Invesco Mortgage Capital Inc
For the period ended Dec 31, 2024. Filed Feb 20, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 20, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
Note 1 –Organization and Business Operations
Invesco Mortgage Capital Inc. (the “Company” or “we”) is a Maryland corporation primarily focused on investing in, financing and managing mortgage-backed securities (“MBS”) and other mortgage-related assets.
As of December 31, 2024, we were invested in:
residential mortgage-backed securities (“RMBS”) that are guaranteed by a U.S. government agency such as the Government National Mortgage Association (“Ginnie Mae”), or a federally chartered corporation such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”) (collectively “Agency RMBS”);
commercial mortgage-backed securities (“CMBS”) that are guaranteed by a U.S. government agency such as Ginnie Mae or a federally chartered corporation such as Fannie Mae or Freddie Mac (collectively "Agency CMBS");
CMBS that are not guaranteed by a U.S. government agency or a federally chartered corporation (“non-Agency CMBS”); and
RMBS that are not guaranteed by a U.S. government agency or a federally chartered corporation (“non-Agency RMBS”).
During the periods presented in these consolidated financial statements, we also invested in a commercial mortgage loan, U.S. Treasury securities and real estate-related financing arrangements in the form of unconsolidated ventures.
We conduct our business through IAS Operating Partnership L.P. (the “Operating Partnership”) and haveone operating segment. We are externally managed and advised by Invesco Advisers, Inc. (our “Manager”), a registered investment adviser and an indirect, wholly-owned subsidiary of Invesco Ltd. (“Invesco”), a leading independent global investment management firm.
We elected to be taxed as a real estate investment trust (“REIT”) for U.S. federal income tax purposes under the provisions of the Internal Revenue Code of 1986. To maintain our REIT qualification, we are generally required to distribute at least 90% of our REIT taxable income to our stockholders annually. We operate our business in a manner that permits our exclusion from the “Investment Company” definition under the Investment Company Act of 1940, as amended (the “1940 Act”).
Note 2 –Summary of Significant Accounting Policies
Basis of Presentation and Consolidation
Common share amounts prior to June 3, 2022 have been adjusted on a retroactive basis to reflect our one-for-ten reverse stock split, which was effected following the close of business on June 3, 2022.
Our consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and consolidate the financial statements of the Company and its controlled subsidiaries. All significant intercompany transactions, balances, revenues and expenses are eliminated upon consolidation. Certain reclassifications have been made to prior period amounts to conform to the current period presentation.
In the opinion of management, the consolidated financial statements reflect all adjustments, consisting of normal recurring accruals, which are necessary for a fair statement of our financial condition and results of operations for the periods presented.
Use of Estimates
The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in our consolidated financial statements and accompanying notes. Examples of estimates include, but are not limited to, estimates of the fair values of financial instruments, interest income on mortgage-backed securities and allowances for credit losses. Actual results may differ from those estimates.
Translation of Foreign Currencies
The functional currency of the Company and its subsidiaries is U.S. dollars. Transactions in foreign currencies are recorded at the rates of exchange prevailing on the date of the transactions. At each balance sheet date, monetary assets and liabilities that are denominated in foreign currencies are remeasured at the rates prevailing at the balance sheet date. Gains and losses arising on revaluation are included in other investment income (loss), net on the consolidated statements of operations.
Our reporting currency is U.S. dollars. We previously had an investment in an unconsolidated venture whose functional currency was the Euro. Upon consolidation, the assets and liabilities of our investment in an unconsolidated venture were translated to U.S. dollars using the period-end exchange rates. Equity accounts were translated at historical rates, except for the change in retained earnings during the year, which were the result of the income statement translation process. Revenue and expense accounts were translated using the weighted average exchange rate during the period. The cumulative translation adjustments associated with the investment in the unconsolidated venture were originally recorded in accumulated other comprehensive income (loss), a component of consolidated stockholders’ equity and reclassified to the consolidated statement of operations in the first quarter of 2023.
We have historically hedged foreign currency exposure with derivative financial instruments. Refer to Note 7 - “Derivatives and Hedging Activities” for further information.
Fair Value Measurements
As described in Note 9 - “Fair Value of Financial Instruments,” we evaluate the source used to fair value our assets and liabilities and make a determination on its categorization within the fair value hierarchy. If the price of an instrument is readily available, meaning that it is a quoted price in an active market for identical assets, the instrument is classified as a level 1 measurement. If the price of an instrument is obtained from quoted prices in inactive markets for similar instruments, or whose values are model-derived but the inputs are observable either directly or indirectly, the instrument is classified as a level 2 measurement. If the inputs appear to be not observable, and reflect judgment about assumptions used to value the instrument, the instrument would be classified as a level 3 measurement. Transfers between levels, if any, are determined at the end of the reporting period.
We report our MBS and derivative assets and liabilities at fair value as determined by an independent pricing service. We generally obtain one price per instrument from our primary pricing service. If the primary pricing service cannot provide a price, we will seek a value from other pricing services.
The pricing service uses two types of valuation approaches to determine the valuation of our various mortgage-backed securities: a market approach, which uses observable prices and other relevant information that is generated by market transactions involving identical or comparable assets or liabilities; and an income approach, which uses valuation techniques to convert future amounts to a single, discounted present value amount. In instances where sufficient market activity may not exist, the pricing service may utilize proprietary valuation models that may consider market transactions in comparable securities and the various relationships between securities in determining fair value and/or market characteristics to estimate relevant cash flows, which are then discounted to calculate the fair values. Observable inputs may include a combination of benchmark yields, executed trades, broker/dealer quotes, issuer spreads, bids, offers and benchmark securities. In addition, the valuation models utilized by pricing services may consider additional pool level information such as prepayment speeds, default frequencies and default severities, if applicable. We and the pricing service continuously monitor market indicators and economic events to determine whether they may have an impact on our valuations. Our MBS are classified as Level 2 measurements in the fair value hierarchy.
Our futures contracts are valued based on exchange pricing for identical instruments and classified as Level 1 measurements in the fair value hierarchy. Interest rate swaps are valued using the daily settlement price, or fair value, determined by the clearing exchange based on a pricing model that references observable market data, including current benchmark rates and the forward yield curve. The valuation methodology for TBAs is similar to that of our Agency RMBS. Our interest rate swaps and TBAs are classified as Level 2 measurements in the fair value hierarchy.
Overrides of prices from pricing services are rare in the current market environment for the assets we hold. Examples of instances that would cause an override include if we recently traded the same security or there is an indication of market activity that would cause the pricing service price to no longer be indicative of fair value. In the rare instance where a price is adjusted, we have a control process to monitor the reason for such adjustment.
To gain comfort that pricing service prices are representative of current market information, we compare the transaction prices of security purchases and sales to the valuation levels provided by the pricing services. Price differences exceeding pre-defined tolerance levels are identified and investigated and may be challenged. Trends are monitored over time and if there are indications that the valuations are not comparable to market activity, the pricing services are asked to provide detailed information regarding their methodology and inputs. Transparency tools are also available from the pricing services which help us understand data points and/or market inputs used for pricing securities.
We also review daily price movements for interest rate swaps, futures contracts, currency forward contracts and TBAs. Price movements exceeding pre-defined tolerance levels are investigated using an alternate price from another pricing service as well as available market information. Based on our findings, the primary pricing service may be challenged, or in rare cases, overridden with an alternate pricing source.
In addition, we perform due diligence procedures on all pricing services on at least an annual basis. A questionnaire is sent to pricing services which requests information such as changes in methodologies, business recovery preparedness, internal controls and confirmation that evaluations are generated based on market data.
An independent pricing service valued our commercial loan investment using a discounted cash flow analysis. The yield used in the discounted cash flow analysis was determined by comparing the features of the loan to the interest rates and terms required by lenders in the new loan origination market for similar loans and the yield required by investors acquiring mezzanine loans in the secondary market as well as a comparison of current market and collateral conditions to those present at origination.
Mortgage-Backed Securities
We record our purchases of MBS on the trade date and report these securities at fair value as described above in the Fair Value Measurements section of this Note 2 to our consolidated financial statements. Approximately $5.4 billion or 99.7% of our MBS are accounted for under the fair value option as of December 31, 2024 (December 31, 2023: $5.0 billion or 99.7%). Under the fair value option, we recognize changes in fair value in our consolidated statements of operations as unrealized gains and losses. In our view, this election more appropriately reflects the results of our operations because fair value changes are accounted for in the same manner as fair value changes in our economic hedging instruments. We elected the fair value option for all MBS purchased on or after September 1, 2016 and all RMBS interest-only securities.
We classify the remaining balance of our MBS as available-for-sale ($15.0 million or 0.3% as of December 31, 2024; $15.7 million or 0.3% as of December 31, 2023). Unrealized gains or losses on available-for-sale securities are recorded in accumulated other comprehensive income, a separate component of stockholders' equity, until sale or disposition of the investment. Upon sale or disposition, the cumulative gain or loss previously reported in stockholders' equity is recognized in income. Realized gains and losses from sales of MBS are determined based upon the specific identification method.
Our interest income recognition policies for MBS is described below in the Interest Income Recognition section of this Note 2 to our consolidated financial statements.
Allowances for Credit Losses on Available-for-Sale Securities
For non-Agency RMBS and non-Agency CMBS that are classified as available-for-sale, we use a discounted cash flow method to estimate and recognize an allowance for credit losses. We calculate the allowance for credit losses as the difference between the investment's amortized cost basis and expected cash flows discounted at the effective interest rate used to recognize interest income on the investment. In developing an expectation of credit losses, we use internal models that analyze the loans underlying each investment and evaluate factors including, but not limited to, delinquency status, loan-to-value ratios, borrower credit scores, occupancy status and geographic concentration. We place reliance on these internal models in determining credit quality.
We record an allowance for credit losses as a contra-asset on the consolidated balance sheets and a provision for credit losses in the consolidated statements of operations. Credit losses are accreted into earnings over time at the effective interest rate used to recognize interest income. Subsequent favorable or adverse changes in the amount of expected credit losses are recognized immediately in earnings. If the allowance for credit losses has been reduced to zero, we reflect the remaining favorable changes as a prospective adjustment to the effective interest rate of the investment. The allowance for credit losses is limited to the amount by which the investment’s amortized cost exceeds fair value. When the allowance for credit losses is limited, the effective interest rate used to recognize interest income and accrete credit losses is prospectively adjusted. We do not record an allowance for credit losses when an investment’s fair value exceeds its amortized cost. Recoveries of amounts previously written off relating to improvements in cash flows are recognized in earnings when received. We record provisions for credit losses, reductions in provisions for credit losses, accretion of credit losses, and recoveries of amounts previously written off within (increase) decrease in provision for credit losses in our consolidated statements of operations.
When we determine that we intend to sell, or more likely than not will be required to sell, an available-for-sale security in an unrealized loss position before we recover its amortized cost, we write off any allowance for credit losses and write down the investment’s amortized cost to its fair value. We record the write off of the allowance for credit losses within (increase) decrease in provision for credit losses on our consolidated statements of operations and write down of the available-for-sale security within gain (loss) on investments, net in our consolidated statements of operations.
We present accrued interest receivable separately from our investment portfolio on our consolidated balance sheets. We do not estimate an allowance for credit losses on accrued interest receivable because we write off accrued interest receivable as a reduction to interest income if it is not received when due.
U.S. Treasury Securities
U.S. Treasury securities are classified as trading securities and reported at fair value on our consolidated balance sheets. Purchases of U.S. Treasury Securities are recorded on the trade date. Changes in the fair value of U.S. Treasury securities are recognized within gain (loss) on investments, net in our consolidated statements of operations.
Commercial Loan Held-For-Investment
We reported our commercial loan investment at fair value as described in the Fair Value Measurements section of this Note 2 to the consolidated financial statements. We recorded changes in fair value within gain (loss) on investments, net in our consolidated statements of operations.
Interest Income Recognition
Mortgage-Backed Securities
Interest income on MBS is accrued based on the outstanding principal or notional balance of the securities and their contractual terms. Premiums or discounts are amortized or accreted into interest income over the life of the investment using the effective interest method.
Interest income on our MBS where we may not recover substantially all of our initial investment is based on estimated future cash flows. We estimate future expected cash flows at the time of purchase and determine the effective interest rate based on these estimated cash flows and our purchase price. Over the life of the investments, we update these estimated future cash flows and compute a revised yield based on the current amortized cost of the investment, unless those changes are reflected in an allowance for credit losses. In situations where an allowance for credit losses is limited by the fair value of the investment, we compute the yield as the rate that equates expected future cash flows to the current fair value of the investment. In estimating these future cash flows, there are a number of assumptions that are subject to uncertainties and contingencies, including but not limited to the rate and timing of principal payments (prepayments, repurchases, defaults and liquidations), the pass through or coupon rate, and interest rate fluctuations. These uncertainties and contingencies are difficult to predict and are subject to future events that may impact our estimate and our interest income. Changes in our original or most recent cash flow projections may result in a prospective change in interest income recognized on these securities, or the amortized cost of these securities, including write-offs of amortized cost when certain amounts are deemed uncollectible. For non-Agency RMBS not of high credit quality, when actual cash flows vary from expected cash flows, the difference is recorded as an adjustment to the amortized cost of the security, unless those changes are reflected in an allowance for credit losses, and the security's yield is revised prospectively.
For Agency RMBS and Agency CMBS that cannot be prepaid in such a way that we would not recover substantially all of our initial investment, interest income recognition is based on contractual cash flows. We do not estimate prepayments in applying the effective interest method.
Commercial Loans
We recognized interest income from commercial loans when earned and deemed collectible, or until a loan became past due based on the terms of the loan agreement.
U.S. Treasury Securities
Coupon interest income on U.S. Treasury securities is accrued based on the outstanding principal balance of the securities and their contractual terms. Interest income on U.S. Treasury securities is recognized within mortgage-backed and other securities interest income on our consolidated statements of operations.
Cash and Cash Equivalents
We consider all highly liquid investments that have original or remaining maturity dates of three months or less when purchased to be cash equivalents. At December 31, 2024, we had cash and cash equivalents in excess of the FDIC deposit insurance limit of $250,000 per institution. We mitigate our risk of loss by actively monitoring our counterparties.
Restricted Cash
Restricted cash represents cash posted with counterparties as collateral for various derivative instruments. Cash posted with counterparties as collateral is not available for general corporate purposes.
Due from Counterparties / Collateral Held Payable
Due from counterparties represents cash posted with our counterparties as collateral for our derivatives and repurchase agreements. Collateral held payable represents cash posted with us by counterparties as collateral under our derivatives and repurchase agreements. If we receive collateral other than cash from our counterparties, such assets are not included in our consolidated balance sheets. If we either sell such assets or pledge the assets as collateral under a repurchase agreement, the cash received and the corresponding liability is reflected on the consolidated balance sheets.
Investment Related Receivable / Investment Related Payable
Investment related receivable consists of receivables for mortgage-backed securities that we have sold but have not settled with the buyer and accrued interest and principal paydowns on mortgage-backed securities. Investment related payable consists of liabilities for mortgage-backed securities that we have purchased but have not settled with the seller.
Investments in Unconsolidated Ventures
Our non-controlling investments in unconsolidated ventures were included in other assets in our consolidated balance sheets and accounted for under the equity method. Capital contributions, distributions, profits and losses of the entities were allocated in accordance with the terms of the entities’ operating agreements. Such allocations may differ from the stated percentage interests, if any, as a result of preferred returns and allocation formulas as described in the entities' operating agreements.
We have financed our purchases of mortgage-backed securities primarily through the use of repurchase agreements. Repurchase agreements are treated as collateralized financing transactions and are carried at their contractual amounts, including accrued interest, as specified in the respective agreements.
We record the mortgage-backed securities and the related repurchase agreement financing on a gross basis in our consolidated balance sheets, and the corresponding interest income and interest expense on a gross basis in our consolidated statements of operations.
Dividends Payable
Dividends payable represent dividends declared at the balance sheet date that are payable to common stockholders and preferred stockholders.
Earnings (Loss) per Share
We calculate basic earnings (loss) per share by dividing net income (loss) attributable to common stockholders for the period by the weighted-average number of shares of our common stock outstanding for that period. Diluted earnings per share takes into account the effect of dilutive instruments, such as unvested restricted stock awards, and uses the average share price for the period in determining the number of incremental shares that are to be added to the weighted-average number of shares outstanding.
Share-Based Compensation
Under the terms of our amended and restated 2009 Equity Incentive Plan (the “Incentive Plan”), our independent directors are eligible to receive stock awards as part of their compensation for serving as directors, In addition, we may compensate the officers and employees of our Manager and its affiliates under the Incentive Plan under the terms of our management agreement.
Share-based compensation arrangements may include share options, restricted and non-restricted share awards, performance-based awards and share appreciation rights. Compensation related to stock awards is recognized in the consolidated financial statements based on the fair value of the equity or liability instruments issued on the date of grant.
Underwriting Commissions and Offering Costs
Underwriting commissions and direct costs incurred in connection with our common and preferred stock offerings are recorded as a reduction of additional paid in capital and preferred stock, respectively.
Comprehensive Income
Our comprehensive income consists of net income, as presented in the consolidated statements of operations, adjusted for unrealized gains and losses on MBS purchased before September 1, 2016, reclassification of unrealized losses on available-for-sale securities to (increase) decrease in provision for credit losses; reclassification of amortization of net deferred gains and losses on de-designated interest rate swaps to repurchase agreements interest expense and currency translation adjustments on an investment in an unconsolidated venture. Unrealized gains and losses on our MBS purchased before September 1, 2016 are reclassified into net income upon their sale.
Accounting for Derivative Financial Instruments
We record all derivatives on our consolidated balance sheets at fair value. At the inception of a derivative contract, we determine whether the instrument will be part of a qualifying hedge accounting relationship or whether we will account for the contract as a trading instrument. We have elected not to apply hedge accounting to all new derivative contracts entered into after January 1, 2014. Changes in the fair value of our derivatives are recorded in gain (loss) on derivative instruments, net in our consolidated statements of operations. Net interest paid or received under our interest rate swaps is also recognized in gain (loss) on derivative instruments, net in our consolidated statements of operations. Cash receipts or payments that are attributed to contractual interest earned or incurred on interest rate swaps are classified as cash flows from operating activities in our consolidated statements of cash flows. All other cash flows from derivatives are generally recorded as investing cash flows in our consolidated statements of cash flows.
Before 2014, we applied hedge accounting to our interest rate swap agreements. Effective December 31, 2013, we voluntarily discontinued hedge accounting for our interest rate swap agreements by de-designating the interest rate swaps as cash flow hedges. Amounts recorded in accumulated other comprehensive income (loss) (“AOCI”) before we discontinued cash flow hedge accounting for our interest rate swaps were reclassified to interest expense on repurchase agreements on the consolidated statements of operations as interest was accrued and paid on the related repurchase agreements over the remaining original life of the interest rate swap agreements.
We evaluate the terms and conditions of our holdings of futures contracts, currency forward contracts and TBAs to determine if an instrument has the characteristics of an investment or should be considered a derivative under U.S. GAAP. Accordingly, futures contracts, currency forward contracts and TBAs having the characteristics of derivatives are accounted for at fair value with such changes recognized in gain (loss) on derivative instruments, net in the consolidated statements of operations. The fair value of these futures contracts, currency forward contracts and TBAs is included in derivative assets or derivative liabilities on the consolidated balance sheets.
Income Taxes
We elected to be taxed as a REIT commencing with our taxable year ended December 31, 2009. Accordingly, we will generally not be subject to U.S. federal and applicable state and local corporate income tax to the extent that we make qualifying distributions to our stockholders, and provided we satisfy on a continuing basis, through actual investment and operating results, the REIT requirements including certain asset, income, distribution and stock ownership tests. If we fail to qualify as a REIT and do not qualify for certain statutory relief provisions, we will be subject to U.S. federal, state and local income taxes and may be precluded from qualifying as a REIT for the four taxable years following the year in which we lost our REIT qualification. Accordingly, our failure to qualify as a REIT could have a material adverse impact on our results of operations and amounts available for distribution to stockholders.
Our dividends paid deduction for qualifying dividends to our stockholders is computed using our REIT taxable income as opposed to net income reported on the consolidated financial statements. REIT taxable income will generally differ from net income because the determination of REIT taxable income is based on tax regulations and not financial accounting principles.
We have elected to treatone of our subsidiaries as a taxable REIT subsidiary (“TRS”). In general, a TRS may hold assets and engage in activities that we cannot hold or engage in directly and generally may engage in any real estate or non-real estate-related business. A TRS is subject to U.S. federal, state and local corporate income taxes. Our TRS did not generate material taxable income for the years ended December 31, 2024, 2023 and 2022.
We do not have any accruals for uncertain tax positions. We would recognize interest and penalties related to uncertain tax positions, if any, as income tax expense, which would be included in general and administrative expenses.
Accounting Pronouncements Recently Adopted
In November 2023, the Financial Accounting Standards Board issued an accounting standards update intended to improve reportable segment disclosure requirements on an annual and interim basis. The amendments require, among other items, enhanced disclosures around significant segment expenses regularly provided to the chief operating decision maker
(“CODM”), as well as the CODM's title and position. Additionally, the amendments expand the scope of all segment reporting disclosure requirements to include those entities with only a single operating segment, such as us. Refer to Note 13 “Segment Information” for our segment disclosures.
Recently Issued Accounting Pronouncements
In November 2024, the Financial Accounting Standards Board issued an accounting standard requiring public business entities to disclose disaggregated information about certain income statement line items. Public business entities are required to disclose purchases of inventory, employee compensation, depreciation, intangible asset amortization and depletion for each income statement line item that contains those expenses. Specified expenses, gains or losses that are already disclosed under existing U.S. GAAP are required to be included in the disaggregated income statement expense line item disclosures, and any remaining amounts need to be described qualitatively. Separate disclosures of total selling expenses and an entity’s definition of those expenses are also required. The guidance does not change what an entity presents on the face of its income statement.
We are required to implement the new standard prospectively in our consolidated financial statements for the year ended December 31, 2027 and for interim periods thereafter. We may implement the new standard retrospectively, and early adoption is permitted. We are currently evaluating the impact of the new standard.
Note 3 –Mortgage-Backed Securities
The following tables summarize our MBS portfolio by asset type at December 31, 2024 and 2023.
| $ in thousands | Principal/ NotionalBalance | UnamortizedPremium(Discount) | AmortizedCost | Allowance for Credit Losses | UnrealizedGain/(Loss), net | FairValue | Period-endWeightedAverageYield (1) |
|---|---|---|---|---|---|---|---|
| Agency RMBS: | |||||||
| 30 year fixed-rate pass-through | 4,626,174 | (87,357) | 4,538,817 | — | 2,708 | 4,541,525 | 5.50% |
| Agency-CMO (2) | 529,137 | (461,674) | 67,463 | — | 3,313 | 70,776 | 9.20% |
| Agency CMBS | 845,736 | (5,830) | 839,906 | — | (23,759) | 816,147 | 4.59% |
| Non-Agency CMBS | 11,000 | — | 11,000 | (654) | (510) | 9,836 | 8.91% |
| Non-Agency RMBS (3)(4)(5) | 248,957 | (242,334) | 6,623 | — | 601 | 7,224 | 11.13% |
| Total | 6,261,004 | (797,195) | 5,463,809 | (654) | (17,647) | 5,445,508 | 5.42% |
(1)Period-end weighted average yield is based on amortized cost as of December 31, 2024 and incorporates future prepayment and loss assumptions when appropriate. Total represents period-end weighted average yield of all mortgage-backed securities.
(2)All Agency collateralized mortgage obligations (“Agency-CMO”) are interest-only securities (“Agency IO”).
(3)Non-Agency RMBS is 66.4% fixed rate,33.0% variable rate and 0.6% floating rate based on fair value. Coupon payments on variable rate investments are based upon changes in the underlying hybrid adjustable-rate mortgage (“ARM”) loan coupons, while coupon payments on floating rate investments are based upon a spread to a reference index.
(4)Of the total discount in non-Agency RMBS, $2.1 million is non-accretable calculated using the principal/notional balance and based on estimated future cash flows of the securities.
(5)Non-Agency RMBS includes interest-only securities (“non-Agency IO”) which represent 96.7% of principal/notional balance,34.2% of amortized cost and 31.0% of fair value.
| $ in thousands | Principal/ NotionalBalance | UnamortizedPremium(Discount) | AmortizedCost | Allowance for Credit Losses | UnrealizedGain/(Loss), net | Fair Value | Period-endWeightedAverageYield (1) |
|---|---|---|---|---|---|---|---|
| Agency RMBS: | |||||||
| 30 year fixed-rate pass-through | 5,005,512 | (159,924) | 4,845,588 | — | 106,886 | 4,952,474 | 5.33% |
| Agency-CMO (2) | 573,240 | (498,355) | 74,885 | — | (127) | 74,758 | 9.74% |
| Non-Agency CMBS | 11,000 | (372) | 10,628 | (320) | (373) | 9,935 | 9.58% |
| Non-Agency RMBS (3)(4)(5) | 275,061 | (267,744) | 7,317 | — | 822 | 8,139 | 9.10% |
| Total | 5,864,813 | (926,395) | 4,938,418 | (320) | 107,208 | 5,045,306 | 5.42% |
(1)Period-end weighted average yield is based on amortized cost as of December 31, 2023 and incorporates future prepayment and loss assumptions when appropriate. Total represents period-end weighted average yield of all mortgage-backed securities.
(2)All Agency Agency-CMO are Agency IO.
(3)Non-Agency RMBS is 66.8% fixed rate,32.5% variable rate and 0.7% floating rate based on fair value. Coupon payments on variable rate investments are based upon changes in the underlying hybrid ARM loan coupons, while coupon payments on floating rate investments are based upon a spread to a reference index.
(4)Of the total discount in non-Agency RMBS, $2.1 million is non-accretable calculated using the principal/notional balance and based on estimated future cash flows of the securities.
(5)Non-Agency RMBS includes non-Agency IO which represent 96.9% of principal/notional balance,37.6% of amortized cost and 31.7% of fair value.
The following table presents the fair value of our available-for-sale securities and securities accounted for under the fair value option by asset type as of December 31, 2024 and December 31, 2023. We have elected the fair value option for all of our RMBS interest-only securities and our MBS purchased on or after September 1, 2016. As of December 31, 2024 and December 31, 2023, approximately 99.7% of our MBS were accounted for under the fair value option.
| As of | ||||||
|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | |||||
| $ in thousands | Available-for-sale Securities | Securities under Fair Value Option | Total Fair Value | Available-for-sale Securities | Securities under Fair Value Option | Total Fair Value |
| Agency RMBS: | ||||||
| 30 year fixed-rate pass-through | — | 4,541,525 | 4,541,525 | — | 4,952,474 | 4,952,474 |
| Agency-CMO | — | 70,776 | 70,776 | — | 74,758 | 74,758 |
| Agency CMBS | — | 816,147 | 816,147 | — | — | — |
| Non-Agency CMBS | 9,836 | — | 9,836 | 9,935 | — | 9,935 |
| Non-Agency RMBS | 5,114 | 2,110 | 7,224 | 5,743 | 2,396 | 8,139 |
| Total | 14,950 | 5,430,558 | 5,445,508 | 15,678 | 5,029,628 | 5,045,306 |
The components of the carrying value of our MBS portfolio at December 31, 2024 and 2023 are presented below. Accrued interest receivable on our MBS portfolio, which is recorded within investment related receivable on our consolidated balance sheets, was $24.9 million at December 31, 2024 (December 31, 2023: $22.3 million).
| As of | ||||||
|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | |||||
| $ in thousands | MBS | Interest-Only Securities | Total | MBS | Interest-Only Securities | Total |
| Principal/notional balance | 5,491,175 | 769,829 | 6,261,004 | 5,025,062 | 839,751 | 5,864,813 |
| Unamortized premium | 19,651 | — | 19,651 | 5,061 | — | 5,061 |
| Unamortized discount | (116,744) | (700,102) | (816,846) | (169,342) | (762,114) | (931,456) |
| Allowance for credit losses | (654) | — | (654) | (320) | — | (320) |
| Gross unrealized gains (1) | 22,443 | 5,817 | 28,260 | 107,899 | 3,523 | 111,422 |
| Gross unrealized losses (1) | (43,376) | (2,531) | (45,907) | (393) | (3,821) | (4,214) |
| Fair value | 5,372,495 | 73,013 | 5,445,508 | 4,967,967 | 77,339 | 5,045,306 |
(1)Gross unrealized gains and losses includes gains (losses) recognized in net income for securities accounted for under the fair value option as well as gains (losses) for available-for-sale securities which are recognized as adjustments to other comprehensive income. Realization occurs upon sale or settlement of such securities. Further detail on the components of our total gains (losses) on investments, net for the years ended December 31, 2024 and 2023 is provided below within this Note 3.
The following table summarizes our MBS portfolio according to estimated weighted average life classifications as of December 31, 2024 and 2023.
| As of | ||
|---|---|---|
| $ in thousands | December 31, 2024 | December 31, 2023 |
| Greater than one year and less than five years | 10,045 | 189,845 |
| Greater than or equal to five years | 5,435,463 | 4,855,461 |
| Total | 5,445,508 | 5,045,306 |
The following tables present the estimated fair value and gross unrealized losses of our MBS by length of time that such securities have been in a continuous unrealized loss position at December 31, 2024 and 2023.
| As of December 31, 2024 | Less than 12 Months | 12 Months or More | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|
| $ in thousands | FairValue | UnrealizedLosses | Number of Securities | FairValue | UnrealizedLosses | Number of Securities | FairValue | UnrealizedLosses | Number of Securities |
| Agency RMBS: | |||||||||
| 30 year fixed-rate pass-through (1) | 2,251,552 | (18,897) | 29 | — | — | — | 2,251,552 | (18,897) | 29 |
| Agency-CMO (1) | — | — | — | 18,909 | (2,300) | 5 | 18,909 | (2,300) | 5 |
| Agency CMBS (1) | 792,031 | (23,949) | 49 | — | — | — | 792,031 | (23,949) | 49 |
| Non-Agency CMBS (2) | 9,836 | (510) | 1 | — | — | — | 9,836 | (510) | 1 |
| Non-Agency RMBS (3) | — | — | — | 1,322 | (251) | 9 | 1,322 | (251) | 9 |
| Total | 3,053,419 | (43,356) | 79 | 20,231 | (2,551) | 14 | 3,073,650 | (45,907) | 93 |
(1)Fair value option has been elected for all Agency securities in an unrealized loss position.
(2)Unrealized losses on non-Agency CMBS are recorded in accumulated other comprehensive income. These losses are not reflected in an allowance for credit losses based on a comparison of discounted expected cash flows to current amortized cost basis.
(3)Includes non-Agency IO with a fair value of $1.1 million for which the fair value option has been elected. Such securities have unrealized losses of $231,000.
| As of December 31, 2023 | Less than 12 Months | 12 Months or More | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|
| $ in thousands | FairValue | UnrealizedLosses | Number of Securities | FairValue | UnrealizedLosses | Number of Securities | FairValue | UnrealizedLosses | Number of Securities |
| Agency RMBS: | |||||||||
| Agency-CMO (1) | 17,486 | (849) | 3 | 21,664 | (2,574) | 6 | 39,150 | (3,423) | 9 |
| Non-Agency CMBS (2) | 9,935 | (373) | 1 | — | — | — | 9,935 | (373) | 1 |
| Non-Agency RMBS (3) | — | — | — | 1,462 | (418) | 9 | 1,462 | (418) | 9 |
| Total | 27,421 | (1,222) | 4 | 23,126 | (2,992) | 15 | 50,547 | (4,214) | 19 |
(1)Fair value option has been elected for all Agency securities in an unrealized loss position.
(2)Unrealized losses on non-Agency CMBS are recorded in accumulated other comprehensive income. These losses are not reflected in an allowance for credit losses based on a comparison of discounted expected cash flows to current amortized cost basis.
(3)Includes non-Agency IO with a fair value of $1.2 million for which the fair value option has been elected. Such securities have unrealized losses of $399,000.
The following table presents a roll-forward of our allowance for credit losses.
| $ in thousands | Years Ended December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Beginning allowance for credit losses | (320) | — |
| Additions to the allowance for credit losses on securities for which credit losses were not previously recorded | — | (320) |
| Additional increases to the allowance for credit losses on securities that had an allowance recorded in a previous period | (458) | — |
| Write-offs charged against the allowance | 124 | — |
| Ending allowance for credit losses | (654) | (320) |
The following table summarizes the components of our total gain (loss) on investments, net for the years ended December 31, 2024, 2023 and 2022.
| Years Ended December 31, | |||
|---|---|---|---|
| $ in thousands | 2024 | 2023 | 2022 |
| Gross realized gains on sale of MBS | 7,032 | 5,363 | 5,348 |
| Gross realized losses on sale of MBS | (16,156) | (163,391) | (1,169,258) |
| Net unrealized gains (losses) on MBS accounted for under the fair value option | (124,329) | 50,364 | 118,365 |
| Net unrealized gains (losses) on commercial loan | — | — | 404 |
| Net unrealized gains (losses) on U.S. Treasury securities | (372) | 372 | — |
| Net realized gains (losses) on U.S. Treasury securities | (86) | 12 | (34,198) |
| Total gain (loss) on investments, net | (133,911) | (107,280) | (1,079,339) |
The following tables present components of interest income recognized on our mortgage-backed and other securities portfolio for the years ended December 31, 2024, 2023 and 2022.
| $ in thousands | Coupon Interest | Net (Premium Amortization)/ Discount Accretion | Interest Income |
|---|---|---|---|
| Agency RMBS | 258,864 | 4,948 | 263,812 |
| Agency CMBS | 19,259 | 433 | 19,692 |
| Non-Agency CMBS | 498 | 496 | 994 |
| Non-Agency RMBS | 1,080 | (410) | 670 |
| U.S. Treasury securities | 22 | (1) | 21 |
| Other (inclusive of interest earned on cash balances) | 1,357 | — | 1,357 |
| Total | 281,080 | 5,466 | 286,546 |
| $ in thousands | Coupon Interest | Net (Premium Amortization)/Discount Accretion | Interest Income |
|---|---|---|---|
| Agency RMBS | 266,193 | 5,160 | 271,353 |
| Non-Agency CMBS | 1,597 | 1,101 | 2,698 |
| Non-Agency RMBS | 1,132 | (479) | 653 |
| U.S. Treasury securities | 31 | 291 | 322 |
| Other (inclusive of interest earned on cash balances) | 2,903 | — | 2,903 |
| Total | 271,856 | 6,073 | 277,929 |
| $ in thousands | Coupon Interest | Net (Premium Amortization)/Discount Accretion | Interest Income |
|---|---|---|---|
| Agency RMBS | 191,898 | (6,755) | 185,143 |
| Non-Agency CMBS | 2,366 | 1,624 | 3,990 |
| Non-Agency RMBS | 1,223 | (552) | 671 |
| U.S. Treasury securities | 1,773 | (41) | 1,732 |
| Other (inclusive of interest earned on cash balances) | 1,030 | — | 1,030 |
| Total | 198,290 | (5,724) | 192,566 |
Note 4 –U.S. Treasury Securities
We did not hold any U.S. Treasury securities as of December 31, 2024. The following table presents the components of the carrying value of our U.S. Treasury security as of December 31, 2023. We classified the security as a trading security and sold the security in 2024.
| As of | |
|---|---|
| $ in thousands | December 31, 2023 |
| Principal balance | 10,000 |
| Unamortized premium | 842 |
| Amortized cost | 10,842 |
| Unrealized gain (loss) | 372 |
| Fair value | 11,214 |
Note 5 –Borrowings
We finance the majority of our investment portfolio through repurchase agreements. Our repurchase agreements bear interest at a contractually agreed upon rate and generally have maturities ranging fromone tosix months. We account for our repurchase agreements as secured borrowings since we maintain effective control of the financed assets. Our repurchase agreements are subject to certain financial covenants. We were in compliance with all of these covenants as of December 31, 2024.
The following tables summarize certain characteristics of our repurchase agreements at December 31, 2024 and 2023. Refer to Note 6 - “Collateral Positions” for collateral pledged and held under our repurchase agreements.
| As of | ||||||
|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | |||||
| $ in thousands | AmountOutstanding | WeightedAverageInterestRate | WeightedAverageRemainingMaturity(days) | AmountOutstanding | WeightedAverageInterestRate | WeightedAverageRemainingMaturity(days) |
| Repurchase Agreements - Agency RMBS | 4,112,219 | 4.80% | 29 | 4,458,695 | 5.53% | 20 |
| Repurchase Agreements - Agency CMBS | 781,739 | 4.77% | 32 | — | N/A | N/A |
| Total Borrowings | 4,893,958 | 4.80% | 29 | 4,458,695 | 5.53% | 20 |
Note 6 –Collateral Positions
The following table summarizes the fair value of collateral that we pledged and held under our repurchase agreements, interest rate swaps, futures contracts, and TBAs as of December 31, 2024 and 2023. Refer to Note 2 - “Summary of Significant Accounting Policies - Fair Value Measurements” for a description of how we determine fair value. Agency RMBS and Agency CMBS collateral pledged is included in mortgage-backed securities on our consolidated balance sheets. Cash collateral pledged on centrally cleared interest rate swaps and futures contracts is classified as restricted cash on our consolidated balance sheets. Cash collateral pledged on TBAs accounted for as derivatives is classified as due from counterparties on our consolidated balance sheets.
Cash collateral held that is not restricted for use is included in cash and cash equivalents on our consolidated balance sheets and the liability to return the collateral is included in collateral held payable. Non-cash collateral held is only recognized if the counterparty defaults or if we sell the pledged collateral. As of December 31, 2024 and 2023, we did not recognize any non-cash collateral held on our consolidated balance sheets.
| $ in thousands | As of | |
|---|---|---|
| Collateral Pledged | December 31, 2024 | December 31, 2023 |
| Repurchase Agreements: | ||
| Agency RMBS | 4,323,626 | 4,712,185 |
| Agency CMBS | 805,860 | — |
| Total repurchase agreements collateral pledged | 5,129,486 | 4,712,185 |
| Derivative Instruments: | ||
| Cash | 580 | — |
| Restricted cash | 137,478 | 121,670 |
| Total derivative instruments collateral pledged | 138,058 | 121,670 |
| Total Collateral Pledged: | ||
| Mortgage-backed securities | 5,129,486 | 4,712,185 |
| Cash | 580 | — |
| Restricted cash | 137,478 | 121,670 |
| Total collateral pledged | 5,267,544 | 4,833,855 |
| As of | ||
|---|---|---|
| Collateral Held | December 31, 2024 | December 31, 2023 |
| Repurchase Agreements: | ||
| Cash | — | 2,475 |
| Non-cash collateral | — | 39,130 |
| Total repurchase agreements collateral held | — | 41,605 |
Collateral pledged with our repurchase agreement counterparties is segregated in our books and records. The repurchase agreement counterparties have the right to resell and repledge the collateral posted but have the obligation to return the pledged collateral, or substantially the same collateral if agreed to by us, upon maturity of the repurchase agreement. Under the repurchase agreements, the respective lender retains the contractual right to mark the underlying collateral to fair value. We would be required to provide additional collateral to fund margin calls if the value of pledged assets declined. We intend to maintain a level of liquidity that will enable us to meet any reasonably anticipated margin calls.
The ratio of our total repurchase agreements collateral pledged to our total repurchase agreements outstanding was 105% as of December 31, 2024 (December 31, 2023:106%) based on the fair value of the securities as reported in our consolidated balance sheets.
Interest Rate Swaps
As of December 31, 2024 and 2023, all of our interest rate swaps were centrally cleared by a registered clearing organization such as the Chicago Mercantile Exchange through a Futures Commission Merchant (“FCM”). We are required to pledge initial margin and daily variation margin for our centrally cleared interest rate swaps that is based on the fair value of our contracts as determined by our FCM. Collateral pledged with our FCM is segregated in our books and records and can be in the form of cash or securities. Daily variation margin for centrally cleared interest rate swaps is characterized as settlement of the derivative itself rather than collateral and is recorded as gain (loss) on derivative instruments, net in our consolidated statements of operations. Certain of our FCM agreements include cross default provisions.
Futures Contracts
We are required to pledge initial margin and daily variation margin for our futures contracts that is based on the fair value of our contracts as determined by our FCM. The daily variation margin payment for our futures contracts is characterized as settlement of the futures contract itself rather than collateral and is recorded as gain (loss) on derivative instruments, net in our consolidated statement of operations.
TBAs
Our TBAs provide for bilateral collateral pledging based on market value as determined by our counterparties. Collateral pledged with our TBA counterparties is segregated in our books and records and can be in the form of cash or securities. Our counterparties have the right to repledge the collateral posted and have the obligation to return the pledged collateral, or substantially the same collateral, if agreed to by us, as the market value of the contracts changes.
Note 7 –Derivatives and Hedging Activities
Risk Management Objective of Using Derivatives
We are exposed to certain risks arising from both our business operations and economic conditions. We principally manage our exposures to a wide variety of business and operational risks through management of our core business activities. We manage economic risks, including interest rate, liquidity, credit and foreign exchange rate risk primarily by managing the amount, sources, and duration of our investments, borrowings, and the use of derivative financial instruments. Specifically, we use derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates or foreign exchange rates. Our derivative financial instruments are used to manage differences in the amount, timing, and duration of our known or expected cash receipts and our known or expected cash payments principally related to our investments and borrowings.
The following table summarizes changes in the notional amount of our derivative instruments during 2024.
| $ in thousands | Notional Amount as of December 31, 2023 | Additions | Settlement,Termination,Expirationor Exercise | Notional Amount as of December 31, 2024 |
|---|---|---|---|---|
| Interest Rate Swaps | 4,065,000 | 2,640,000 | (3,440,000) | 3,265,000 |
| Futures Contracts | — | 2,842,000 | (1,440,000) | 1,402,000 |
| TBA Purchase Contracts | — | 1,500,000 | (1,400,000) | 100,000 |
| TBA Sale Contracts | — | (1,500,000) | 1,400,000 | (100,000) |
| Total | 4,065,000 | 5,482,000 | (4,880,000) | 4,667,000 |
Refer to Note 6 - “Collateral Positions” for further information regarding our collateral pledged to and received from our derivative counterparties.
Interest Rate Swaps
At each settlement date, we typically refinance each repurchase agreement at the market interest rate at that time. Our objectives in using interest rate derivatives are to add stability to interest expense and to manage our exposures to interest rate movements. To accomplish these objectives, we primarily use interest rate swaps as part of our interest rate risk management strategy. Under the terms of our interest rate swap contracts, we make fixed-rate payments to a counterparty in exchange for the receipt of floating-rate amounts over the life of the agreements without exchange of the underlying notional amount. To a lesser extent, we have also used interest rate swap contracts whereby we make floating-rate payments to a counterparty in exchange for the receipt of fixed-rate amounts as part of our overall risk management strategy.
In 2013, we discontinued cash flow hedge accounting for our interest rate swaps. Amounts recorded in accumulated other comprehensive income before we discontinued cash flow hedge accounting for our interest rate swaps were reclassified to interest expense on the consolidated statements of operations as interest was accrued and paid on the related repurchase agreements over the remaining life of the interest rate swap agreements. We reclassified $10.4 million as a decrease to interest expense during the year ended December 31, 2023 (2022: $19.7 million as a decrease). As of December 31, 2024 and 2023, there were no gains or losses on discontinued cash flow hedges remaining in accumulated other comprehensive income.
As of December 31, 2024 and 2023, we had interest rate swaps whereby we pay interest at a fixed rate and receive floating interest based on the secured overnight financing rate (“SOFR”) with the following maturities outstanding.
| $ in thousands | As of December 31, 2024 | |||
|---|---|---|---|---|
| Maturities | Notional Amount | Weighted Average Fixed Pay Rate | Weighted Average Floating Receive Rate | Weighted Average Years to Maturity |
| Less than 3 years | 1,730,000 | 1.06% | 4.49% | 2.2 |
| 3 to 5 years | 375,000 | 0.39% | 4.49% | 4.3 |
| 5 to 7 years | 750,000 | 0.57% | 4.49% | 5.8 |
| Greater than 10 years | 410,000 | 1.83% | 4.49% | 18.9 |
| Total | 3,265,000 | 0.97% | 4.49% | 5.3 |
| $ in thousands | As of December 31, 2023 | |||
|---|---|---|---|---|
| Maturities | Notional Amount | Weighted Average Fixed Pay Rate | Weighted Average Floating Receive Rate | Weighted Average Years to Maturity |
| Less than 3 years | 950,000 | 2.55% | 5.38% | 1.6 |
| 3 to 5 years | 1,375,000 | 0.29% | 5.38% | 3.8 |
| 5 to 7 years | 1,150,000 | 0.55% | 5.38% | 6.6 |
| Greater than 10 years | 590,000 | 1.75% | 5.38% | 21.4 |
| Total | 4,065,000 | 1.10% | 5.38% | 6.6 |
Futures Contracts
We also use futures contracts to help mitigate the potential impact of changes in interest rates on our performance. The table below presents certain details of our futures contracts as of December 31, 2024. We did not hold any futures contracts as of December 31, 2023.
| $ in thousands | Notional Amount - Short |
|---|---|
| 10 year U.S. Treasury futures | 136,000 |
| Ultra 10 year U.S. Treasury futures | 1,057,000 |
| 30 year U.S. Treasury futures | 209,000 |
| Total | 1,402,000 |
Currency Forward Contracts
We have historically used currency forward contracts to help mitigate the potential impact of changes in foreign currency exchange rates on our investments denominated in foreign currencies. We recognize realized and unrealized gains and losses associated with the purchases or sales of currency forward contracts in gain (loss) on derivative instruments, net in our consolidated statements of operations. We did not have any currency forward contracts outstanding as of December 31, 2024 or December 31, 2023.
TBAs
We primarily use TBAs that we do not intend to physically settle on the contractual settlement date as an alternative means of investing in and financing Agency RMBS. The following table summarizes certain characteristics of our TBAs accounted for as derivatives as of December 31, 2024. We did not have any TBAs outstanding as of December 31, 2023.
| $ in thousands | As of December 31, 2024 | |||
|---|---|---|---|---|
| Notional Amount | Implied Cost Basis | Implied Market Value | Net Carrying Value - Asset (Liability) (1) | |
| TBA purchase contracts | 100,000 | 99,800 | 99,173 | (627) |
| TBA sales contracts | (100,000) | (99,194) | (99,173) | 21 |
| Net TBA derivatives | — | 606 | — | (606) |
(1)Derivative assets and derivative liabilities related to TBAs are presented gross on the consolidated balance sheets.
Tabular Disclosure of the Effect of Derivative Instruments on the Balance Sheet
The table below presents the fair value of our derivative financial instruments, as well as their classification on our consolidated balance sheets as of December 31, 2024 and 2023.
| $ in thousands | |||||
|---|---|---|---|---|---|
| Derivative Assets | Derivative Liabilities | ||||
| As of December 31, 2024 · As of December 31, 2023 · As of December 31, 2024 · As of December 31, 2023 | |||||
| Balance Sheet | Fair Value | Fair Value | Balance Sheet | Fair Value | Fair Value |
| Interest Rate Swaps Asset | 1,549 | 939 | Interest Rate Swaps Liability | — | — |
| Futures Contract | 3,463 | — | Futures Contract | — | — |
| TBAs | 21 | — | TBAs | 627 | — |
| Total Derivative Assets | 5,033 | 939 | Total Derivative Liabilities | 627 | — |
Tabular Disclosure of the Effect of Derivative Instruments on the Income Statement
The following tables summarize the effect of interest rate swaps, futures contracts, TBAs and currency forward contracts reported in gain (loss) on derivative instruments, net on the consolidated statements of operations for the years ended December 31, 2024, 2023 and 2022.
| $ in thousands | Year ended December 31, 2024 | |||
|---|---|---|---|---|
| Derivativenot designated ashedging instrument | Realized gain (loss) on derivative instruments, net | Contractual netinterest income (expense) | Unrealized gain (loss), net | Gain (loss) on derivative instruments, net |
| Interest Rate Swaps | (47,581) | 161,762 | 610 | 114,791 |
| Futures Contracts | 58,000 | — | 3,463 | 61,463 |
| TBAs | 986 | — | (606) | 380 |
| Total | 11,405 | 161,762 | 3,467 | 176,634 |
| $ in thousands | Year ended December 31, 2023 | |||
|---|---|---|---|---|
| Derivativenot designated ashedging instrument | Realized gain (loss) on derivative instruments, net | Contractual netinterest income (expense) | Unrealized gain (loss), net | Gain (loss) on derivative instruments, net |
| Interest Rate Swaps | (177,628) | 239,008 | 918 | 62,298 |
| Currency Forward Contracts | (18) | — | — | (18) |
| TBAs | (1,880) | — | 1,438 | (442) |
| Total | (179,526) | 239,008 | 2,356 | 61,838 |
| $ in thousands | Year ended December 31, 2022 | |||
|---|---|---|---|---|
| Derivativenot designated ashedging instrument | Realized gain (loss) on derivative instruments, net | Contractual netinterest income (expense) | Unrealized gain (loss), net | Gain (loss) on derivative instruments, net |
| Interest Rate Swaps | 593,035 | 86,872 | 11,426 | 691,333 |
| Currency Forward Contracts | 919 | — | (271) | 648 |
| TBAs | (134,488) | — | 1,514 | (132,974) |
| Total | 459,466 | 86,872 | 12,669 | 559,007 |
Note 8 –Offsetting Assets and Liabilities
Certain of our repurchase agreements and derivative transactions are governed by underlying agreements that generally provide for a right of offset under master netting arrangements (or similar agreements) in the event of default or in the event of bankruptcy of either party to the transactions. Assets and liabilities subject to such arrangements are presented on a gross basis in the consolidated balance sheets.
The following tables present information about the assets and liabilities that are subject to master netting arrangements (or similar agreements) and can potentially be offset on our consolidated balance sheets as of December 31, 2024 and December 31, 2023. The daily variation margin payments for centrally cleared interest rate swaps and futures contracts are characterized as settlement of the derivative itself rather than collateral. Our derivative assets of $1.5 million related to centrally cleared interest rate swaps and $3.5 million related to future contracts as of December 31, 2024 (December 31, 2023: asset of $939,000 related to centrally cleared interest rate swaps) are not included in the table below as a result of this characterization of daily variation margin.
As of December 31, 2024
| Gross Amounts Not Offset in theConsolidated Balance Sheets | ||||||
|---|---|---|---|---|---|---|
| $ in thousands | GrossAmounts ofRecognizedAssets (Liabilities) | GrossAmountsOffset in theConsolidatedBalanceSheets | Net Amountsof Assets (Liabilities)presented in theConsolidatedBalance Sheets | FinancialInstruments | Cash Collateral(Received) Pledged | Net Amount |
| Assets | ||||||
| Derivatives (1) (2) | 21 | — | 21 | — | — | 21 |
| Total Assets | 21 | — | 21 | — | — | 21 |
| Liabilities | ||||||
| Derivatives (1) (2) | (627) | — | (627) | — | 580 | (47) |
| Repurchase Agreements (3) | (4,893,958) | — | (4,893,958) | 4,893,958 | — | — |
| Total Liabilities | (4,894,585) | — | (4,894,585) | 4,893,958 | 580 | (47) |
As of December 31, 2023
| Gross Amounts Not Offset in theConsolidated Balance Sheets | ||||||
|---|---|---|---|---|---|---|
| $ in thousands | GrossAmounts ofRecognizedAssets (Liabilities) | GrossAmountsOffset in theConsolidatedBalanceSheets | Net Amountsof Assets (Liabilities)presented in theConsolidatedBalance Sheets | FinancialInstruments | Cash Collateral(Received) Pledged | Net Amount |
| Liabilities | ||||||
| Repurchase Agreements (3) | (4,458,695) | — | (4,458,695) | 4,458,695 | — | — |
| Total Liabilities | (4,458,695) | — | (4,458,695) | 4,458,695 | — | — |
(1)Amounts represent derivative assets and derivative liabilities which could potentially be offset against other derivative assets, derivative liabilities and cash collateral pledged or received.
(2)Cash collateral pledged by us on our derivatives was $138.1 million as of December 31, 2024 (December 31, 2023: $121.7 million) of which $137.5 million relates to initial margin pledged on centrally cleared interest rate swaps and futures contracts (December 31, 2023: $121.7 million for centrally cleared interest rate swaps). Centrally cleared interest rate swaps are excluded from the tables above. We held no cash collateral on our derivatives as of December 31, 2024 or December 31, 2023.
(3)The fair value of securities pledged against our borrowings under repurchase agreements was $5.1 billion as of December 31, 2024 (December 31, 2023: $4.7 billion). We held no cash collateral under repurchase agreements as of December 31, 2024 (December 31, 2023: $2.5 million). Gross amounts not offset are limited to the net amount of repurchase agreement liabilities presented sufficient to reduce the net amount to zero for each counterparty. Accordingly, cash collateral held under repurchase agreements is not shown in the table above, but the obligation to return the cash collateral is separately reported within collateral held payable on the consolidated balance sheets.
Note 9 –Fair Value of Financial Instruments
A three-level valuation hierarchy exists for disclosure of fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect our market assumptions. The three levels are defined as follows:
Level 1 Inputs – Quoted prices for identical instruments in active markets.
Level 2 Inputs – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.
Level 3 Inputs – Instruments with primarily unobservable value drivers.
The following tables present our assets and liabilities measured at fair value on a recurring basis.
| Fair Value Measurements Using: | ||||
|---|---|---|---|---|
| $ in thousands | Level 1 | Level 2 | Level 3 | Total atFair Value |
| Assets: | ||||
| Mortgage-backed securities (1) | — | 5,445,508 | — | 5,445,508 |
| Derivative assets | 3,463 | 1,570 | — | 5,033 |
| Total assets | 3,463 | 5,447,078 | — | 5,450,541 |
| Liabilities: | ||||
| Derivative liabilities | — | 627 | — | 627 |
| Total liabilities | — | 627 | — | 627 |
| Fair Value Measurements Using: | |||||
|---|---|---|---|---|---|
| $ in thousands | Level 1 | Level 2 | Level 3 | NAV as a practical expedient (3) | Total atFair Value |
| Assets: | |||||
| Mortgage-backed securities (1) | — | 5,045,306 | — | — | 5,045,306 |
| U.S. Treasury securities (2) | — | 11,214 | — | — | 11,214 |
| Derivative assets | — | 939 | — | — | 939 |
| Other assets | — | — | — | 500 | 500 |
| Total assets | — | 5,057,459 | — | 500 | 5,057,959 |
(1)For more detail about the fair value of our MBS, refer to Note 3 - “Mortgage-Backed Securities”.
(2)For more information on U.S. Treasury securities, refer to Note 4 - “U.S. Treasury Securities”.
(3)Our investment in an unconsolidated ventures was valued using the net asset value (“NAV”) as a practical expedient and was not subject to redemption, although investors could sell or transfer their interest at the approval of the general partner of the underlying funds. The unconsolidated venture made its final distribution in the first quarter of 2024.
The following table presents the carrying value and estimated fair value of our financial instruments that are not carried at fair value on the consolidated balance sheets at December 31, 2024 and December 31, 2023.
| As of | ||||
|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | |||
| $ in thousands | CarryingValue | EstimatedFair Value | CarryingValue | EstimatedFair Value |
| Financial Liabilities: | ||||
| Repurchase agreements | 4,893,958 | 4,895,017 | 4,458,695 | 4,458,662 |
| Total | 4,893,958 | 4,895,017 | 4,458,695 | 4,458,662 |
The estimated fair value of repurchase agreements is a Level 3 fair value measurement based on an expected present value technique. This method discounts future estimated cash flows using rates we determined best reflect current market interest rates that would be offered for repurchase agreements with similar characteristics and credit quality.
Note 10 –Related Party Transactions
Our Manager is at all times subject to the supervision and oversight of our board of directors and has only such functions and authority as we delegate to it. Under the terms of our management agreement, our Manager and its affiliates provide us with our management team, including our officers and appropriate support personnel. Each of our officers is an employee of our Manager or one of its affiliates. We do not have any employees. Our Manager is not obligated to dedicate any of its employees exclusively to us, nor is our Manager obligated to dedicate any specific portion of time to our business. The costs of support personnel provided by our Manager reimbursed or reimbursable by us for the year ended December 31, 2024 were $1.5 million (2023: $1.6 million; 2022: $1.5 million).
Management Fee
We pay our Manager a fee equal to 1.50% of our stockholders' equity per annum. For purposes of calculating the management fee, stockholders' equity is calculated as average month-end stockholders' equity for the prior calendar quarter as determined in accordance with U.S. GAAP. Stockholders' equity may exclude one-time events due to changes in U.S. GAAP and certain non-cash items upon approval by a majority of our independent directors.
During the periods presented in these consolidated financial statements, we did not pay any management fees on our investments in unconsolidated ventures that were managed by an affiliate of our Manager.
Expense Reimbursement
We are required to reimburse our Manager for operating expenses incurred on our behalf, including directors and officers insurance, accounting services, auditing and tax services, legal services, filing fees, and miscellaneous general and administrative costs. Our reimbursement obligation is not subject to any dollar limitation.
The following table summarizes the costs incurred on our behalf by our Manager for the years ended December 31, 2024, 2023 and 2022.
| Years ended December 31, | |||
|---|---|---|---|
| $ in thousands | 2024 | 2023 | 2022 |
| Incurred costs, prepaid or expensed | 6,617 | 6,963 | 8,085 |
| Incurred costs, charged or expected to be charged against equity as a cost of raising capital | 365 | 257 | 223 |
| Total incurred costs, originally paid by our Manager | 6,982 | 7,220 | 8,308 |
Termination Fee
If we terminate our management agreement, we owe our Manager a termination fee equal tothree times the sum of our average annual management fee during the 24-month period before termination, calculated as of the end of the most recently completed fiscal quarter.
Note 11 –Stockholders’ Equity
Preferred Stock
In May 2022, our board of directors approved a share repurchase program for our Series B and Series C Preferred Stock. During the year ended December 31, 2024, we repurchased and retired 138,008 shares of Series B Preferred Stock (prior to the redemption discussed below) and 338,780 shares of Series C Preferred Stock and recorded a gain on repurchase and retirement of preferred stock of $427,000. During the year ended December 31, 2023, we repurchased and retired 151,637 shares of Series B Preferred Stock and 271,031 shares of Series C Preferred Stock and recorded a gain on repurchase and retirement of preferred stock of $1.5 million. As of December 31, 2024, we had authority to repurchase 706,659 additional shares of our Series C Preferred Stock under the current preferred stock share repurchase program.
On December 27, 2024, we redeemed all issued and outstanding shares of our Series B Preferred Stock for $106.2 million. The cash redemption price for each share of Series B Preferred Stock was $25.00. The excess of the consideration transferred over carrying value was accounted for as a deemed dividend and resulted in a reduction of $3.5 million in net income attributable to common stockholders for the year ended December 31, 2024. Prior to redemption, holders of our Series B Preferred Stock were entitled to receive dividends at an annual rate of 7.75% of the liquidation preference of $25.00 per share or $1.9375 per share per annum. Dividends were cumulative and payable quarterly in arrears.
Holders of our Series C Preferred Stock are entitled to receive dividends at an annual rate of 7.50% of the liquidation preference of $25.00 per share or $1.875 per share per annum until September 27, 2027. After September 27, 2027, holders are entitled to receive dividends at a floating rate equal to three-month CME Term SOFR and the applicable credit spread adjustment (0.26161%) plus a spread of 5.289% of the $25.00 liquidation preference per annum. Dividends are cumulative and payable quarterly in arrears.
We have the option to redeem shares of our Series C Preferred Stock on or after September 27, 2027 for $25.00 per share, plus any accumulated and unpaid dividends through the date of the redemption. Shares of Series C Preferred Stock are not redeemable, convertible into or exchangeable for any other property or any other securities of the Company before that time, except under circumstances intended to preserve our qualification as a REIT or upon the occurrence of a change in control.
Common Stock
In May 2022, our board of directors approved a one-for-ten reverse split of outstanding shares of our common stock. The reverse stock split was effected following the close of business on June 3, 2022 (the “Effective Time”). At the Effective Time, every ten issued and outstanding shares of our common stock were converted into one share of our common stock. No fractional shares were issued in connection with the reverse stock split. Instead, each stockholder holding fractional shares received cash, in lieu of such fractional shares, in an amount determined based on the closing price of our common stock at the Effective Time. The reverse stock split applied to all of our outstanding shares of common stock and did not affect any stockholder’s ownership percentage of our common stock, except for changes resulting from the payment of cash for fractional shares.
In August 2024, the Company filed an Articles of Amendment to increase the number of shares of common stock, par value $0.01 per share, that the Company has authority to issue. Effective upon filing, the Articles of Amendment amended the Charter of the Company to increase the total authorized number of shares of common stock of the Company from 67,000,000 to 134,000,000.
As of December 31, 2024, we may sell up to 11,095,561 shares of our common stock from time to time in at-the-market or privately negotiated transactions under our equity distribution agreement with placement agents. These shares are registered with the SEC under our shelf registration statement (as amended and/or supplemented). During the year ended December 31, 2024, we sold 13,204,968 shares (2023:9,699,471 shares) of common stock in at-the-market transactions under our equity distribution agreements for proceeds of $116.2 million (2023: $109.1 million), which is net of approximately $1.7 million (2023: $1.5 million) in commissions and fees.
During the years ended December 31, 2024 and December 31, 2023, we did not repurchase any shares of our common stock. As of December 31, 2024, we had authority to purchase 1,816,359 shares of our common stock through our share repurchase program.
For the year ended December 31, 2024, we granted 64,969 restricted shares of common stock to our independent directors (2023:45,567 shares). Restricted shares become unrestricted shares of common stock on the first anniversary of the grant date unless forfeited, subject to certain conditions that accelerate vesting.
Accumulated Other Comprehensive Income
The following tables present the components of total other comprehensive income (loss), net and accumulated other comprehensive income (“AOCI”) at December 31, 2024 and December 31, 2023, respectively. The tables exclude gains and losses on MBS that are accounted for under the fair value option.
| Year ended December 31, 2024 | ||||
|---|---|---|---|---|
| $ in thousands | Equity method investments | Available-for-sale securities | Derivatives and hedging | Total |
| Total other comprehensive income (loss) | ||||
| Unrealized gain (loss) on mortgage-backed securities, net | — | (1,051) | — | (1,051) |
| Reclassification of unrealized loss on available-for-sale securities to (increase) decrease in provision for credit losses | — | 526 | — | 526 |
| Total other comprehensive income (loss) | — | (525) | — | (525) |
| AOCI balance at beginning of period | — | 698 | — | 698 |
| Total other comprehensive income (loss) | — | (525) | — | (525) |
| AOCI balance at end of period | — | 173 | — | 173 |
| Year ended December 31, 2023 | ||||
|---|---|---|---|---|
| $ in thousands | Equity method investments | Available-for-sale securities | Derivatives and hedging | Total |
| Total other comprehensive income (loss) | ||||
| Unrealized gain (loss) on mortgage-backed securities, net | — | (91) | — | (91) |
| Reclassification of unrealized loss on available-for-sale securities to (increase) decrease in provision for credit losses | — | 320 | — | 320 |
| Reclassification of amortization of net deferred (gain) loss on de-designated interest rate swaps to repurchase agreements interest expense | — | — | (10,405) | (10,405) |
| Currency translation adjustments on investment in unconsolidated venture | (10) | — | — | (10) |
| Reclassification of currency translation loss on investment in unconsolidated venture to other investment income (loss), net | 123 | — | — | 123 |
| Total other comprehensive income (loss) | 113 | 229 | (10,405) | (10,063) |
| AOCI balance at beginning of period | (113) | 469 | 10,405 | 10,761 |
| Total other comprehensive income (loss) | 113 | 229 | (10,405) | (10,063) |
| AOCI balance at end of period | — | 698 | — | 698 |
Amounts recorded in AOCI before we discontinued cash flow hedge accounting for our interest rate swaps were reclassified to interest expense on the consolidated statements of operations as interest was accrued and paid on the related repurchase agreements over the remaining original life of the interest rate swap agreements.
We declared the following dividends during 2024 and 2023.
| $ in thousands, except per share amounts | Dividends Declared | ||
|---|---|---|---|
| Series B Preferred Stock | Per Share | In Aggregate | Date of Payment |
| November 4, 2024 | 0.4844 | 2,058 | December 27, 2024 |
| August 7, 2024 | 0.4844 | 2,058 | September 27, 2024 |
| May 7, 2024 | 0.4844 | 2,058 | June 27, 2024 |
| February 21, 2024 | 0.4844 | 2,086 | March 27, 2024 |
| November 2, 2023 | 0.4844 | 2,131 | December 27, 2023 |
| August 2, 2023 | 0.4844 | 2,167 | September 27, 2023 |
| May 8, 2023 | 0.4844 | 2,186 | June 27, 2023 |
| February 17, 2023 | 0.4844 | 2,198 | March 27, 2023 |
| $ in thousands, except per share amounts | Dividends Declared | ||
|---|---|---|---|
| Series C Preferred Stock | Per Share | In Aggregate | Date of Payment |
| November 4, 2024 | 0.46875 | 3,386 | December 27, 2024 |
| August 7, 2024 | 0.46875 | 3,416 | September 27, 2024 |
| May 7, 2024 | 0.46875 | 3,450 | June 27, 2024 |
| February 21, 2024 | 0.46875 | 3,499 | March 27, 2024 |
| November 2, 2023 | 0.46875 | 3,548 | December 27, 2023 |
| August 2, 2023 | 0.46875 | 3,605 | September 27, 2023 |
| May 8, 2023 | 0.46875 | 3,654 | June 27, 2023 |
| February 17, 2023 | 0.46875 | 3,664 | March 27, 2023 |
| $ in thousands, except per share amounts | Dividends Declared | ||
|---|---|---|---|
| Common Stock | Per Share | In Aggregate | Date of Payment |
| December 19, 2024 | 0.40 | 24,692 | January 24, 2025 |
| September 24, 2024 | 0.40 | 24,292 | October 25, 2024 |
| June 24, 2024 | 0.40 | 20,255 | July 26, 2024 |
| March 26, 2024 | 0.40 | 19,530 | April 26, 2024 |
| December 18, 2023 | 0.40 | 19,384 | January 26, 2024 |
| September 26, 2023 | 0.40 | 19,384 | October 27, 2023 |
| June 21, 2023 | 0.40 | 17,834 | July 27, 2023 |
| March 27, 2023 | 0.40 | 16,658 | April 27, 2023 |
The following table sets forth the dividends declared per share of our preferred and common stock and their related tax characterization for the fiscal tax years ended December 31, 2024 and 2023.
| Tax Characterization of Dividends | |||||
|---|---|---|---|---|---|
| Fiscal Tax Year | Dividends Declared in Prior Year and Taxable in Current Year | Dividends Declared and Taxable in Current Year | Ordinary Dividends | Return of Capital | Capital Gain Distribution |
| Series B Preferred Stock Dividends | |||||
| Fiscal tax year 2024 | — | 1.936700 | 1.936700 | — | — |
| Fiscal tax year 2023 | — | 1.936700 | 1.936700 | — | — |
| Series C Preferred Stock Dividends | |||||
| Fiscal tax year 2024 | — | 1.875000 | 1.875000 | — | — |
| Fiscal tax year 2023 | — | 1.875000 | 1.875000 | — | — |
| Common Stock Dividends | |||||
| Fiscal tax year 2024 | — | 1.600000 | 1.600000 | — | — |
| Fiscal tax year 2023 | 0.650000 | 1.600000 | 2.250000 | — | — |
Note 12 –Earnings (Loss) per Common Share
Earnings (loss) per share for the years ended December 31, 2024, 2023 and 2022 is computed as follows.
| In thousands except per share amounts | Years Ended December 31, | ||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Numerator (Income) | |||
| Basic Earnings: | |||
| Net income (loss) available to common stockholders | 34,763 | (37,541) | (416,963) |
| Denominator (Weighted Average Shares) | |||
| Basic Earnings: | |||
| Shares available to common stockholders | 53,773 | 44,074 | 34,160 |
| Effect of dilutive securities: | |||
| Restricted stock awards | 2 | — | — |
| Dilutive Shares | 53,775 | 44,074 | 34,160 |
| Earnings (loss) per share: | |||
| Net income (loss) attributable to common stockholders | |||
| Basic | 0.65 | (0.85) | (12.21) |
| Diluted | 0.65 | (0.85) | (12.21) |
The following potential weighted average common shares were excluded from diluted earnings per share as the effect would be antidilutive for the year ended December 31, 2023:944 for restricted stock awards (December 31, 2022:1,216 for restricted stock awards).
Note 13 -Segment Information
We manage our operations on a consolidated basis and our investment strategy and management approach are focused on allocating resources and assessing the performance of our investment portfolio in total. Accordingly, we have a single operating segment. We generate interest income on our investments in MBS and other real estate-related assets. The majority of our investments are fixed-rate Agency MBS with principal and interest that are guaranteed by a U.S. government agency or a federally chartered corporation. All of our interest income and assets are attributed to the United States.
Our chief operating decisions makers (“CODMs”) are our officers that serve as members of our investment committee, which includes our Chief Executive Officer, Chief Investment Officer, Chief Operating Officer, Chief Financial Officer and President. The CODMs use net income (loss) to assess performance and make decisions about capital allocation and our portfolio composition, including our allocation to certain investment types, amount of borrowings and hedging activities.
The accounting policies of the segment are the same as those described in Note 2 “Summary of Significant Accounting Policies”. Total segment net income (loss) and total segment assets are the same as total net income (loss) and total assets as reported on our consolidated statements of operations and consolidated balance sheets, respectively. We regularly report interest expense, management fees and general and administrative expenses as separately presented on our consolidated statements of operations to our CODMs.
Note 14 –Commitments and Contingencies
Commitments and contingencies may arise in the ordinary course of business. As of December 31, 2024, we were not aware of any reported or unreported contingencies.
Note 15 –Subsequent Events
On February 19, 2025, we declared a Series C Preferred Stock dividend of $0.46875 per share payable on March 27, 2025 to our stockholders of record as of March 5, 2025.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.