36,406
|
|
|
31,356
|
|
|
67,762
|
|
||||
Total mortgage-backed securities and other securities
|
—
|
|
|
2,396,526
|
|
|
179,991
|
|
|
2,576,517
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Residential Whole-Loans
|
—
|
|
|
—
|
|
|
192,136
|
|
|
192,136
|
|
||||
Securitized commercial loan
|
—
|
|
|
—
|
|
|
24,225
|
|
|
24,225
|
|
||||
Derivative assets
|
71
|
|
|
20,500
|
|
|
—
|
|
|
20,571
|
|
||||
Total Assets
|
$
|
71
|
|
|
$
|
2,417,026
|
|
|
$
|
396,352
|
|
|
$
|
2,813,449
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivative liabilities
|
$
|
2,487
|
|
|
$
|
177,998
|
|
|
$
|
1,673
|
|
|
$
|
182,158
|
|
Securitized debt
|
—
|
|
|
—
|
|
|
10,659
|
|
|
10,659
|
|
||||
Total Liabilities
|
$
|
2,487
|
|
|
$
|
177,998
|
|
|
$
|
12,332
|
|
|
$
|
192,817
|
|
|
December 31, 2015
|
||||||||||||||
|
Fair Value
|
||||||||||||||
Assets
|
Level I
|
|
Level II
|
|
Level III
|
|
Total
|
||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
||||
20-Year mortgage
|
$
|
—
|
|
|
$
|
687,272
|
|
|
$
|
—
|
|
|
$
|
687,272
|
|
30-Year mortgage
|
—
|
|
|
926,459
|
|
|
—
|
|
|
926,459
|
|
||||
Agency RMBS Interest-Only Strips
|
—
|
|
|
71,954
|
|
|
—
|
|
|
71,954
|
|
||||
Agency RMBS Interest-Only Strips accounted for as derivatives, included in MBS
|
—
|
|
|
45,362
|
|
|
—
|
|
|
45,362
|
|
||||
Agency CMBS
|
—
|
|
|
—
|
|
|
24,690
|
|
|
24,690
|
|
||||
Agency CMBS Interest-Only Strips
|
—
|
|
|
2,113
|
|
|
—
|
|
|
2,113
|
|
||||
Agency CMBS Interest-Only Strips accounted for as derivatives, included in MBS
|
—
|
|
|
11,069
|
|
|
—
|
|
|
11,069
|
|
||||
Subtotal Agency MBS
|
—
|
|
|
1,744,229
|
|
|
24,690
|
|
|
1,768,919
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Non-Agency RMBS
|
—
|
|
|
278,885
|
|
|
166,564
|
|
|
445,449
|
|
||||
Non-Agency RMBS Interest-Only Strips
|
—
|
|
|
—
|
|
|
81,189
|
|
|
81,189
|
|
||||
Non-Agency RMBS Interest-Only Strips accounted for as derivatives, included in MBS
|
—
|
|
|
—
|
|
|
3,556
|
|
|
3,556
|
|
||||
Non-Agency CMBS
|
—
|
|
|
332,574
|
|
|
118,341
|
|
|
450,915
|
|
||||
Subtotal Non-Agency MBS
|
—
|
|
|
611,459
|
|
|
369,650
|
|
|
981,109
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other securities
|
—
|
|
|
29,103
|
|
|
71,996
|
|
|
101,099
|
|
||||
Total mortgage-backed securities and other securities
|
—
|
|
|
2,384,791
|
|
|
466,336
|
|
|
2,851,127
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Residential Whole-Loans
|
—
|
|
|
—
|
|
|
218,538
|
|
|
218,538
|
|
||||
Securitized commercial loan
|
—
|
|
|
—
|
|
|
25,000
|
|
|
25,000
|
|
||||
Derivative assets
|
63
|
|
|
21,852
|
|
|
—
|
|
|
21,915
|
|
||||
Total Assets
|
$
|
63
|
|
|
$
|
2,406,643
|
|
|
$
|
709,874
|
|
|
$
|
3,116,580
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
||||||||
Derivative liabilities
|
$
|
698
|
|
|
$
|
179,479
|
|
|
$
|
—
|
|
|
$
|
180,177
|
|
Securitized debt
|
—
|
|
|
—
|
|
|
11,000
|
|
|
11,000
|
|
||||
Total Liabilities
|
$
|
698
|
|
|
$
|
179,479
|
|
|
$
|
11,000
|
|
|
$
|
191,177
|
|
|
Year ended December 31, 2016
|
||||||||||||||||||
$ in thousands
|
Mortgage-backed
securities and
other securities
|
|
Residential
Whole-Loans
|
|
Securitized
commercial loan
|
|
Securitized
debt
|
|
Derivative liability
|
||||||||||
Beginning balance
|
$
|
466,336
|
|
|
$
|
218,538
|
|
|
$
|
25,000
|
|
|
$
|
11,000
|
|
|
$
|
—
|
|
Transfers into Level III from Level II
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Transfers from Level III into Level II
|
(220,887
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Purchases
|
72,736
|
|
|
28,226
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Sales and settlements
|
(88,562
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|||||
Principal repayments
|
(17,698
|
)
|
|
(52,573
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total net gains/losses included in net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Realized gains/(losses), net
|
(9,356
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|||||
Other loss on Mortgage-backed securities
|
(6,737
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Unrealized gains/(losses), net on assets
(1)
|
(5,545
|
)
|
|
(42
|
)
|
|
(775
|
)
|
|
—
|
|
|
—
|
|
|||||
Unrealized (gains)/losses, net on liabilities
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
(341
|
)
|
|
1,673
|
|
|||||
Premium and discount amortization, net
|
(10,296
|
)
|
|
(2,013
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Ending balance
|
$
|
179,991
|
|
|
$
|
192,136
|
|
|
$
|
24,225
|
|
|
$
|
10,659
|
|
|
$
|
1,673
|
|
|
(1)
|
For Mortgage-backed securities and other securities, Residential Whole-Loans and Securitized commercial loan classified as Level III at
December 31, 2016
, the Company recorded gross unrealized gains of approximately
$1.3 million
,
$1.2 million
and
$0
and gross unrealized losses of approximately
$7.6 million
,
$663 thousand
and
$775 thousand
, respectively. These gains and losses are included in "Unrealized gain (loss), net" in the Consolidated Statements of Operations.
|
(2)
|
For securitized debt and derivative liability classified as Level III at
December 31, 2016
, the Company recorded gross unrealized gains of
$341 thousand
and
$0
and gross unrealized losses of
$0
and
$1.7 million
, respectively. These gains and losses are included in "Unrealized gain (loss), net" in the Consolidated Statements of Operations.
|
|
Year ended December 31, 2015
|
||||||||||||||
$ in thousands
|
Mortgage-backed
securities and
other securities
|
|
Residential
Whole-Loans
|
|
Securitized
commercial loan
|
|
Securitized
debt
|
||||||||
Beginning balance
|
$
|
343,891
|
|
|
$
|
7,220
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Transfers into Level III from Level II
|
104,748
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Transfers from Level III into Level II
|
(42,952
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Purchases
|
179,546
|
|
|
217,325
|
|
|
25,000
|
|
|
11,000
|
|
||||
Sales and settlements
|
(88,574
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Principal repayments
|
(11,880
|
)
|
|
(8,674
|
)
|
|
—
|
|
|
—
|
|
||||
Total net gains / (losses) included in net income
|
|
|
|
|
|
|
|
|
|
|
|||||
Realized gains/(losses), net
|
4,314
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other loss on Mortgage-backed securities
|
(7,552
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Unrealized gains/(losses), net
(1)
|
(7,386
|
)
|
|
3,548
|
|
|
—
|
|
|
—
|
|
||||
Premium and discount amortization, net
|
(7,819
|
)
|
|
(881
|
)
|
|
—
|
|
|
—
|
|
||||
Ending balance
|
$
|
466,336
|
|
|
$
|
218,538
|
|
|
$
|
25,000
|
|
|
$
|
11,000
|
|
|
(1)
|
For Mortgage-backed securities and other securities and Residential Whole-Loans classified as Level III at
December 31, 2015
, the Company recorded gross unrealized gains of approximately
$7.3 million
and
$3.6 million
and gross unrealized losses of approximately
|
|
December 31, 2016
|
|
|||||||||||||||||||||||||||||
|
Principal
Balance
|
|
Unamortized
Premium
(Discount),
net
|
|
Discount
Designated as
Credit Reserve and
OTTI
|
|
Amortized
Cost
|
|
Unrealized
Gain
|
|
Unrealized Loss
|
|
Estimated
Fair Value
|
|
Net
Weighted
Average
Coupon
(1)
|
|
|||||||||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
20-Year mortgage
|
$
|
470,975
|
|
|
$
|
25,741
|
|
|
$
|
—
|
|
|
$
|
496,716
|
|
|
$
|
3,689
|
|
|
$
|
(1,935
|
)
|
|
$
|
498,470
|
|
|
3.9
|
%
|
|
30-Year mortgage
|
878,599
|
|
|
63,608
|
|
|
—
|
|
|
942,207
|
|
|
5,209
|
|
|
(12,209
|
)
|
|
935,207
|
|
|
4.1
|
%
|
|
|||||||
Agency RMBS Interest-Only Strips
(2)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
18,810
|
|
|
1,301
|
|
|
(321
|
)
|
|
19,790
|
|
|
3.0
|
%
|
(2)
|
|||||||
Agency RMBS Interest-Only Strips, accounted for as derivatives
(2)(3)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
16,503
|
|
|
3.2
|
%
|
(2)
|
|||||||
Agency CMBS
|
377,286
|
|
|
(15,383
|
)
|
|
—
|
|
|
361,903
|
|
|
2,021
|
|
|
(260
|
)
|
|
363,664
|
|
|
2.6
|
%
|
|
|||||||
Agency CMBS Interest-Only Strips
(2)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
210
|
|
|
21
|
|
|
—
|
|
|
231
|
|
|
4.3
|
%
|
(2)
|
|||||||
Agency CMBS Interest-Only Strips, accounted for as derivatives
(2)(3)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
7,729
|
|
|
0.6
|
%
|
(2)
|
|||||||
Subtotal Agency MBS
|
1,726,860
|
|
|
73,966
|
|
|
—
|
|
|
1,819,846
|
|
|
12,241
|
|
|
(14,725
|
)
|
|
1,841,594
|
|
|
3.3
|
%
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-Agency RMBS
|
340,759
|
|
|
(294
|
)
|
|
(108,399
|
)
|
|
232,066
|
|
|
11,210
|
|
|
(2,235
|
)
|
|
241,041
|
|
|
4.5
|
%
|
|
|||||||
Non-Agency RMBS Interest- Only Strips
(2)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
55,754
|
|
|
8,362
|
|
|
—
|
|
|
64,116
|
|
|
5.6
|
%
|
(2)
|
|||||||
Non-Agency RMBS Interest-Only Strips, accounted for as derivatives
(2)(3)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
3,085
|
|
|
4.6
|
%
|
(2)
|
|||||||
Non-Agency CMBS
|
473,024
|
|
|
(69,436
|
)
|
|
(17,787
|
)
|
|
385,801
|
|
|
3,164
|
|
|
(30,046
|
)
|
|
358,919
|
|
|
5.0
|
%
|
|
|||||||
Subtotal Non-Agency MBS
|
813,783
|
|
|
(69,730
|
)
|
|
(126,186
|
)
|
|
673,621
|
|
|
22,736
|
|
|
(32,281
|
)
|
|
667,161
|
|
|
5.0
|
%
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Other securities
(4)
|
44,838
|
|
|
4,435
|
|
|
(4,298
|
)
|
|
68,085
|
|
|
1,271
|
|
|
(1,594
|
)
|
|
67,762
|
|
|
8.2
|
%
|
|
|||||||
Total
|
$
|
2,585,481
|
|
|
$
|
8,671
|
|
|
$
|
(130,484
|
)
|
|
$
|
2,561,552
|
|
|
$
|
36,248
|
|
|
$
|
(48,600
|
)
|
|
$
|
2,576,517
|
|
|
3.9
|
%
|
|
|
December 31, 2015
|
|
|||||||||||||||||||||||||||||
|
Principal
Balance
|
|
Unamortized
Premium
(Discount),
net
|
|
Discount
Designated as
Credit Reserve and
OTTI
|
|
Amortized
Cost
|
|
Unrealized Gain
|
|
Unrealized
Loss
|
|
Estimated
Fair Value
|
|
Net
Weighted
Average
Coupon
(1)
|
|
|||||||||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
20-Year mortgage
|
$
|
645,313
|
|
|
$
|
35,216
|
|
|
$
|
—
|
|
|
$
|
680,529
|
|
|
$
|
8,562
|
|
|
$
|
(1,819
|
)
|
|
$
|
687,272
|
|
|
3.9
|
%
|
|
30-Year mortgage
|
856,014
|
|
|
71,342
|
|
|
—
|
|
|
927,356
|
|
|
10,827
|
|
|
(11,724
|
)
|
|
926,459
|
|
|
4.2
|
%
|
|
|||||||
Agency RMBS Interest-Only Strips
(2)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
71,632
|
|
|
2,499
|
|
|
(2,177
|
)
|
|
71,954
|
|
|
3.1
|
%
|
(2)
|
|||||||
Agency RMBS Interest-Only Strips, accounted for as derivatives
(2)(3)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
45,362
|
|
|
3.6
|
%
|
(2)
|
|||||||
Agency CMBS
|
24,450
|
|
|
—
|
|
|
—
|
|
|
24,450
|
|
|
240
|
|
|
—
|
|
|
24,690
|
|
|
5.2
|
%
|
|
|||||||
Agency CMBS Interest-Only Strips
(2)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
1,915
|
|
|
198
|
|
|
—
|
|
|
2,113
|
|
|
4.7
|
%
|
(2)
|
|||||||
Agency CMBS Interest-Only Strips, accounted for as derivatives
(2)(3)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
11,069
|
|
|
0.7
|
%
|
(2)
|
|||||||
Subtotal Agency MBS
|
1,525,777
|
|
|
106,558
|
|
|
—
|
|
|
1,705,882
|
|
|
22,326
|
|
|
(15,720
|
)
|
|
1,768,919
|
|
|
3.5
|
%
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-Agency RMBS
|
601,233
|
|
|
(16,669
|
)
|
|
(141,014
|
)
|
|
443,550
|
|
|
9,345
|
|
|
(7,446
|
)
|
|
445,449
|
|
|
3.7
|
%
|
|
|||||||
Non-Agency RMBS Interest- Only Strips
(2)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
66,600
|
|
|
14,589
|
|
|
—
|
|
|
81,189
|
|
|
5.9
|
%
|
(2)
|
|||||||
Non- Agency RMBS Interest-Only Strips, accounted for as derivatives
(2)(3)
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
3,556
|
|
|
5.0
|
%
|
(2)
|
|||||||
Non-Agency CMBS
|
550,901
|
|
|
(73,835
|
)
|
|
(9,017
|
)
|
|
468,049
|
|
|
4,049
|
|
|
(21,183
|
)
|
|
450,915
|
|
|
5.0
|
%
|
|
|||||||
Subtotal Non-Agency MBS
|
1,152,134
|
|
|
(90,504
|
)
|
|
(150,031
|
)
|
|
978,199
|
|
|
27,983
|
|
|
(28,629
|
)
|
|
981,109
|
|
|
4.7
|
%
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Other securities
(4)
|
81,518
|
|
|
1,135
|
|
|
(2,719
|
)
|
|
102,778
|
|
|
1,233
|
|
|
(2,912
|
)
|
|
101,099
|
|
|
4.8
|
%
|
|
|||||||
Total
|
$
|
2,759,429
|
|
|
$
|
17,189
|
|
|
$
|
(152,750
|
)
|
|
$
|
2,786,859
|
|
|
$
|
51,542
|
|
|
$
|
(47,261
|
)
|
|
$
|
2,851,127
|
|
|
3.9
|
%
|
|
|
(1)
|
Net weighted average coupon as of
December 31, 2016
and
December 31, 2015
is presented, net of servicing and other fees.
|
(2)
|
Agency RMBS IOs and IIOs, Non-Agency RMBS IOs and IIOs, Agency RMBS IOs and IIOs, accounted for as derivatives, Non-Agency RMBS IOs and IIOs, accounted for as derivatives, Agency CMBS IOs and IIOs, and Agency CMBS IOs and IIOs, accounted for as derivatives have no principal balances and bear interest based on a notional balance. The notional balance is used solely to determine interest distributions on interest-only class of securities. At
December 31, 2016
, the notional balance for Agency RMBS IOs and IIOs, Non-Agency RMBS IOs and IIOs, Agency RMBS IOs and IIOs, accounted for as derivatives, Non-Agency RMBS IOs and IIOs, accounted for as derivatives, Agency CMBS IOs and IIOs, accounted for as derivatives and Agency CMBS IOs and IIOs was
$201.6 million
,
$278.4 million
,
$188.1 million
,
$20.7 million
,
$221.8 million
and
$32.8 million
, respectively. At
December 31, 2015
, the notional balance for Agency RMBS IOs and IIOs, Non-Agency RMBS IOs and IIOs, Agency RMBS IOs and IIOS, accounted for as derivatives, Non-Agency RMBS IOs and IIOs, accounted for as derivatives, Agency CMBS IOs and IIOs, accounted for as derivatives and Agency CMBS IOs and IIOs was
$593.4 million
,
$321.0 million
,
$384.1 million
,
$24.9 million
,
$246.6 million
and
$43.2 million
, respectively.
|
(3)
|
Interest on these securities is reported as a component of "Gain (loss) on derivative instruments, net" in the Consolidated Statements of Operations.
|
(4)
|
Other securities include residual interests in asset-backed securities which have
no
principal balance and an amortized cost of approximately
$23.1 million
and
$22.8 million
, as of
December 31, 2016
and
December 31, 2015
, respectively.
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
|
Year ended December 31, 2014
|
||||||||||||||||||||||||||||||
|
Discount Designated as
Credit Reserve and OTTI
|
|
Accretable Discount
(1)
|
|
Amortizable Premium
(1)
|
|
Discount Designated as
Credit Reserve and OTTI |
|
Accretable Discount
(1)
|
|
Amortizable Premium
(1)
|
|
Discount Designated as
Credit Reserve and
OTTI
|
|
Accretable Discount
(1)
|
|
Amortizable Premium
(1)
|
||||||||||||||||||
Beginning balance
|
$
|
(152,750
|
)
|
|
$
|
(145,532
|
)
|
|
$
|
56,163
|
|
|
$
|
(182,007
|
)
|
|
$
|
(105,804
|
)
|
|
$
|
82,228
|
|
|
$
|
(79,898
|
)
|
|
$
|
(71,295
|
)
|
|
$
|
20,625
|
|
Securities previously accounted for as linked transactions
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,320
|
)
|
|
(1,393
|
)
|
|
4,587
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Accretion of discount
|
—
|
|
|
17,431
|
|
|
—
|
|
|
—
|
|
|
18,465
|
|
|
—
|
|
|
—
|
|
|
17,174
|
|
|
—
|
|
|||||||||
Amortization of premium
|
—
|
|
|
—
|
|
|
(5,470
|
)
|
|
—
|
|
|
—
|
|
|
(9,025
|
)
|
|
—
|
|
|
—
|
|
|
(9,135
|
)
|
|||||||||
Realized credit losses
|
7,697
|
|
|
—
|
|
|
—
|
|
|
9,534
|
|
|
—
|
|
|
—
|
|
|
5,175
|
|
|
—
|
|
|
—
|
|
|||||||||
Purchases
|
(15,792
|
)
|
|
(2,945
|
)
|
|
5,266
|
|
|
(38,634
|
)
|
|
(96,380
|
)
|
|
18,544
|
|
|
(163,082
|
)
|
|
(117,396
|
)
|
|
92,667
|
|
|||||||||
Sales
|
39,117
|
|
|
35,605
|
|
|
(12,156
|
)
|
|
60,747
|
|
|
44,232
|
|
|
(30,054
|
)
|
|
46,848
|
|
|
73,345
|
|
|
(26,598
|
)
|
|||||||||
Net impairment losses recognized in earnings
|
(22,413
|
)
|
|
—
|
|
|
—
|
|
|
(14,839
|
)
|
|
—
|
|
|
—
|
|
|
(11,959
|
)
|
|
—
|
|
|
—
|
|
|||||||||
Unlinking of Linked Transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,889
|
)
|
|
(297
|
)
|
|
32,132
|
|
|||||||||
Transfers/release of credit reserve
(3)
|
13,657
|
|
|
(14,381
|
)
|
|
724
|
|
|
14,769
|
|
|
(4,652
|
)
|
|
(10,117
|
)
|
|
34,798
|
|
|
(7,335
|
)
|
|
(27,463
|
)
|
|||||||||
Ending balance
|
$
|
(130,484
|
)
|
|
$
|
(109,822
|
)
|
|
$
|
44,527
|
|
|
$
|
(152,750
|
)
|
|
$
|
(145,532
|
)
|
|
$
|
56,163
|
|
|
$
|
(182,007
|
)
|
|
$
|
(105,804
|
)
|
|
$
|
82,228
|
|
|
(1)
|
Together with coupon interest, accretable purchase discount and amortizable premium is recognized as interest income over the life of the security.
|
(2)
|
Resulting from the implementation of guidance issued by the FASB which eliminated the requirement to account for certain financial instruments as linked transactions.
|
(3)
|
Subsequent reductions of a security's non-accretable discount results in a corresponding reduction in its amortizable premium.
|
|
December 31, 2015
|
||||||||||||||||||
|
< or equal to 10
years
|
|
> 10 years and < or
equal to 20 years
|
|
> 20 years and < or
equal to 30 years
|
|
> 30 years
|
|
Total
|
||||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
20-Year mortgage
|
$
|
—
|
|
|
$
|
687,272
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
687,272
|
|
30-Year mortgage
|
—
|
|
|
—
|
|
|
926,459
|
|
|
—
|
|
|
926,459
|
|
|||||
Agency RMBS Interest-Only Strips
|
—
|
|
|
40,900
|
|
|
31,054
|
|
|
—
|
|
|
71,954
|
|
|||||
Agency RMBS Interest-Only Strips, accounted for as derivatives
|
1,310
|
|
|
10,081
|
|
|
33,971
|
|
|
—
|
|
|
45,362
|
|
|||||
Agency CMBS
|
24,690
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,690
|
|
|||||
Agency CMBS Interest-Only Strips
|
2,113
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,113
|
|
|||||
Agency CMBS Interest-Only Strips, accounted for as derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
11,069
|
|
|
11,069
|
|
|||||
Subtotal Agency
|
28,113
|
|
|
738,253
|
|
|
991,484
|
|
|
11,069
|
|
|
1,768,919
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-Agency RMBS
|
15
|
|
|
86,172
|
|
|
59,502
|
|
|
299,760
|
|
|
445,449
|
|
|||||
Non-Agency RMBS Interest-Only Strips
|
—
|
|
|
—
|
|
|
20,639
|
|
|
60,550
|
|
|
81,189
|
|
|||||
Non-Agency RMBS Interest-Only Strips, accounted for as derivatives
|
—
|
|
|
—
|
|
|
1,248
|
|
|
2,308
|
|
|
3,556
|
|
|||||
Non-Agency CMBS
|
40,523
|
|
|
27,849
|
|
|
167,355
|
|
|
215,188
|
|
|
450,915
|
|
|||||
Subtotal Non-Agency
|
40,538
|
|
|
114,021
|
|
|
248,744
|
|
|
577,806
|
|
|
981,109
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other securities
|
29,102
|
|
|
11,088
|
|
|
39,256
|
|
|
21,653
|
|
|
101,099
|
|
|||||
Total
|
$
|
97,753
|
|
|
$
|
863,362
|
|
|
$
|
1,279,484
|
|
|
$
|
610,528
|
|
|
$
|
2,851,127
|
|
|
December 31, 2016
|
|||||||||||||||||||||||||||||||
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
|||||||||||||||||||||||||||
|
Fair Value
|
|
Unrealized
Losses
|
|
Number
of
Securities
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Number
of
Securities
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Number
of
Securities
|
|||||||||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
20-Year mortgage
|
$
|
142,749
|
|
|
$
|
(1,935
|
)
|
|
47
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
142,749
|
|
|
$
|
(1,935
|
)
|
|
47
|
|
30-Year mortgage
|
432,949
|
|
|
(11,264
|
)
|
|
54
|
|
|
22,586
|
|
|
(945
|
)
|
|
13
|
|
|
455,535
|
|
|
(12,209
|
)
|
|
67
|
|
||||||
Agency RMBS Interest-Only Strips
|
6,105
|
|
|
(227
|
)
|
|
6
|
|
|
1,630
|
|
|
(94
|
)
|
|
2
|
|
|
7,735
|
|
|
(321
|
)
|
|
8
|
|
||||||
Agency CMBS
|
145,791
|
|
|
(260
|
)
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
145,791
|
|
|
(260
|
)
|
|
7
|
|
||||||
Subtotal Agency
|
727,594
|
|
|
(13,686
|
)
|
|
114
|
|
|
24,216
|
|
|
(1,039
|
)
|
|
15
|
|
|
751,810
|
|
|
(14,725
|
)
|
|
129
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-Agency RMBS
|
11,628
|
|
|
(50
|
)
|
|
3
|
|
|
33,034
|
|
|
(2,185
|
)
|
|
6
|
|
|
44,662
|
|
|
(2,235
|
)
|
|
9
|
|
||||||
Non-Agency CMBS
|
59,529
|
|
|
(4,031
|
)
|
|
17
|
|
|
208,288
|
|
|
(26,015
|
)
|
|
47
|
|
|
267,817
|
|
|
(30,046
|
)
|
|
64
|
|
||||||
Subtotal Non-Agency
|
71,157
|
|
|
(4,081
|
)
|
|
20
|
|
|
241,322
|
|
|
(28,200
|
)
|
|
53
|
|
|
312,479
|
|
|
(32,281
|
)
|
|
73
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Other securities
|
7,966
|
|
|
(415
|
)
|
|
1
|
|
|
23,390
|
|
|
(1,179
|
)
|
|
2
|
|
|
31,356
|
|
|
(1,594
|
)
|
|
3
|
|
||||||
Total
|
$
|
806,717
|
|
|
$
|
(18,182
|
)
|
|
135
|
|
|
$
|
288,928
|
|
|
$
|
(30,418
|
)
|
|
70
|
|
|
$
|
1,095,645
|
|
|
$
|
(48,600
|
)
|
|
205
|
|
|
December 31, 2015
|
|||||||||||||||||||||||||||||||
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
|||||||||||||||||||||||||||
|
Fair Value
|
|
Unrealized
Losses
|
|
Number
of
Securities
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Number
of
Securities
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Number
of
Securities
|
|||||||||||||||
Agency RMBS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
20-Year mortgage
|
$
|
113,919
|
|
|
$
|
(1,229
|
)
|
|
35
|
|
|
$
|
44,470
|
|
|
$
|
(590
|
)
|
|
10
|
|
|
$
|
158,389
|
|
|
$
|
(1,819
|
)
|
|
45
|
|
30-Year mortgage
|
68,890
|
|
|
(1,325
|
)
|
|
17
|
|
|
329,716
|
|
|
(10,399
|
)
|
|
55
|
|
|
398,606
|
|
|
(11,724
|
)
|
|
72
|
|
||||||
Agency RMBS Interest-Only Strips
|
39,091
|
|
|
(2,177
|
)
|
|
18
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39,091
|
|
|
(2,177
|
)
|
|
18
|
|
||||||
Subtotal Agency
|
221,900
|
|
|
(4,731
|
)
|
|
70
|
|
|
374,186
|
|
|
(10,989
|
)
|
|
65
|
|
|
596,086
|
|
|
(15,720
|
)
|
|
135
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-Agency RMBS
|
234,897
|
|
|
(6,928
|
)
|
|
36
|
|
|
19,656
|
|
|
(519
|
)
|
|
5
|
|
|
254,553
|
|
|
(7,447
|
)
|
|
41
|
|
||||||
Non-Agency CMBS
|
298,369
|
|
|
(19,888
|
)
|
|
55
|
|
|
27,755
|
|
|
(1,294
|
)
|
|
7
|
|
|
326,124
|
|
|
(21,182
|
)
|
|
62
|
|
||||||
Subtotal Non-Agency
|
533,266
|
|
|
(26,816
|
)
|
|
91
|
|
|
47,411
|
|
|
(1,813
|
)
|
|
12
|
|
|
580,677
|
|
|
(28,629
|
)
|
|
103
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Other securities
|
59,610
|
|
|
(1,746
|
)
|
|
5
|
|
|
11,334
|
|
|
(1,166
|
)
|
|
1
|
|
|
70,944
|
|
|
(2,912
|
)
|
|
6
|
|
||||||
Total
|
$
|
814,776
|
|
|
$
|
(33,293
|
)
|
|
166
|
|
|
$
|
432,931
|
|
|
$
|
(13,968
|
)
|
|
78
|
|
|
$
|
1,247,707
|
|
|
$
|
(47,261
|
)
|
|
244
|
|
|
For the year ended December 31, 2016
|
|
For the year ended December 31, 2015
|
|
For the year ended December 31, 2014
|
||||||
Agency RMBS
|
$
|
6,090
|
|
|
$
|
4,005
|
|
|
$
|
4,703
|
|
Non-Agency RMBS
|
9,511
|
|
|
9,216
|
|
|
11,293
|
|
|||
Non-Agency CMBS
|
13,025
|
|
|
4,061
|
|
|
228
|
|
|||
Other securities
|
3,660
|
|
|
2,509
|
|
|
790
|
|
|||
Total
|
$
|
32,286
|
|
|
$
|
19,791
|
|
|
$
|
17,014
|
|
|
For the year ended December 31, 2016
|
|
For the year ended December 31, 2015
|
|
For the year ended December 31, 2014
|
||||||||||||||||||||||||||||||
|
Coupon
Interest
|
|
Net (Premium
Amortization/
Amortization
Basis)
Discount
Amortization
|
|
Interest
Income
|
|
Coupon
Interest
|
|
Net (Premium
Amortization/
Amortization
Basis)
Discount
Amortization
|
|
Interest
Income
|
|
Coupon
Interest
|
|
Net (Premium
Amortization/
Amortization
Basis)
Discount
Amortization
|
|
Interest
Income
|
||||||||||||||||||
Agency RMBS
|
$
|
70,467
|
|
|
$
|
(24,836
|
)
|
|
$
|
45,631
|
|
|
$
|
119,789
|
|
|
$
|
(48,119
|
)
|
|
$
|
71,670
|
|
|
$
|
152,967
|
|
|
$
|
(57,120
|
)
|
|
$
|
95,847
|
|
Agency CMBS
|
2,619
|
|
|
(1,701
|
)
|
|
918
|
|
|
3,600
|
|
|
(2,102
|
)
|
|
1,498
|
|
|
1,610
|
|
|
(796
|
)
|
|
814
|
|
|||||||||
Non-Agency RMBS
|
35,221
|
|
|
(5,243
|
)
|
|
29,978
|
|
|
44,473
|
|
|
(8,008
|
)
|
|
36,465
|
|
|
36,370
|
|
|
(3,313
|
)
|
|
33,057
|
|
|||||||||
Non-Agency CMBS
|
24,893
|
|
|
7,431
|
|
|
32,324
|
|
|
26,562
|
|
|
3,687
|
|
|
30,249
|
|
|
14,284
|
|
|
361
|
|
|
14,645
|
|
|||||||||
Other securities
|
2,537
|
|
|
2,977
|
|
|
5,514
|
|
|
6,363
|
|
|
2,648
|
|
|
9,011
|
|
|
3,858
|
|
|
857
|
|
|
4,715
|
|
|||||||||
Total
|
$
|
135,737
|
|
|
$
|
(21,372
|
)
|
|
$
|
114,365
|
|
|
$
|
200,787
|
|
|
$
|
(51,894
|
)
|
|
$
|
148,893
|
|
|
$
|
209,089
|
|
|
$
|
(60,011
|
)
|
|
$
|
149,078
|
|
|
For the year ended December 31, 2016
|
||||||||||||||
|
Proceeds
|
|
Gross
Gains
|
|
Gross
Losses
|
|
Net
Gain (Loss)
|
||||||||
Agency RMBS
(1)
|
$
|
1,239,350
|
|
|
$
|
6,214
|
|
|
$
|
(25,818
|
)
|
|
$
|
(19,604
|
)
|
Agency CMBS
|
22,939
|
|
|
54
|
|
|
(66
|
)
|
|
(12
|
)
|
||||
Non-Agency RMBS
|
177,996
|
|
|
6,470
|
|
|
(4,560
|
)
|
|
1,910
|
|
||||
Non-Agency CMBS
|
50,418
|
|
|
137
|
|
|
(5,810
|
)
|
|
(5,673
|
)
|
||||
Other securities
|
764,711
|
|
|
3,496
|
|
|
(2,108
|
)
|
|
1,388
|
|
||||
Total
|
$
|
2,255,414
|
|
|
$
|
16,371
|
|
|
$
|
(38,362
|
)
|
|
$
|
(21,991
|
)
|
|
(1)
|
Excludes proceeds for Agency RMBS Interest-Only Strips, accounted for as derivatives, of approximately
$18.5 million
, gross realized gains of
$1.9 million
and gross realized losses of
$595 thousand
.
|
|
For the year ended December 31, 2015
|
||||||||||||||
|
Proceeds
|
|
Gross
Gains
|
|
Gross
Losses
|
|
Net
Gain (Loss)
|
||||||||
Agency RMBS
(1)
|
$
|
1,293,120
|
|
|
$
|
12,054
|
|
|
$
|
(12,449
|
)
|
|
$
|
(395
|
)
|
Non-Agency RMBS
|
233,257
|
|
|
11,066
|
|
|
(174
|
)
|
|
10,892
|
|
||||
Non-Agency CMBS
|
161,985
|
|
|
2,123
|
|
|
(171
|
)
|
|
1,952
|
|
||||
Other securities
|
851,714
|
|
|
1,188
|
|
|
(5,358
|
)
|
|
(4,170
|
)
|
||||
Total
|
$
|
2,540,076
|
|
|
$
|
26,431
|
|
|
$
|
(18,152
|
)
|
|
$
|
8,279
|
|
|
(1)
|
Excludes proceeds for Agency RMBS Interest-Only Strips, accounted for as derivatives, of approximately
$7.3 million
, gross realized gains of
$626 thousand
and gross realized losses of approximately
$31 thousand
.
|
|
For the year ended December 31, 2014
|
||||||||||||||
|
Proceeds
|
|
Gross
Gains
|
|
Gross
Losses
|
|
Net
Gain (Loss)
|
||||||||
Agency RMBS
(1)
|
$
|
1,574,301
|
|
|
$
|
11,134
|
|
|
$
|
(39,353
|
)
|
|
$
|
(28,219
|
)
|
Non-Agency RMBS
|
414,130
|
|
|
20,290
|
|
|
(993
|
)
|
|
19,297
|
|
||||
Non-Agency CMBS
|
168,535
|
|
|
2,007
|
|
|
(22
|
)
|
|
1,985
|
|
||||
Other securities
|
180,385
|
|
|
4,759
|
|
|
—
|
|
|
4,759
|
|
||||
Total
(2)
|
$
|
2,337,351
|
|
|
$
|
38,190
|
|
|
$
|
(40,368
|
)
|
|
$
|
(2,178
|
)
|
|
(1)
|
Excludes proceeds for Agency RMBS Interest-Only Strips, accounted for as derivatives, of approximately
$34.2 million
, gross realized gains of
$439 thousand
and gross realized losses of approximately
$1.6 million
.
|
(2)
|
Excludes proceeds for Agency CMBS Interest-Only Strips, accounted for as derivatives, of approximately
$3.7 million
, gross realized gains of
$389 thousand
and
no
gross realized losses.
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Residential Whole-Loans, at fair value
|
$
|
192,136
|
|
|
$
|
218,538
|
|
Securitized commercial loan, at fair value
|
24,225
|
|
|
25,000
|
|
||
Investment related receivable
|
1,241
|
|
|
—
|
|
||
Accrued interest receivable
|
1,622
|
|
|
1,836
|
|
||
Total assets
|
$
|
219,224
|
|
|
$
|
245,374
|
|
Securitized debt, at fair value
|
$
|
10,659
|
|
|
$
|
11,000
|
|
Accrued interest payable
|
85
|
|
|
85
|
|
||
Accounts payable and accrued expenses
|
2
|
|
|
2
|
|
||
Total liabilities
|
$
|
10,746
|
|
|
$
|
11,087
|
|
|
Residential Whole-Loans
|
|
Securitized Commercial Loan
|
||||||||||||
|
December 31, 2016
|
|
December 31, 2015
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||
Principal balance
|
$
|
187,765
|
|
|
$
|
212,647
|
|
|
$
|
25,000
|
|
|
$
|
25,000
|
|
Unamortized premium
|
1,311
|
|
|
2,410
|
|
|
—
|
|
|
—
|
|
||||
Unamortized discount
|
(539
|
)
|
|
(161
|
)
|
|
—
|
|
|
—
|
|
||||
Gross unrealized gains
|
3,643
|
|
|
3,642
|
|
|
—
|
|
|
—
|
|
||||
Gross unrealized losses
|
(44
|
)
|
|
—
|
|
|
(775
|
)
|
|
—
|
|
||||
Fair value
|
$
|
192,136
|
|
|
$
|
218,538
|
|
|
$
|
24,225
|
|
|
$
|
25,000
|
|
December 31, 2016
|
|||||||||||||||||||
|
|
|
|
|
Weighted Average
|
||||||||||||||
Current Coupon Rate
|
Number of
Loans
|
|
Principal
Balance
|
|
Original
LTV
|
|
Original
FICO
Score
(1)
|
|
Expected
Life (years)
|
|
Contractual
Maturity
(years)
|
|
Coupon
Rate
|
||||||
3.01 - 4.00%
|
59
|
|
|
$
|
23,318
|
|
|
54.8
|
%
|
|
732
|
|
|
1.4
|
|
26.5
|
|
4.2
|
%
|
4.01 - 5.00%
|
180
|
|
|
69,930
|
|
|
57.1
|
%
|
|
728
|
|
|
1.5
|
|
27.3
|
|
4.6
|
%
|
|
5.01 - 6.00%
|
231
|
|
|
91,440
|
|
|
55.5
|
%
|
|
723
|
|
|
1.6
|
|
27.1
|
|
5.0
|
%
|
|
6.01 - 7.00%
|
5
|
|
|
3,077
|
|
|
71.2
|
%
|
|
738
|
|
|
1.3
|
|
21.1
|
|
6.3
|
%
|
|
Total
|
475
|
|
|
$
|
187,765
|
|
|
56.3
|
%
|
|
726
|
|
|
1.5
|
|
27.0
|
|
4.8
|
%
|
|
(1)
|
The original FICO score is not available for
153
loans with a principal balance of approximately
$66.7 million
at
December 31, 2016
. The Company has excluded these loans from the weighted average computations.
|
December 31, 2015
|
|||||||||||||||||||
|
|
|
|
|
Weighted Average
|
||||||||||||||
Current Coupon Rate
|
Number of
Loans
|
|
Principal
Balance
|
|
Original
LTV
|
|
Original
FICO
Score
(1)
|
|
Expected
Life (years)
|
|
Contractual
Maturity
(years)
|
|
Coupon
Rate
|
||||||
3.01 - 4.00%
|
2
|
|
|
$
|
698
|
|
|
35.7
|
%
|
|
766
|
|
|
1.9
|
|
29.4
|
|
3.9
|
%
|
4.01 - 5.00%
|
211
|
|
|
79,696
|
|
|
56.6
|
%
|
|
728
|
|
|
1.4
|
|
27.5
|
|
4.5
|
%
|
|
5.01 - 6.00%
|
302
|
|
|
128,204
|
|
|
55.1
|
%
|
|
723
|
|
|
1.6
|
|
27.9
|
|
5.1
|
%
|
|
6.01 - 7.00%
|
9
|
|
|
4,049
|
|
|
71.0
|
%
|
|
723
|
|
|
1.4
|
|
23.4
|
|
6.4
|
%
|
|
Total
|
524
|
|
|
$
|
212,647
|
|
|
55.9
|
%
|
|
725
|
|
|
1.5
|
|
27.6
|
|
4.9
|
%
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||
|
State
Concentration
|
|
Principal
Balance
|
|
State
Concentration |
|
Principal
Balance |
||||||
California
|
85.2
|
%
|
|
$
|
159,955
|
|
|
83.1
|
%
|
|
$
|
176,611
|
|
Washington
|
5.6
|
%
|
|
10,591
|
|
|
6.8
|
%
|
|
14,442
|
|
||
Massachusetts
|
5.4
|
%
|
|
10,161
|
|
|
5.6
|
%
|
|
12,000
|
|
||
New York
|
2.4
|
%
|
|
4,454
|
|
|
2.5
|
%
|
|
5,399
|
|
||
Georgia
|
0.8
|
%
|
|
1,492
|
|
|
0.9
|
%
|
|
1,813
|
|
||
Other
|
0.6
|
%
|
|
1,112
|
|
|
1.1
|
%
|
|
2,382
|
|
||
Total
|
100.0
|
%
|
|
$
|
187,765
|
|
|
100.0
|
%
|
|
$
|
212,647
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||||
Securities Pledged
|
Repurchase
Agreement
Borrowings
|
|
Weighted Average
Interest Rate on
Borrowings
Outstanding at end
of period
|
|
Weighted Average
Remaining Maturity
(days)
|
|
Repurchase
Agreement
Borrowings
|
|
Weighted Average
Interest Rate on
Borrowings
Outstanding at end
of period
|
|
Weighted Average
Remaining Maturity
(days)
|
||||||
Agency RMBS
|
$
|
1,427,674
|
|
|
0.96
|
%
|
|
38
|
|
$
|
1,601,713
|
|
|
0.66
|
%
|
|
41
|
Agency CMBS
|
56,365
|
|
|
1.07
|
%
|
|
46
|
|
32,699
|
|
|
1.80
|
%
|
|
21
|
||
Non-Agency RMBS
|
218,712
|
|
|
2.53
|
%
|
|
28
|
|
380,177
|
|
|
1.91
|
%
|
|
44
|
||
Non-Agency CMBS
|
255,656
|
|
|
2.55
|
%
|
|
30
|
|
323,670
|
|
|
1.84
|
%
|
|
37
|
||
Whole-loans
(1)
|
161,181
|
|
|
2.91
|
%
|
|
9
|
|
180,892
|
|
|
2.38
|
%
|
|
26
|
||
Other securities
|
36,056
|
|
|
2.32
|
%
|
|
17
|
|
66,650
|
|
|
2.33
|
%
|
|
60
|
||
Repurchase agreements borrowings
|
2,155,644
|
|
|
1.48
|
%
|
|
34
|
|
2,585,801
|
|
|
1.17
|
%
|
|
38
|
||
Less unamortized debt issuance cost
|
—
|
|
|
N/A
|
|
|
N/A
|
|
134
|
|
|
N/A
|
|
|
N/A
|
||
Repurchase agreements borrowings, net
|
$
|
2,155,644
|
|
|
1.48
|
%
|
|
34
|
|
$
|
2,585,667
|
|
|
1.17
|
%
|
|
38
|
|
(1)
|
Whole-loans consist of Residential Whole-Loans and securitized commercial loan. Repurchase agreement borrowings on the Residential Whole-Loans and securitized commercial loan owned through trust certificates. The trust certificates are eliminated in consolidation.
|
(dollars in thousands)
|
December 31, 2016
|
|
December 31, 2015
|
||||
Overnight
|
$
|
—
|
|
|
$
|
—
|
|
1 to 29 days
|
1,386,971
|
|
|
1,335,119
|
|
||
30 to 59 days
|
167,642
|
|
|
362,940
|
|
||
60 to 89 days
|
601,031
|
|
|
847,781
|
|
||
90 to 119 days
|
—
|
|
|
—
|
|
||
Greater than or equal to 120 days
|
—
|
|
|
39,961
|
|
||
Total
(1)
|
$
|
2,155,644
|
|
|
$
|
2,585,801
|
|
|
December 31, 2016
|
|||||||
Counterparty
|
Amount of Collateral
at Risk, at fair
value
|
|
Weighted Average
Remaining
Maturity (days)
|
|
Percentage of
Stockholders'
Equity
|
|||
Credit Suisse Securities (USA) LLC
|
$
|
74,297
|
|
|
18
|
|
17.3
|
%
|
RBC (Barbados) Trading Bank Corporation
|
56,429
|
|
|
40
|
|
13.1
|
%
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
Assets
Pledged-Fair
Value
|
|
Accrued
Interest
|
|
Fair Value of
Assets Pledged
and Accrued
Interest
|
|
Assets
Pledged-Fair
Value
|
|
Accrued
Interest
|
|
Fair Value of
Assets Pledged
and Accrued
Interest
|
||||||||||||
Assets pledged for borrowings under repurchase agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Agency RMBS
|
$
|
1,465,384
|
|
|
$
|
5,335
|
|
|
$
|
1,470,719
|
|
|
$
|
1,658,865
|
|
|
$
|
7,366
|
|
|
$
|
1,666,231
|
|
Agency CMBS
|
61,200
|
|
|
353
|
|
|
61,553
|
|
|
37,872
|
|
|
342
|
|
|
38,214
|
|
||||||
Non-Agency RMBS
|
308,165
|
|
|
682
|
|
|
308,847
|
|
|
530,110
|
|
|
1,053
|
|
|
531,163
|
|
||||||
Non-Agency CMBS
|
358,919
|
|
|
1,845
|
|
|
360,764
|
|
|
449,771
|
|
|
2,949
|
|
|
452,720
|
|
||||||
Whole-loans
(1)
|
205,702
|
|
|
1,518
|
|
|
207,220
|
|
|
232,538
|
|
|
1,750
|
|
|
234,288
|
|
||||||
Other securities
|
67,762
|
|
|
57
|
|
|
67,819
|
|
|
101,099
|
|
|
270
|
|
|
101,369
|
|
||||||
Cash
(2)
|
36,986
|
|
|
—
|
|
|
36,986
|
|
|
38,300
|
|
|
—
|
|
|
38,300
|
|
||||||
Total
|
$
|
2,504,118
|
|
|
$
|
9,790
|
|
|
$
|
2,513,908
|
|
|
$
|
3,048,555
|
|
|
$
|
13,730
|
|
|
$
|
3,062,285
|
|
|
(1)
|
Whole-loans which consists of residential Whole-Loans and securitized commercial loan owned through trust certificates are pledged as collateral. The trust certificates are eliminated upon consolidation.
|
(2)
|
Cash posted as collateral is included in "Due from counterparties" in the Company's Consolidated Balance Sheets.
|
|
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
Derivative Instrument
|
Designation
|
|
Balance Sheet Location
|
|
Notional
Amount
|
|
Fair
Value
(1)
|
|
Accrued
Interest
Payable
(receivable)
|
|
Notional
Amount
|
|
Fair
Value
(1)
|
|
Accrued
Interest
Payable
(receivable)
|
||||||||||||
Interest rate swaps, assets
|
Non-Hedge
|
|
Derivative assets, at fair value
|
|
$
|
2,298,300
|
|
|
$
|
20,466
|
|
|
$
|
1,145
|
|
|
$
|
2,808,700
|
|
|
$
|
9,635
|
|
|
$
|
1,287
|
|
Interest rate swaptions, assets
|
Non-Hedge
|
|
Derivative assets, at fair value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,105,000
|
|
|
1,479
|
|
|
—
|
|
||||||
Futures contracts, asset
|
Non-Hedge
|
|
Derivative assets, at fair value
|
|
56,900
|
|
|
71
|
|
|
—
|
|
|
201,600
|
|
|
63
|
|
|
—
|
|
||||||
Foreign currency swaps, asset
|
Non-Hedge
|
|
Derivative assets, at fair value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,160
|
|
|
7,168
|
|
|
(398
|
)
|
||||||
Foreign currency forward contracts, asset
|
Non-Hedge
|
|
Derivative assets, at fair value
|
|
784
|
|
|
34
|
|
|
—
|
|
|
5,825
|
|
|
302
|
|
|
—
|
|
||||||
TBA securities, assets
|
Non-Hedge
|
|
Derivative assets, at fair value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,650,000
|
|
|
3,268
|
|
|
—
|
|
||||||
Total derivative instruments, assets
|
|
|
|
|
|
|
|
20,571
|
|
|
1,145
|
|
|
|
|
|
21,915
|
|
|
889
|
|
||||||
Interest rate swaps, liability
|
Non-Hedge
|
|
Derivative liability, at fair value
|
|
5,046,300
|
|
|
(177,929
|
)
|
|
3,054
|
|
|
5,631,800
|
|
|
(178,305
|
)
|
|
7,875
|
|
||||||
Total return swap, liability
|
Non-Hedge
|
|
Derivative liability, at fair value
|
|
47,059
|
|
|
(1,673
|
)
|
|
(94
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Futures contracts, liability
|
Non-Hedge
|
|
Derivative liability, at fair value
|
|
176,300
|
|
|
(2,487
|
)
|
|
—
|
|
|
279,200
|
|
|
(698
|
)
|
|
—
|
|
||||||
Foreign currency forward contracts, liability
|
Non-Hedge
|
|
Derivative liability, at fair value
|
|
1,532
|
|
|
(69
|
)
|
|
—
|
|
|
7,671
|
|
|
(281
|
)
|
|
—
|
|
||||||
TBA securities, liabilities
|
Non-Hedge
|
|
Derivative liability, at fair value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
825,000
|
|
|
(893
|
)
|
|
—
|
|
||||||
Total derivative instruments, liabilities
|
|
|
|
|
|
|
|
(182,158
|
)
|
|
2,960
|
|
|
|
|
|
(180,177
|
)
|
|
7,875
|
|
||||||
Total derivative instruments
|
|
|
|
|
|
|
|
$
|
(161,587
|
)
|
|
$
|
4,105
|
|
|
|
|
$
|
(158,262
|
)
|
|
$
|
8,764
|
|
Period End
|
Realized
Gain
(Loss), net
|
|
Contractual interest
income(expense),
net
(1)
|
|
Return
(Recovery) of
Basis
|
|
Mark-to-market
adjustments
|
|
Total
|
||||||||||
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate swaps
|
$
|
(33,999
|
)
|
|
$
|
(27,903
|
)
|
|
$
|
672
|
|
|
$
|
11,013
|
|
|
$
|
(50,217
|
)
|
Interest rate swaptions
|
(1,035
|
)
|
|
—
|
|
|
—
|
|
|
1,631
|
|
|
596
|
|
|||||
Interest-Only Strips—accounted for as derivatives
|
1,317
|
|
|
14,148
|
|
|
(11,438
|
)
|
|
(4,726
|
)
|
|
(699
|
)
|
|||||
Options
|
4,756
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,756
|
|
|||||
Futures contracts
|
23,609
|
|
|
—
|
|
|
—
|
|
|
(1,781
|
)
|
|
21,828
|
|
|||||
Foreign currency forwards
|
(66
|
)
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
|
(122
|
)
|
|||||
Foreign currency swaps
|
6,771
|
|
|
283
|
|
|
—
|
|
|
(7,168
|
)
|
|
(114
|
)
|
|||||
Total return swap
|
38
|
|
|
1,121
|
|
|
—
|
|
|
(1,673
|
)
|
|
(514
|
)
|
|||||
TBAs
|
6,126
|
|
|
—
|
|
|
—
|
|
|
(2,375
|
)
|
|
3,751
|
|
|||||
Total
|
$
|
7,517
|
|
|
$
|
(12,351
|
)
|
|
$
|
(10,766
|
)
|
|
$
|
(5,135
|
)
|
|
$
|
(20,735
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate swaps
|
$
|
23,680
|
|
|
$
|
(20,366
|
)
|
|
$
|
1,250
|
|
|
$
|
(68,843
|
)
|
|
$
|
(64,279
|
)
|
Interest rate swaptions
|
(5,242
|
)
|
|
—
|
|
|
—
|
|
|
(1,486
|
)
|
|
(6,728
|
)
|
|||||
Interest-Only Strips—accounted for as derivatives
|
595
|
|
|
21,872
|
|
|
(17,265
|
)
|
|
(4,283
|
)
|
|
919
|
|
|||||
Options
|
(711
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(711
|
)
|
|||||
Futures contracts
|
(527
|
)
|
|
—
|
|
|
—
|
|
|
105
|
|
|
(422
|
)
|
|||||
Foreign currency forwards
|
(901
|
)
|
|
—
|
|
|
—
|
|
|
323
|
|
|
(578
|
)
|
|||||
Foreign currency swaps
|
—
|
|
|
795
|
|
|
—
|
|
|
3,311
|
|
|
4,106
|
|
|||||
TBAs
|
1,524
|
|
|
—
|
|
|
—
|
|
|
(2,726
|
)
|
|
(1,202
|
)
|
|||||
Total
|
$
|
18,418
|
|
|
$
|
2,301
|
|
|
$
|
(16,015
|
)
|
|
$
|
(73,599
|
)
|
|
$
|
(68,895
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Year ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate swaps
|
$
|
5,440
|
|
|
$
|
(31,764
|
)
|
|
$
|
1,818
|
|
|
$
|
(183,379
|
)
|
|
$
|
(207,885
|
)
|
Interest rate swaptions
|
(3,606
|
)
|
|
—
|
|
|
—
|
|
|
(1,697
|
)
|
|
(5,303
|
)
|
|||||
Interest-Only Strips—accounted for as derivatives
|
(753
|
)
|
|
26,097
|
|
|
(18,868
|
)
|
|
(2,136
|
)
|
|
4,340
|
|
|||||
Options
|
(2,813
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,813
|
)
|
|||||
Futures contracts
|
(16,495
|
)
|
|
—
|
|
|
—
|
|
|
(740
|
)
|
|
(17,235
|
)
|
|||||
Foreign currency forwards
|
(1,759
|
)
|
|
—
|
|
|
—
|
|
|
(303
|
)
|
|
(2,062
|
)
|
|||||
Foreign currency swaps
|
—
|
|
|
317
|
|
|
—
|
|
|
3,857
|
|
|
4,174
|
|
|||||
TBAs
|
40,015
|
|
|
—
|
|
|
—
|
|
|
6,273
|
|
|
46,288
|
|
|||||
Total
|
$
|
20,029
|
|
|
$
|
(5,350
|
)
|
|
$
|
(17,050
|
)
|
|
$
|
(178,125
|
)
|
|
$
|
(180,496
|
)
|
|
(1)
|
Contractual interest income (expense), net on derivative instruments includes interest settlement paid or received.
|
|
December 31, 2016
|
||||||||||||||
Remaining Interest Rate Swap Term
|
Notional
Amount
|
|
Fair Value—Asset
(Liability), net
|
|
Average Fixed Pay
Rate
|
|
Average
Maturity (Years)
|
|
Forward Starting
(1)
|
||||||
1 year or less
|
$
|
105,900
|
|
|
$
|
274
|
|
|
0.8
|
%
|
|
0.8
|
|
—
|
%
|
Greater than 1 year and less than 3 years
|
993,000
|
|
|
1,199
|
|
|
1.2
|
|
|
1.4
|
|
88.1
|
%
|
||
Greater than 3 years and less than 5 years
|
1,861,700
|
|
|
(148
|
)
|
|
1.9
|
|
|
3.9
|
|
36.5
|
%
|
||
Greater than 5 years
|
1,701,600
|
|
|
(115,927
|
)
|
|
3.1
|
|
|
10.5
|
|
6.5
|
%
|
||
Total
|
$
|
4,662,200
|
|
|
$
|
(114,602
|
)
|
|
2.1
|
%
|
|
5.7
|
|
35.7
|
%
|
|
December 31, 2015
|
||||||||||||||
Remaining Interest Rate Swap Term
|
Notional
Amount
|
|
Fair Value—Asset
(Liability), net
|
|
Average Fixed Pay
Rate
|
|
Average
Maturity
(Years)
|
|
Forward
Starting
(1)
|
||||||
1 year or less
|
$
|
1,286,000
|
|
|
$
|
163
|
|
|
0.6
|
%
|
|
0.6
|
|
—
|
%
|
Greater than 1 year and less than 3 years
|
1,131,800
|
|
|
(1,450
|
)
|
|
1.1
|
|
|
1.4
|
|
—
|
%
|
||
Greater than 3 years and less than 5 years
|
1,345,200
|
|
|
(22,705
|
)
|
|
2.1
|
|
|
4.6
|
|
—
|
%
|
||
Greater than 5 years
|
2,404,600
|
|
|
(131,744
|
)
|
|
2.8
|
|
|
10.2
|
|
29.5
|
%
|
||
Total
|
$
|
6,167,600
|
|
|
$
|
(155,736
|
)
|
|
1.9
|
%
|
|
5.4
|
|
11.5
|
%
|
|
December 31, 2016
|
||||||||||||||
Remaining Interest Rate interest rate swap Term
|
Notional
Amount
|
|
Fair Value—Asset
(Liability), net
|
|
Average Variable Pay
Rate
|
|
Average
Maturity
(Years)
|
|
Forward
Starting
|
||||||
Greater than 3 years and less than 5 years
|
$
|
1,811,400
|
|
|
$
|
(24,112
|
)
|
|
0.9
|
%
|
|
3.7
|
|
—
|
%
|
Greater than 5 years
|
871,000
|
|
|
(18,749
|
)
|
|
0.9
|
|
|
12.3
|
|
—
|
|
||
Total
|
$
|
2,682,400
|
|
|
$
|
(42,861
|
)
|
|
0.9
|
%
|
|
6.5
|
|
—
|
%
|
|
December 31, 2015
|
||||||||||||||
Remaining Interest Rate interest rate swap Term
|
Notional
Amount
|
|
Fair Value—Asset
(Liability), net
|
|
Average Variable Pay
Rate
|
|
Average
Maturity
(Years)
|
|
Forward
Starting
|
||||||
Greater than 3 years and less than 5 years
|
$
|
1,170,700
|
|
|
$
|
(8,902
|
)
|
|
0.4
|
%
|
|
4.5
|
|
—
|
%
|
Greater than 5 years
|
1,102,200
|
|
|
(4,032
|
)
|
|
0.4
|
|
|
12.3
|
|
—
|
|
||
Total
|
$
|
2,272,900
|
|
|
$
|
(12,934
|
)
|
|
0.4
|
%
|
|
8.2
|
|
—
|
%
|
|
December 31, 2015
|
||||||||||
|
Option
|
|
Underlying Swap
|
||||||||
Fixed-Pay Rate for Underlying Swap
|
Fair Value
|
|
Weighted
Average
Months Until
Option
Expiration
|
|
Notional
Amount
|
|
Weighted
Average Swap
Term (Years)
|
||||
1.76 - 2.00%
|
$
|
890
|
|
|
2.1
|
|
$
|
400,000
|
|
|
5.0
|
2.01 - 2.25%
|
129
|
|
|
2.1
|
|
100,000
|
|
|
5.0
|
||
2.26 - 2.50%
|
1
|
|
|
5.8
|
|
105,000
|
|
|
1.0
|
||
|
$
|
1,020
|
|
|
2.7
|
|
$
|
605,000
|
|
|
4.3
|
Variable-Pay Rate for Underlying Swap
|
|
|
|
|
|
|
|
||||
1.26 - 1.50%
|
$
|
459
|
|
|
2.1
|
|
$
|
500,000
|
|
|
5.0
|
|
$
|
459
|
|
|
2.1
|
|
$
|
500,000
|
|
|
5.0
|
|
December 31, 2016
|
||||||||||||
Derivative Type
|
Notional
Amount
|
|
Notional
(USD Equivalent)
|
|
Maturity
|
|
Fair Value
|
||||||
Buy USD/Sell EUR currency forward
|
€
|
710
|
|
|
$
|
784
|
|
|
January 2017
|
|
$
|
34
|
|
Currency forwards, assets
|
€
|
710
|
|
|
$
|
784
|
|
|
n/a
|
|
$
|
34
|
|
Buy EUR/Sell USD currency forward
|
€
|
673
|
|
|
$
|
735
|
|
|
February 2017
|
|
$
|
(23
|
)
|
Buy EUR/Sell USD currency forward
|
€
|
710
|
|
|
$
|
797
|
|
|
January 2017
|
|
$
|
(46
|
)
|
Currency forwards, liabilities
|
€
|
1,383
|
|
|
$
|
2,316
|
|
|
n/a
|
|
$
|
(69
|
)
|
Total currency forwards
|
€
|
2,093
|
|
|
$
|
2,316
|
|
|
n/a
|
|
$
|
(35
|
)
|
|
December 31, 2015
|
||||||||||||
Derivative Type
|
Notional
Amount
|
|
Notional
(USD Equivalent)
|
|
Maturity
|
|
Fair Value
|
||||||
Buy USD/Sell EUR currency forward
|
€
|
5,083
|
|
|
$
|
5,825
|
|
|
January 2016
|
|
$
|
302
|
|
Currency forwards, assets
|
€
|
5,083
|
|
|
$
|
5,825
|
|
|
n/a
|
|
$
|
302
|
|
Buy EUR/Sell USD currency forward
|
€
|
6,800
|
|
|
$
|
7,671
|
|
|
January 2016
|
|
$
|
(281
|
)
|
Currency forwards, liabilities
|
€
|
6,800
|
|
|
$
|
7,671
|
|
|
n/a
|
|
$
|
(281
|
)
|
Total currency forwards
|
€
|
11,883
|
|
|
$
|
13,496
|
|
|
n/a
|
|
$
|
21
|
|
December 31, 2015
|
|||||||||||
|
Date entered
|
|
Maturity
|
|
Fixed Rate
|
|
Denomination
|
|
Notional Amount
|
||
Payer
|
June 2014
|
|
July 2024
|
|
7.25
|
%
|
|
EUR
|
|
18,500
|
|
Receiver
|
June 2014
|
|
July 2024
|
|
9.005
|
%
|
|
USD
|
|
25,160
|
|
|
|
December 31, 2015
|
||||||
|
|
Notional
Amount
|
|
Fair
Value
|
||||
Purchase contracts, asset
|
|
$
|
1,650,000
|
|
|
$
|
3,268
|
|
TBA securities, asset
|
|
1,650,000
|
|
|
3,268
|
|
||
Purchase contracts, liability
|
|
—
|
|
|
—
|
|
||
Sale contracts, liability
|
|
(825,000
|
)
|
|
(893
|
)
|
||
TBA securities, liability
|
|
(825,000
|
)
|
|
(893
|
)
|
||
TBA securities, net
|
|
$
|
825,000
|
|
|
$
|
2,375
|
|
|
Notional Amount
|
|
|
|
Settlement, Termination,
|
|
Notional Amount
|
||||||||
|
December 31, 2015
|
|
Additions
|
|
Expiration or Exercise
|
|
December 31, 2016
|
||||||||
Purchase of TBAs
|
$
|
1,650,000
|
|
|
$
|
17,111,200
|
|
|
$
|
(18,761,200
|
)
|
|
$
|
—
|
|
Sale of TBAs
|
$
|
825,000
|
|
|
$
|
17,936,200
|
|
|
$
|
(18,761,200
|
)
|
|
$
|
—
|
|
|
|
December 31, 2016
|
||||||||||||||||||||||
|
|
Gross
Amounts
|
|
Gross
Amounts
Offset in the
Consolidated
Balance
Sheets
|
|
Net Amounts
of Assets
presented in the
Consolidated
Balance Sheets
|
|
Gross Amounts Not Offset
in the Consolidated Balance
Sheets
|
|
|
||||||||||||||
Description
|
|
|
|
|
Financial
Instruments
(1)
|
|
Cash
Collateral
(1)
|
|
Net
Amount
|
|||||||||||||||
Derivative Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-Only Strips, accounted for as derivatives included in MBS
|
|
$
|
27,317
|
|
|
$
|
—
|
|
|
$
|
27,317
|
|
|
$
|
(23,338
|
)
|
|
$
|
—
|
|
|
$
|
3,979
|
|
Derivative asset, at fair value
(2)
|
|
20,571
|
|
|
—
|
|
|
20,571
|
|
|
(20,500
|
)
|
|
—
|
|
|
71
|
|
||||||
Total derivative assets
|
|
$
|
47,888
|
|
|
$
|
—
|
|
|
$
|
47,888
|
|
|
$
|
(43,838
|
)
|
|
$
|
—
|
|
|
$
|
4,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivative Liabilities and Repurchase Agreements
|
|
|
|
|
|
|
|
|
||||||||||||||||
Derivative liability, at fair value
(2)(3)
|
|
$
|
182,158
|
|
|
$
|
—
|
|
|
$
|
182,158
|
|
|
$
|
(20,500
|
)
|
|
$
|
(161,588
|
)
|
|
$
|
70
|
|
Repurchase Agreements
(4)
|
|
2,155,644
|
|
|
—
|
|
|
2,155,644
|
|
|
(2,155,644
|
)
|
|
—
|
|
|
—
|
|
||||||
Total derivative liability
|
|
$
|
2,337,802
|
|
|
$
|
—
|
|
|
$
|
2,337,802
|
|
|
$
|
(2,176,144
|
)
|
|
$
|
(161,588
|
)
|
|
$
|
70
|
|
|
(1)
|
Amounts disclosed in the Financial Instruments column of the tables above represent securities, Whole-Loans and securitized commercial loan collateral pledged and derivative assets that are available to be offset against liability balances associated with repurchase agreement and derivative liabilities. Amounts disclosed in the Cash Collateral column of the tables above represents amounts pledged or received as collateral against derivative transactions.
|
(2)
|
Derivative asset, at fair value and Derivative liability, at fair value includes interest rate swaps, interest rate swaptions, mortgage put options, currency forwards, futures contracts, total return swaps and TBAs.
|
(3)
|
Cash collateral pledged against the Company's derivative counterparties was approximately
$206.6 million
as of
December 31, 2016
.
|
(4)
|
The fair value of investments pledged against the Company's repurchase agreements was approximately
$2.5 billion
as of
December 31, 2016
.
|
|
|
December 31, 2015
|
||||||||||||||||||||||
|
|
Gross
Amounts
|
|
Gross
Amounts
Offset in the
Consolidated
Balance
Sheets
|
|
Net Amounts
of Assets
presented in the
Consolidated
Balance Sheets
|
|
Gross Amounts Not Offset
in the Consolidated Balance
Sheets
|
|
|
||||||||||||||
Description
|
|
|
|
|
Financial
Instruments
(1)
|
|
Cash Collateral
(1)
|
|
Net
Amount
|
|||||||||||||||
Derivative Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-Only Strips, accounted for as derivatives included in MBS
|
|
$
|
59,987
|
|
|
$
|
—
|
|
|
$
|
59,987
|
|
|
$
|
(55,372
|
)
|
|
$
|
—
|
|
|
$
|
4,615
|
|
Derivative asset, at fair value
(2)
|
|
21,915
|
|
|
—
|
|
|
21,915
|
|
|
(10,177
|
)
|
|
(8,647
|
)
|
|
3,091
|
|
||||||
Total derivative assets
|
|
$
|
81,902
|
|
|
$
|
—
|
|
|
$
|
81,902
|
|
|
$
|
(65,549
|
)
|
|
$
|
(8,647
|
)
|
|
$
|
7,706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivative Liabilities and Repurchase Agreements
|
|
|
|
|
|
|
|
|
||||||||||||||||
Derivative liability, at fair value
(2)(3)
|
|
$
|
180,177
|
|
|
$
|
—
|
|
|
$
|
180,177
|
|
|
$
|
(10,177
|
)
|
|
$
|
(169,887
|
)
|
|
$
|
113
|
|
Repurchase Agreements
(4)
|
|
2,585,801
|
|
|
—
|
|
|
2,585,801
|
|
|
(2,585,801
|
)
|
|
—
|
|
|
—
|
|
||||||
Total derivative liability
|
|
$
|
2,765,978
|
|
|
$
|
—
|
|
|
$
|
2,765,978
|
|
|
$
|
(2,595,978
|
)
|
|
$
|
(169,887
|
)
|
|
$
|
113
|
|
|
(1)
|
Amounts disclosed in the Financial Instruments column of the tables above represent securities, Whole-Loans and securitized commercial loan collateral pledged and derivative assets that are available to be offset against liability balances associated with repurchase agreement and derivative liabilities. Amounts disclosed in the Cash Collateral column of the tables above represents amounts pledged or received as collateral against derivative transactions.
|
(2)
|
Derivative asset, at fair value and Derivative liability, at fair value includes interest rate swaps, interest rate swaptions, mortgage put options, currency forwards, futures contracts and TBAs.
|
(3)
|
Cash collateral pledged against the Company's derivative counterparties was approximately
$211.3 million
as of
December 31, 2015
.
|
(4)
|
The fair value of investments pledged against the Company's repurchase agreements was approximately
$3.0 billion
as of
December 31, 2015
.
|
|
December 31, 2016
|
|
December 31, 2015
|
||
Vesting Date
|
Shares Vesting
|
|
Shares Vesting
|
||
March 2016
|
—
|
|
|
188,184
|
|
June 2016
|
—
|
|
|
11,528
|
|
March 2017
|
133,334
|
|
|
133,334
|
|
June 2017
|
18,196
|
|
|
—
|
|
March 2018
|
66,667
|
|
|
66,667
|
|
|
218,197
|
|
|
399,713
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||
|
Shares of
Restricted Stock
|
|
Weighted Average
Grant Date Fair
Value(1)
|
|
Shares of
Restricted Stock
|
|
Weighted Average
Grant Date Fair
Value(1)
|
||||||
Outstanding at beginning of period
|
688,394
|
|
|
$
|
17.39
|
|
|
476,200
|
|
|
$
|
18.49
|
|
Granted(2)
|
19,467
|
|
|
9.40
|
|
|
212,194
|
|
|
14.93
|
|
||
Outstanding at end of period
|
707,861
|
|
|
$
|
17.17
|
|
|
688,394
|
|
|
$
|
17.39
|
|
Unvested at end of period
|
218,197
|
|
|
$
|
14.98
|
|
|
399,713
|
|
|
$
|
16.24
|
|
|
(1)
|
The grant date fair value of restricted stock awards is based on the closing market price of the Company's common stock at the grant date.
|
(2)
|
Included in Granted are restricted stock attributed to dividends on restricted stock under the Director Deferred Fee Plan of
2,335
shares for the year ended
December 31, 2016
and
1,694
shares for the year ended
December 31, 2015
.
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Amount per Share
|
|
Tax Characterization
|
||
2016
|
|
|
|
|
|
|
|
|
|
|
December 22, 2016
|
|
January 3, 2017
|
|
January 26, 2017
|
|
$
|
0.31
|
|
|
Ordinary income
|
September 22, 2016
|
|
October 4, 2016
|
|
October 25, 2016
|
|
$
|
0.31
|
|
|
Ordinary income
|
June 23, 2016
|
|
July 5, 2016
|
|
July 26, 2016
|
|
$
|
0.31
|
|
|
Ordinary income
|
March 24, 2016
|
|
April 4, 2016
|
|
April 26, 2016
|
|
$
|
0.45
|
|
|
Ordinary income
|
|
|
|
|
|
|
|
|
|
||
2015
|
|
|
|
|
|
|
|
|
|
|
December 17, 2015
|
|
December 28, 2015
|
|
January 26, 2016
|
|
$
|
0.58
|
|
|
Ordinary income
|
September 24, 2015
|
|
October 5, 2015
|
|
October 27, 2015
|
|
$
|
0.60
|
|
|
Ordinary income
|
June 18, 2015
|
|
June 29, 2015
|
|
July 28, 2015
|
|
$
|
0.64
|
|
|
Ordinary income
|
March 26, 2015
|
|
April 6, 2015
|
|
April 28, 2015
|
|
$
|
0.67
|
|
|
Ordinary income
|
|
|
|
|
|
|
|
|
|
||
2014
|
|
|
|
|
|
|
|
|
|
|
December 18, 2014
|
|
December 29, 2014
|
|
January 27, 2015
|
|
$
|
0.70
|
|
|
Ordinary income
|
September 23, 2014
|
|
October 3, 2014
|
|
October 28, 2014
|
|
$
|
0.70
|
|
|
Ordinary income
|
June 19, 2014
|
|
June 30, 2014
|
|
July 29, 2014
|
|
$
|
0.67
|
|
|
Ordinary income
|
March 20, 2014
|
|
March 31, 2014
|
|
April 29, 2014
|
|
$
|
0.67
|
|
|
Ordinary income
|
|
|
For the year ended December 31, 2016
|
|
For the year ended December 31, 2015
|
|
For the year ended December 31, 2014
|
||||||
Numerator
:
|
|
|
|
|
|
|
|
|
|||
Net income (loss) attributable to common stockholders and participating securities for basic and diluted earnings per share
|
$
|
(25,015
|
)
|
|
$
|
(9,484
|
)
|
|
$
|
100,713
|
|
Less:
|
|
|
|
|
|
|
|
|
|||
Dividends and undistributed earnings allocated to participating securities
|
377
|
|
|
1,045
|
|
|
944
|
|
|||
Net income (loss) allocable to common stockholders—basic and diluted
|
$
|
(25,392
|
)
|
|
$
|
(10,529
|
)
|
|
$
|
99,769
|
|
Denominator
:
|
|
|
|
|
|
|
|
|
|||
Weighted average common shares outstanding for basic earnings per share
|
41,688,950
|
|
|
41,490,556
|
|
|
37,337,460
|
|
|||
Weighted average common shares outstanding for diluted earnings per share
|
41,688,950
|
|
|
41,490,556
|
|
|
37,337,460
|
|
|||
Basic earnings per common share
|
$
|
(0.61
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
2.67
|
|
Diluted earnings per common share
|
$
|
(0.61
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
2.67
|
|
Deferred Tax Asset
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
Net operating loss carry-forwards
|
|
$
|
—
|
|
|
$
|
—
|
|
Net capital loss carry-forwards
|
|
1,981
|
|
|
736
|
|
||
Investments
|
|
4,504
|
|
|
2,368
|
|
||
Deferred tax asset
|
|
6,485
|
|
|
3,104
|
|
||
Allowance
|
|
(6,485
|
)
|
|
(3,104
|
)
|
||
Net deferred tax asset
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
For the year ended December 31, 2016
|
||
Current tax provision
|
|
|
||
Federal
|
|
$
|
2,365
|
|
State
|
|
672
|
|
|
Interest and Penalties
|
|
119
|
|
|
Total Current Provision for Income taxes
|
|
3,156
|
|
|
Deferred Provision for Income Taxes
|
|
|
||
Federal
|
|
—
|
|
|
State
|
|
—
|
|
|
Total Deferred Provision for Income Taxes
|
|
—
|
|
|
Total Income Tax Provision
|
|
$
|
3,156
|
|
|
|
For the year ended December 31, 2016
|
|
Federal statutory rate
|
|
34.0
|
%
|
State statutory rate, net of federal benefit
|
|
3.0
|
%
|
Permanent differences
|
|
—
|
%
|
Other
|
|
(9.5
|
)%
|
Change in valuation allowance
|
|
(15.4
|
)%
|
REIT losses not subject to corporate taxes
|
|
(26.5
|
)%
|
Effective Tax Rate
|
|
(14.4
|
)%
|
|
Quarter Ended
|
||||||||||||||
|
March 31, 2016
|
|
June 30, 2016
|
|
September 30, 2016
|
|
December 31, 2016
|
||||||||
Net Interest Income
|
|
|
|
|
|
|
|
||||||||
Interest income
|
$
|
29,618
|
|
|
$
|
29,220
|
|
|
$
|
29,154
|
|
|
$
|
35,764
|
|
Interest expense
|
7,979
|
|
|
7,727
|
|
|
7,685
|
|
|
9,039
|
|
||||
Net Interest Income
|
21,639
|
|
|
21,493
|
|
|
21,469
|
|
|
26,725
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other Income (Loss)
|
|
|
|
|
|
|
|
||||||||
Realized gain (loss) on sale of investments, net
|
(6,055
|
)
|
|
(352
|
)
|
|
1,439
|
|
|
(17,023
|
)
|
||||
Other than temporary impairment
|
(10,797
|
)
|
|
(6,356
|
)
|
|
(4,978
|
)
|
|
(10,155
|
)
|
||||
Unrealized gain (loss), net
|
10,769
|
|
|
21,510
|
|
|
15,292
|
|
|
(64,678
|
)
|
||||
Gain (loss) on derivative instruments, net
|
(45,170
|
)
|
|
(14,165
|
)
|
|
6,121
|
|
|
32,479
|
|
||||
Other, net
|
(332
|
)
|
|
234
|
|
|
(60
|
)
|
|
338
|
|
||||
Other Income (Loss), net
|
(51,585
|
)
|
|
871
|
|
|
17,814
|
|
|
(59,039
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Management fee to affiliate
|
2,753
|
|
|
2,588
|
|
|
2,604
|
|
|
2,503
|
|
||||
Other operating expenses
|
438
|
|
|
183
|
|
|
188
|
|
|
236
|
|
||||
General and administrative
|
|
|
|
|
|
|
|
||||||||
Compensation expense
|
737
|
|
|
649
|
|
|
868
|
|
|
768
|
|
||||
Professional fees
|
2,002
|
|
|
1,222
|
|
|
723
|
|
|
867
|
|
||||
Other general and administrative expenses
|
428
|
|
|
419
|
|
|
379
|
|
|
691
|
|
||||
Total general and administrative expenses
|
3,167
|
|
|
2,290
|
|
|
1,970
|
|
|
2,326
|
|
||||
Total Expenses
|
6,358
|
|
|
5,061
|
|
|
4,762
|
|
|
5,065
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income taxes
|
(36,304
|
)
|
|
17,303
|
|
|
34,521
|
|
|
(37,379
|
)
|
||||
Income tax provision (benefit)
|
—
|
|
|
—
|
|
|
2,239
|
|
|
917
|
|
||||
Net income (loss)
|
$
|
(36,304
|
)
|
|
$
|
17,303
|
|
|
$
|
32,282
|
|
|
$
|
(38,296
|
)
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per Common Share—Basic
|
$
|
(0.88
|
)
|
|
$
|
0.41
|
|
|
$
|
0.77
|
|
|
$
|
(0.92
|
)
|
Net income (loss) per Common Share—Diluted
|
$
|
(0.88
|
)
|
|
$
|
0.41
|
|
|
$
|
0.77
|
|
|
$
|
(0.92
|
)
|
|
Quarter Ended
|
||||||||||||||
|
March 31, 2015
|
|
June 30, 2015
|
|
September 30, 2015
|
|
December 31, 2015
|
||||||||
Net Interest Income:
|
|
|
|
|
|
|
|
||||||||
Interest income
|
$
|
40,806
|
|
|
$
|
41,029
|
|
|
$
|
35,821
|
|
|
$
|
35,048
|
|
Interest expense
|
6,402
|
|
|
6,577
|
|
|
6,981
|
|
|
7,645
|
|
||||
Net Interest Income
|
34,404
|
|
|
34,452
|
|
|
28,840
|
|
|
27,403
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other Income (Loss):
|
|
|
|
|
|
|
|
||||||||
Realized gain (loss) on sale of investments, net
|
7,468
|
|
|
4,281
|
|
|
(2,482
|
)
|
|
(988
|
)
|
||||
Other than temporary impairment
|
(4,651
|
)
|
|
(4,316
|
)
|
|
(5,917
|
)
|
|
(4,907
|
)
|
||||
Unrealized gain (loss), net
|
28,410
|
|
|
(42,849
|
)
|
|
24,723
|
|
|
(44,295
|
)
|
||||
Gain (loss) on derivative instruments, net
|
(48,302
|
)
|
|
13,154
|
|
|
(41,363
|
)
|
|
7,616
|
|
||||
Other, net
|
2,384
|
|
|
(611
|
)
|
|
(29
|
)
|
|
574
|
|
||||
Other Income (Loss)
|
(14,691
|
)
|
|
(30,341
|
)
|
|
(25,068
|
)
|
|
(42,000
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses:
|
|
|
|
|
|
|
|
||||||||
Management fee to affiliate
|
2,693
|
|
|
2,679
|
|
|
2,761
|
|
|
2,741
|
|
||||
Other operating expenses
|
413
|
|
|
260
|
|
|
799
|
|
|
542
|
|
||||
General and administrative:
|
|
|
|
|
|
|
|
||||||||
Compensation expense
|
973
|
|
|
1,176
|
|
|
857
|
|
|
756
|
|
||||
Professional fees
|
1,135
|
|
|
1,244
|
|
|
882
|
|
|
1,107
|
|
||||
Other general and administrative expenses
|
353
|
|
|
445
|
|
|
325
|
|
|
342
|
|
||||
Total general and administrative expenses
|
2,461
|
|
|
2,865
|
|
|
2,064
|
|
|
2,205
|
|
||||
Total Expenses
|
5,567
|
|
|
5,804
|
|
|
5,624
|
|
|
5,488
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income taxes
|
14,146
|
|
|
(1,693
|
)
|
|
(1,852
|
)
|
|
(20,085
|
)
|
||||
Income tax provision (benefit)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net income (loss)
|
$
|
14,146
|
|
|
$
|
(1,693
|
)
|
|
$
|
(1,852
|
)
|
|
$
|
(20,085
|
)
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per Common Share—Basic
|
$
|
0.34
|
|
|
$
|
(0.05
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.49
|
)
|
Net income (loss) per Common Share—Diluted
|
$
|
0.34
|
|
|
$
|
(0.05
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.49
|
)
|
$ in thousands
Asset Type
|
|
Description
|
|
Number of
Loans
|
|
Interest
Rate
|
|
Maturity
Date
|
|
Periodic Payment Terms
(1)
|
|
Prior
Liens
|
|
Face
Amount of
Mortgages
|
|
Carrying
Amount of
Mortgages
|
|
Principal
Amount of
Loans Subject to
Delinquent
Principal or
Interest
|
||||||||
Adjustable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $0 - $249,999
|
|
118
|
|
Hybrid ARM 3.9% to 5.8%
|
|
9/1/2041 to 7/1/2045
|
|
P&I
|
|
$
|
—
|
|
|
$
|
15,962
|
|
|
$
|
16,343
|
|
|
$
|
—
|
|
Adjustable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $250,000 - $499,999
|
|
218
|
|
Hybrid ARM 3.9% to 5.9%
|
|
12/1/2041 to 9/1/2046
|
|
P&I
|
|
—
|
|
|
69,664
|
|
|
71,395
|
|
|
—
|
|
||||
Adjustable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $500,000 - $749,999
|
|
52
|
|
Hybrid ARM 3.9% to 5.6%
|
|
2/1/2042 to 9/1/2046
|
|
P&I
|
|
—
|
|
|
28,183
|
|
|
28,791
|
|
|
—
|
|
||||
Adjustable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $750,000 - $999,999
|
|
24
|
|
Hybrid ARM 3.9% to 5.0%
|
|
9/1/2042 to 8/1/2046
|
|
P&I
|
|
—
|
|
|
18,813
|
|
|
19,135
|
|
|
—
|
|
||||
Adjustable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $1,000,000 - $1,249,999
|
|
17
|
|
Hybrid ARM 3.9% to 5.9%
|
|
5/1/2043 to 7/1/2046
|
|
P&I
|
|
—
|
|
|
17,285
|
|
|
17,728
|
|
|
—
|
|
||||
Adjustable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $1,250,000 - $1,499,999
|
|
6
|
|
Hybrid ARM 3.9% to 5.2%
|
|
12/1/2041 to 8/1/2043
|
|
P&I
|
|
—
|
|
|
7,841
|
|
|
7,952
|
|
|
—
|
|
||||
Adjustable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $1,500,000 and above
|
|
9
|
|
Hybrid ARM 3.9% to 5.0%
|
|
2/1/2042 to 7/1/2046
|
|
P&I
|
|
—
|
|
|
16,358
|
|
|
16,773
|
|
|
—
|
|
||||
Variable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $0 - $249,999
|
|
7
|
|
Variable 4.2% to 4.4%
|
|
2/1/2044 to 6/1/2044
|
|
P&I
|
|
—
|
|
|
1,221
|
|
|
1,246
|
|
|
—
|
|
||||
Variable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $250,000 - $499,999
|
|
8
|
|
Variable 4.2% to 4.3%
|
|
3/1/2044 to 6/1/2044
|
|
P&I
|
|
—
|
|
|
2,877
|
|
|
2,937
|
|
|
—
|
|
||||
Variable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $500,000 - $749,999
|
|
2
|
|
Variable 4.2% to 4.3%
|
|
4/1/2044 to 4/1/2044
|
|
P&I
|
|
—
|
|
|
1,012
|
|
|
1,034
|
|
|
—
|
|
||||
Variable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $1,250,000 - $1,499,999
|
|
3
|
|
Variable 4.3% to 4.4%
|
|
2/1/2044 to 5/1/2044
|
|
P&I
|
|
—
|
|
|
2,695
|
|
|
2,741
|
|
|
—
|
|
||||
Variable Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $1,500,000 and above
|
|
1
|
|
Variable 4.2%
|
|
4/1/2044
|
|
P&I
|
|
—
|
|
|
1,427
|
|
|
1,448
|
|
|
—
|
|
||||
Fixed Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $0 - $249,999
|
|
3
|
|
Fixed 4.9% to 6.8%
|
|
9/1/2026 to 7/1/2041
|
|
P&I
|
|
—
|
|
|
351
|
|
|
366
|
|
|
—
|
|
$ in thousands
Asset Type
|
|
Description
|
|
Number of
Loans
|
|
Interest
Rate
|
|
Maturity
Date
|
|
Periodic Payment Terms
(1)
|
|
Prior
Liens
|
|
Face
Amount of
Mortgages
|
|
Carrying
Amount of
Mortgages
|
|
Principal
Amount of
Loans Subject to
Delinquent
Principal or
Interest
|
||||||||
Fixed Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $250,000 - $499,999
|
|
2
|
|
Fixed 5.7% to 5.9%
|
|
9/1/2026 to 11/1/2041
|
|
P&I
|
|
—
|
|
|
403
|
|
|
418
|
|
|
—
|
|
||||
Fixed Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $500,000 - $749,999
|
|
2
|
|
Fixed 5.4% to 5.8%
|
|
8/1/2034 to 11/1/2034
|
|
P&I
|
|
—
|
|
|
881
|
|
|
911
|
|
|
—
|
|
||||
Fixed Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $1,000,000 - $1,249,999
|
|
1
|
|
Fixed 6.3%
|
|
4/1/2040
|
|
P&I
|
|
—
|
|
|
990
|
|
|
1,032
|
|
|
—
|
|
||||
Fixed Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $1,250,000 - $1,499,999
|
|
1
|
|
Fixed 6.3%
|
|
2/1/2036
|
|
P&I
|
|
—
|
|
|
1,042
|
|
|
1,092
|
|
|
—
|
|
||||
Fixed Rate Residential Mortgage Loan Held in Securitization Trusts
|
|
Original Loan Balance $1,500,000 and above
|
|
1
|
|
Fixed 6.5%
|
|
11/1/2036
|
|
P&I
|
|
—
|
|
|
760
|
|
|
794
|
|
|
—
|
|
||||
Commercial Mezzanine Loan Held in Securitization Trust
|
|
Original Loan Balance $25,000,000
|
|
1
|
|
Fixed 9.0%
|
|
7/6/2020
|
|
P&I
(2)
|
|
—
|
|
|
25,000
|
|
|
24,225
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
212,765
|
|
|
$
|
216,361
|
|
|
$
|
—
|
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
Beginning balance
|
|
$
|
243,538
|
|
|
$
|
7,220
|
|
|
$
|
—
|
|
Additions during period:
|
|
|
|
|
|
|
|
|
|
|||
New mortgage loans
|
|
29,399
|
|
|
262,949
|
|
|
7,161
|
|
|||
Unrealized gains
|
|
1,187
|
|
|
3,631
|
|
|
94
|
|
|||
Deductions during period:
|
|
|
|
|
|
|
|
|
|
|||
Collections of principal
|
|
53,714
|
|
|
29,105
|
|
|
9
|
|
|||
Amortization of premium and (discounts)
|
|
2,044
|
|
|
1,074
|
|
|
25
|
|
|||
Unrealized losses
|
|
2,005
|
|
|
83
|
|
|
1
|
|
|||
Balance at end of period
|
|
$
|
216,361
|
|
|
$
|
243,538
|
|
|
$
|
7,220
|
|
•
|
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
•
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and
|
•
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company's assets that could have a material effect on the financial statements.
|
Exhibit No.
|
Description
|
|
3.1*
|
|
Amended and restated certificate of incorporation of Western Asset Mortgage Capital Corporation, incorporated by reference to Exhibit 3.1 to Amendment No. 10 Form S-11 (Registration Statement No. 333-159962), filed May 8, 2012
|
3.3*
|
|
Amendment to the Amended and restated certificate of incorporation of Western Asset Mortgage Capital Corporation, dated June 3, 2016.
|
4.1*
|
|
Specimen Common Stock Certificate of Western Asset Mortgage Capital Corporation, incorporated by reference to Exhibit 4.1 to Amendment No. 10 Form S-11 (Registration Statement No. 333-159962), filed May 8, 2012
|
10.1*
|
|
Amendment to the Management Agreement between Western Asset Mortgage Capital Corporation and Western Asset Management Company, dated August 3, 2016, incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q, filed August 5, 2016.
|
10.2*
|
|
Form of Warrant, incorporated by reference to Exhibit 10.2 to Amendment No. 9 Form S-11 (Registration Statement No. 333-159962), filed April 30, 2012.
|
10.3*
|
|
Management Agreement, dated May 9, 2012, between Western Asset Mortgage Capital Corporation and Western Asset Management Company, incorporated by reference to Exhibit 10.4 to the Quarterly Report on Form 10-Q, filed August 14, 2012.
|
10.4*
|
|
Registration Rights Agreement, dated May 15, 2012, among Western Asset Mortgage Capital Corporation, Western Asset Management Company and certain individual holders named therein, incorporated by reference to Exhibit 10.5 to the Quarterly Report on Form 10-Q, filed August 14, 2012.
|
10.5*
|
|
Western Asset Mortgage Capital Corporation Equity Plan, incorporated by reference to Exhibit 10.5 to Amendment No. 9 Form S-11 (Registration Statement No. 333-159962), filed April 30, 2012.
|
10.6*
|
|
Western Asset Mortgage Capital Corporation Manager Equity Plan, incorporated by reference to Exhibit 10.6 to Amendment No. 9 Form S-11 (Registration Statement No. 333-159962), filed April 30, 2012.
|
10.7*
|
|
Form of Indemnification Agreement between Western Asset Mortgage Capital Corporation and a director, incorporated by reference to Exhibit 10.7 to Amendment No. 9 Form S-11 (Registration Statement No. 333-159962), filed April 30, 2012.
|
10.8*
|
|
Restricted Stock Award Agreement, dated May 15, 2012, for Western Asset Management Company, incorporated by reference to Exhibit 10.9 to the Quarterly Report on Form 10-Q, filed August 14, 2012.
|
10.9*
|
|
Form of Restricted Stock Award Agreement for independent directors, incorporated by reference to Exhibit 10.2 to the Form S-8 dated May 15, 2012 (File No. 1-35543).
|
23.1
|
|
Consent of Independent Registered Public Accounting Firm
|
31.1
|
|
Rule 13a-14(a) / 15d-14(a) Certification of Chief Executive Officer.
|
31.2
|
|
Rule 13a-14(a) / 15d-14(a) Certification of Interim Chief Financial Officer.
|
32.1
|
|
Section 1350 Certifications of Chief Executive Officer and Interim Chief Financial Officer
|
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
|
|
|
|
|
|
|
|
|
WESTERN ASSET MORTGAGE CAPITAL CORPORATION
|
||
|
|
By:
|
|
/s/ Jennifer W. Murphy
Jennifer W. Murphy
President, Chief Executive Officer and Director
|
|
|
March 7, 2017
|
|
|
|
|
|
|
|
By:
|
|
/s/ Jennifer W. Murphy
Jennifer W. Murphy
President, Chief Executive Officer and Director (Principal Executive Officer)
|
|
|
March 7, 2017
|
||
|
|
By:
|
|
/s/ LISA MEYER
Lisa Meyer
Chief Financial Officer & Treasurer (Principal Financial and Accounting Officer)
|
|
|
March 7, 2017
|
||
|
|
By:
|
|
/s/ JAMES W. HIRSCHMANN III
James W. Hirschmann III
Director
|
|
|
March 7, 2017
|
||
|
|
By:
|
|
/s/ EDWARD D. FOX JR.
Edward D. Fox Jr.
Director
|
|
|
March 7, 2017
|
||
|
|
By:
|
|
/s/ RICHARD ROLL
Richard Roll
Director
|
|
|
March 7, 2017
|
||
|
|
By:
|
|
/s/ M. CHRISTIAN MITCHELL
M. Christian Mitchell
Director
|
|
|
March 7, 2017
|
||
|
|
By:
|
|
/s/ RANJIT M. KRIPALANI
Ranjit M. Kripalani
Director
|
|
|
March 7, 2017
|
(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, if any, 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
|
(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.
|
By:
|
|
/s/ Jennifer W. Murphy
|
||
|
|
Name:
|
|
Jennifer W. Murphy
|
|
|
Title:
|
|
President, Chief Executive Officer and Director
|
(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, if any, 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
|
(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.
|
By:
|
|
/s/ LISA MEYER
|
||
|
|
Name:
|
|
Lisa Meyer
|
|
|
Title:
|
|
Chief Financial Officer & Treasurer
|
Date:
|
March 7, 2017
|
|
By:
|
|
/s/ Jennifer W. Murphy
|
||
|
|
|
|
|
Name:
|
|
Jennifer W. Murphy
|
|
|
|
|
|
Title:
|
|
President and Chief Executive Officer
|
Date:
|
March 7, 2017
|
|
By:
|
|
/s/ LISA MEYER
|
||
|
|
|
|
|
Name:
|
|
Lisa Meyer
|
|
|
|
|
|
Title:
|
|
Chief Financial Officer & Treasurer
|