CHIMERA INVESTMENT CORP
For the period ended Dec 31, 2024. Filed Feb 19, 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 19, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
FINANCIAL STATEMENTS
| Reports of Independent Registered Public Accounting Firm (PCAOB ID No. 42) | 79 |
|---|---|
| Consolidated Financial Statements | |
| Consolidated Statements of Financial Condition as of December 31, 2024 and 2023 | 83 |
| Consolidated Statements of Operations for the years ended December 31, 2024, 2023 and 2022 | 84 |
| Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2024, 2023 and 2022 | 85 |
| Consolidated Statements of Changes in Stockholders' Equity for the years ended December 31, 2024, 2023 and 2022 | 86 |
| Consolidated Statements of Cash Flows for the years ended December 31, 2024, 2023 and 2022 | 87 |
| Notes to Consolidated Financial Statements | 89 |
Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of Chimera Investment Corporation
Opinion on the Financial Statements
We have audited the accompanying consolidated statements of financial condition of Chimera Investment Corporation (the Company) as of December 31, 2024 and 2023, the related consolidated statements of operations, comprehensive income (loss), changes in stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2024, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2024, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2024, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 19, 2025 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
| Valuation of financial instruments using significant unobservable inputs | |
| Description of the Matter | As of December 31, 2024, the Company had recognized on its consolidated statement of financial condition the following financial instruments that are categorized as Level 3 in the fair value hierarchy (Level 3 financial instruments): $1.06 billion of Non-Agency RMBS, at fair value; $10.9 billion of Loans held for investment, at fair value; and $7.0 billion of Securitized debt at fair value, collateralized by loans held for investment. Management determines the fair value of these Level 3 financial instruments by applying the methodologies described in Note 5 to the financial statements and using significant unobservable inputs. Determining the fair value of each Level 3 financial instrument requires management to make significant judgments about the valuation methodologies, including the unobservable inputs and other assumptions and estimates used in the measurements.Auditing the fair value of the Company's Level 3 financial instruments was complex due to the judgment and estimation uncertainty used by the Company in determining the fair value of the financial instruments. In particular, to value its Level 3 financial instruments, the Company used significant unobservable inputs, such as discount rates, prepayment speeds, default rates, and loss severities which are significant to the valuation of these Level 3 financial instruments. |
|---|---|
| How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design and tested the operating effectiveness of internal controls over the Company's financial instrument valuation process. This included controls over management's review of the appropriateness of significant assumptions and data inputs and the validation of fair values developed by the Company through comparison to information from third-party pricing services, as well as controls over management’s review and approval of the fair value estimates.Our audit procedures included, among others, evaluating the valuation methodologies used by the Company. With the assistance of our valuation specialists, we independently developed a range of fair value estimates for a sample of financial instruments based on market data and compared them to the Company's estimates. In addition, we evaluated information that corroborates or contradicts the Company's fair value estimates. |
| Interest Income on Non-Agency RMBS and Loans held for investment | |
| Description of the Matter | As disclosed in Note 5 to the consolidated financial statements, the Company recorded $34.3 million of net accretion of purchase discounts on the Company’s Non-Agency RMBS portfolio and $39.5 million of net amortization of purchase premiums on the Company’s Loans held for investment portfolio, both of which are included in the interest income line item within the consolidated statement of operations for the year ending December 31, 2024. As discussed in Note 2 to the consolidated financial statements, the Company recognizes interest income on these investments using the interest method based on management’s estimates of cash flows. The Company uses significant assumptions regarding the timing and amount of expected future cash flows such as prepayment speeds, default rates, loss severities and other pertinent factors.Auditing management’s estimate of interest income was complex due to the significant judgment required in determining the appropriateness of the Company’s cash flow estimations used to determine interest income, including the amount and timing of such cash flows. In particular, the estimate was sensitive to significant assumptions with little to no available market data, such as the prepayment speeds and loss assumptions for each investment, which are based on management’s best estimate of future investment and market performance. |
| How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design and tested the operating effectiveness of internal controls over the Company’s processes for determining interest income on Non-Agency RMBS and Loans held for investment. This included the controls over management’s review and approval of the significant assumptions utilized for cash flow estimates as well as the Company’s quarterly analysis of yield income.Our audit procedures included, among others, evaluating the appropriateness of the income recognition model applied to each of the Company’s investments and, for a sample of investments, testing the mathematical accuracy of the yields and the Company’s cash flow estimates. With the assistance of our valuation specialists, we independently developed a range of loss projections for a sample of investments based on market data and compared them to the Company’s estimates utilized for income recognition. |
|---|
/s/ Ernst & Young LLP
We have served as the Company’s auditor since 2012.
New York, New York
February 19, 2025
Report of Independent Registered Public Accounting Firm
To the Stockholders and the Board of Directors of Chimera Investment Corporation
Opinion on Internal Control Over Financial Reporting
We have audited Chimera Investment Corporation’s internal control over financial reporting as of December 31, 2024, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission 2013 framework (the COSO criteria). In our opinion, Chimera Investment Corporation (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2024, based on the COSO criteria.
As indicated in the accompanying Management’s Report on Internal Control Over Financial Reporting, management’s assessment of and conclusion on the effectiveness of internal control over financial reporting did not include the internal controls of Palisades, which is included in the 2024 consolidated financial statements of the Company and constituted 0.4% and 2.0% of total and net assets, respectively, as of December 31, 2024. Our audit of internal control over financial reporting of the Company also did not include an evaluation of the internal control over financial reporting of Palisades.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated statements of financial condition of the Company as of December 31, 2024 and 2023, the related consolidated statements of operations, comprehensive income (loss), changes in stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2024, and the related notes and our report dated February 19, 2025 expressed an unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed 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. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) 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.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/Ernst & Young LLP
New York, New York
February 19, 2025
| CHIMERA INVESTMENT CORPORATION | ||
|---|---|---|
| CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION | ||
| (dollars in thousands, except share and per share data) | ||
| December 31, 2024 | December 31, 2023 | |
| Cash and cash equivalents | $83,998 | $221,684 |
| Non-Agency RMBS, at fair value (net of allowance for credit losses of $28 million and $19 million, respectively) | 1,064,169 | 1,043,806 |
| Agency MBS, at fair value | 519,218 | 102,484 |
| Loans held for investment, at fair value | 11,196,678 | 11,397,046 |
| Accrued interest receivable | 81,386 | 76,960 |
| Other assets | 170,924 | 87,018 |
| Derivatives, at fair value | 117 | — |
| Total assets (1) | $13,116,490 | $12,928,998 |
| Liabilities: | ||
| Secured financing agreements ($4.1 billion and $3.6 billion pledged as collateral, respectively, and includes $319 million and $350 million at fair value, respectively) | $2,824,371 | $2,432,115 |
| Securitized debt, collateralized by Non-Agency RMBS ($229 million and $249 million pledged as collateral, respectively) | 71,247 | 75,012 |
| Securitized debt at fair value, collateralized by Loans held for investment ($10.2 billion and $10.7 billion pledged as collateral, respectively) | 6,984,495 | 7,601,881 |
| Long term debt | 134,646 | — |
| Payable for investments purchased | 454,730 | 158,892 |
| Accrued interest payable | 41,472 | 38,272 |
| Dividends payable | 34,265 | 54,552 |
| Accounts payable and other liabilities | 45,075 | 9,355 |
| Total liabilities (1) | $10,590,301 | $10,370,079 |
| Commitments and Contingencies (See Note 16) | ||
| Stockholders' Equity: | ||
| Preferred Stock, par value of $0.01 per share, 100,000,000 shares authorized: | ||
| 8.00% Series A cumulative redeemable: 5,800,000 shares issued and outstanding, respectively ($145,000 liquidation preference) | $58 | $58 |
| 8.00% Series B cumulative redeemable: 13,000,000 shares issued and outstanding, respectively ($325,000 liquidation preference) | 130 | 130 |
| 7.75% Series C cumulative redeemable: 10,400,000 shares issued and outstanding, respectively ($260,000 liquidation preference) | 104 | 104 |
| 8.00% Series D cumulative redeemable: 8,000,000 shares issued and outstanding, respectively ($200,000 liquidation preference) | 80 | 80 |
| Common stock: par value $0.01 per share; 166,666,667 shares authorized, 80,922,221 and 80,453,552 shares issued and outstanding, respectively | 809 | 804 |
| Additional paid-in-capital | 4,390,516 | 4,370,130 |
| Accumulated other comprehensive income | 159,449 | 185,668 |
| Cumulative earnings | 4,341,111 | 4,165,046 |
| Cumulative distributions to stockholders | (6,366,068) | (6,163,101) |
| Total stockholders' equity | $2,526,189 | $2,558,919 |
| Total liabilities and stockholders' equity | $13,116,490 | $12,928,998 |
(1)The Company's consolidated statements of financial condition include assets of consolidated variable interest entities, or VIEs, that can only be used to settle obligations and liabilities of the VIE for which creditors do not have recourse to the primary beneficiary (Chimera Investment Corporation). As of December 31, 2024, and December 31, 2023, total assets of consolidated VIEs were $9,970,094 and $10,501,840, respectively, and total liabilities of consolidated VIEs were $6,766,505 and $7,349,109, respectively. See Note 9 for further discussion.
| CHIMERA INVESTMENT CORPORATION | |||
|---|---|---|---|
| CONSOLIDATED STATEMENTS OF OPERATIONS | |||
| (dollars in thousands, except share and per share data) | |||
| For the Years Ended | |||
| December 31, 2024 | December 31, 2023 | December 31, 2022 | |
| Net interest income: | |||
| Interest income (1) | $760,950 | $772,904 | $773,121 |
| Interest expense (2) | 496,274 | 509,541 | 333,293 |
| Net interest income | 264,676 | 263,363 | 439,828 |
| Increase (decrease) in provision for credit losses | 9,838 | 11,371 | 7,037 |
| Other income (losses): | |||
| Net unrealized gains (losses) on derivatives | 2,963 | (6,411) | (1,482) |
| Realized gains (losses) on derivatives | (21,540) | (40,957) | (561) |
| Periodic interest cost of swaps, net | 23,780 | 17,167 | (1,752) |
| Net gains (losses) on derivatives | 5,203 | (30,201) | (3,795) |
| Investment management and advisory fees | 2,710 | — | — |
| Net unrealized gains (losses) on financial instruments at fair value | 10,811 | 34,373 | (736,899) |
| Net realized gains (losses) on sales of investments | (5,219) | (31,234) | (76,473) |
| Gains (losses) on extinguishment of debt | — | 3,875 | (2,897) |
| Other investment gains (losses) | 9,543 | 1,091 | (1,866) |
| Total other income (losses) | 23,048 | (22,096) | (821,930) |
| Other expenses: | |||
| Compensation and benefits (3) | 41,364 | 30,570 | 49,378 |
| General and administrative expenses | 23,201 | 25,117 | 22,651 |
| Servicing and asset manager fees | 29,795 | 32,624 | 36,005 |
| Amortization of intangibles and depreciation expenses | 321 | — | — |
| Transaction expenses | 7,091 | 15,379 | 16,146 |
| Total other expenses | 101,772 | 103,690 | 124,180 |
| Income (loss) before income taxes | 176,114 | 126,206 | (513,319) |
| Income tax expense (benefit) | 49 | 102 | (253) |
| Net income (loss) | $176,065 | $126,104 | $(513,066) |
| Dividends on preferred stock | 85,736 | 73,750 | 73,765 |
| Net income (loss) available to common shareholders | $90,329 | $52,354 | $(586,831) |
| Net income (loss) per share available to common shareholders: | |||
| Basic | $1.12 | $0.68 | $(7.53) |
| Diluted | $1.10 | $0.68 | $(7.53) |
| Weighted average number of common shares outstanding: | |||
| Basic | 80,976,745 | 76,685,785 | 77,979,582 |
| Diluted | 82,157,622 | 77,539,289 | 77,979,582 |
(1)Includes interest income of consolidated VIEs of$640,499, $593,384 and $551,253 for the years ended December 31, 2024, 2023, and 2022. See Note 9 for further discussion.
(2)Includes interest expense of consolidated VIEs of $293,509, $282,542 and $197,823 for the years ended December 31, 2024, 2023, and 2022.See Note 9 for further discussion.
(3)Includes a related-party, non-cash imputed compensation expense from the Palisades Acquisition of $10 million for the year ended December 31, 2024.
| CHIMERA INVESTMENT CORPORATION | |||
|---|---|---|---|
| CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) | |||
| (dollars in thousands, except share and per share data) | |||
| For the Years Ended | |||
| December 31, 2024 | December 31, 2023 | December 31, 2022 | |
| Comprehensive income (loss): | |||
| Net income (loss) | $176,065 | $126,104 | $(513,066) |
| Other comprehensive income: | |||
| Unrealized gains (losses) on available-for-sale securities, net | (26,219) | (44,990) | (175,709) |
| Reclassification adjustment for net realized losses (gains) included in net income | — | 1,313 | — |
| Other comprehensive income (loss) | $(26,219) | $(43,677) | $(175,709) |
| Comprehensive income (loss) before preferred stock dividends | $149,846 | $82,427 | $(688,775) |
| Dividends on preferred stock | $85,736 | $73,750 | $73,765 |
| Comprehensive income (loss) available to common stock shareholders | $64,110 | $8,677 | $(762,540) |
CHIMERA INVESTMENT CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(dollars in thousands, except per share data)
| For the Year Ended December 31, 2024 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Series A Preferred Stock Par Value | Series B Preferred Stock Par Value | Series C Preferred Stock Par Value | Series D Preferred Stock Par Value | CommonStock ParValue | Additional Paid-in Capital | Accumulated Other Comprehensive Income | Cumulative Earnings | Cumulative Distributions to Stockholders | Total | |
| Balance, December 31, 2023 | $58 | $130 | $104 | $80 | $804 | $4,370,130 | $185,668 | $4,165,046 | $(6,163,101) | $2,558,919 |
| Net income (loss) | — | — | — | — | — | — | — | 176,065 | — | 176,065 |
| Other comprehensive income (loss) | — | — | — | — | — | — | (26,219) | — | — | (26,219) |
| Stock based compensation | — | — | — | — | 5 | 10,090 | — | — | — | 10,095 |
| Non-cash contribution from related party | — | — | — | — | — | 10,296 | — | — | — | 10,296 |
| Common dividends declared | — | — | — | — | — | — | — | — | (117,231) | (117,231) |
| Preferred dividends declared | — | — | — | — | — | — | — | — | (85,736) | (85,736) |
| Balance, December 31, 2024 | $58 | $130 | $104 | $80 | $809 | $4,390,516 | $159,449 | $4,341,111 | $(6,366,068) | $2,526,189 |
| For the Year Ended December 31, 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Series A Preferred Stock Par Value | Series B Preferred Stock Par Value | Series C Preferred Stock Par Value | Series D Preferred Stock Par Value | CommonStock ParValue | Additional Paid-in Capital | Accumulated Other Comprehensive Income | Cumulative Earnings | Cumulative Distributions to Stockholders | Total | |
| Balance, December 31, 2022 | $58 | $130 | $104 | $80 | $773 | $4,319,933 | $229,345 | $4,038,942 | $(5,922,562) | $2,666,803 |
| Net income (loss) | — | — | — | — | — | — | — | 126,104 | — | 126,104 |
| Other comprehensive income (loss) | — | — | — | — | — | — | (43,677) | — | — | (43,677) |
| Repurchase of common stock | — | — | — | — | (19) | (33,082) | — | — | — | (33,101) |
| Issuance of common stock | — | — | — | — | 47 | 73,730 | — | — | — | 73,777 |
| Stock based compensation | — | — | — | — | 3 | 9,549 | — | — | — | 9,552 |
| Common dividends declared | — | — | — | — | — | — | — | — | (166,789) | (166,789) |
| Preferred dividends declared | — | — | — | — | — | — | — | — | (73,750) | (73,750) |
| Balance, December 31, 2023 | $58 | $130 | $104 | $80 | $804 | $4,370,130 | $185,668 | $4,165,046 | $(6,163,101) | $2,558,919 |
| For the Year Ended December 31, 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Series A Preferred Stock Par Value | Series B Preferred Stock Par Value | Series C Preferred Stock Par Value | Series D Preferred Stock Par Value | CommonStock ParValue | Additional Paid-in Capital | Accumulated Other Comprehensive Income | Cumulative Earnings | Cumulative Distributions to Stockholders | Total | |
| Balance, December 31, 2021 | $58 | $130 | $104 | $80 | $790 | $4,360,625 | $405,054 | $4,552,008 | $(5,582,658) | $3,736,191 |
| Net income (loss) | — | — | — | — | — | — | — | (513,066) | — | (513,066) |
| Other comprehensive income (loss) | — | — | — | — | — | — | (175,709) | — | — | (175,709) |
| Repurchase of common stock | — | — | — | — | (18) | (48,868) | — | — | — | (48,886) |
| Stock based compensation | — | — | — | — | 1 | 8,176 | — | — | — | 8,177 |
| Common dividends declared | — | — | — | — | — | — | — | — | (266,139) | (266,139) |
| Preferred dividends declared | — | — | — | — | — | — | — | — | (73,765) | (73,765) |
| Balance, December 31, 2022 | $58 | $130 | $104 | $80 | $773 | $4,319,933 | $229,345 | $4,038,942 | $(5,922,562) | $2,666,803 |
See accompanying notes to financial statements.
| CHIMERA INVESTMENT CORPORATION | |||
|---|---|---|---|
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||
| (dollars in thousands) | |||
| For the Years Ended | |||
| December 31, 2024 | December 31, 2023 | December 31, 2022 | |
| Cash Flows From Operating Activities: | |||
| Net income (loss) | $176,065 | $126,104 | $(513,066) |
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||
| Amortization of investment discounts/premiums, net | 4,862 | 16,347 | 61,488 |
| Accretion (amortization) of deferred financing costs, debt issuance costs, and Securitized debt discounts/premiums, net | 13,833 | 31,818 | (258) |
| Net unrealized losses (gains) on derivatives | (2,963) | 6,411 | 1,482 |
| Proceeds (payments) for derivative settlements | 14,517 | (20,509) | (6,200) |
| Margin (paid) received on derivatives | (10,249) | 70,415 | (40,234) |
| Net unrealized losses (gains) on financial instruments at fair value | (10,811) | (34,373) | 736,899 |
| Net realized losses (gains) on sales of investments | 5,219 | 31,234 | 76,473 |
| Other investment (gains) losses | (9,543) | (1,091) | 1,866 |
| Net increase (decrease) in provision for credit losses | 9,869 | 11,371 | 7,037 |
| Amortization of intangibles and depreciation expenses | 321 | — | — |
| (Gain) loss on extinguishment of debt | — | (3,875) | 2,897 |
| Equity-based compensation expense | 10,095 | 9,552 | 8,177 |
| Non-cash imputed compensation related to business acquisition | 10,296 | — | — |
| Changes in operating assets: | |||
| Decrease (increase) in accrued interest receivable, net | (4,429) | (15,192) | 7,745 |
| Decrease (increase) in other assets | (14,516) | (15,235) | (33,476) |
| Changes in operating liabilities: | |||
| Increase (decrease) in accounts payable and other liabilities | 9,546 | (7,285) | 5,041 |
| Increase (decrease) in accrued interest payable, net | 3,562 | 7,577 | 9,851 |
| Net cash provided by operating activities | $205,673 | $213,269 | $325,722 |
| Cash Flows From Investing Activities: | |||
| Agency MBS portfolio: | |||
| Purchases | $(1,070,444) | $(2,085) | $(57,931) |
| Sales | 569,391 | 313,094 | 42,503 |
| Principal payments | 77,278 | 901 | 253,815 |
| Non-Agency RMBS portfolio: | |||
| Purchases | (96,159) | (3,954) | (23,000) |
| Sales | — | — | 23,056 |
| Principal payments | 74,069 | 83,724 | 178,305 |
| Loans held for investment: | |||
| Purchases | (656,643) | (1,260,187) | (2,067,352) |
| Sales | — | 2,611 | — |
| Principal payments | 1,309,841 | 1,417,648 | 2,160,445 |
| Purchase of Palisades assets | (29,112) | — | — |
| Net cash provided by investing activities | $178,221 | $551,752 | $509,841 |
| Cash Flows From Financing Activities: | |||
| Proceeds from secured financing agreements | $30,010,782 | $29,073,443 | $37,815,611 |
| Payments on secured financing agreements | (29,612,712) | (30,090,242) | (37,637,975) |
| Payments on repurchase of common stock | — | (33,101) | (48,886) |
| Proceeds on issuance of common stock | — | 73,777 | — |
| Proceeds from securitized debt borrowings, collateralized by Loans held for investment | 340,098 | 2,186,058 | 1,122,982 |
|---|---|---|---|
| Payments on securitized debt borrowings, collateralized by Loans held for investment | (1,170,575) | (1,767,286) | (1,844,033) |
| Payments on securitized debt borrowings, collateralized by Non-Agency RMBS | (98) | (53) | (2,892) |
| Net proceeds from issuance of unsecured debt | 134,179 | — | — |
| Common dividends paid | (119,080) | (195,219) | (287,746) |
| Preferred dividends paid | (104,174) | (55,313) | (73,765) |
| Net cash used in financing activities | $(521,580) | $(807,937) | $(956,704) |
| Net increase (decrease) in cash and cash equivalents | (137,686) | (42,916) | (121,141) |
| Cash and cash equivalents at beginning of period | 221,684 | 264,600 | 385,741 |
| Cash and cash equivalents at end of period | $83,998 | $221,684 | $264,600 |
| Supplemental disclosure of cash flow information: | |||
| Interest received | $761,385 | $774,059 | $842,354 |
| Interest paid | $479,241 | $470,147 | $323,271 |
| Income taxes paid (received) | $49 | $102 | $(253) |
| Contingent earn-out liability | $15,800 | $— | $— |
| Non-cash investing activities: | |||
| Payable for investments purchased | $454,730 | $158,892 | $9,282 |
| Net change in unrealized gain (loss) on available-for sale securities | $(26,219) | $(44,990) | $(175,709) |
| Transfer of investments due to consolidation | |||
| Loans held for investment, at fair value | $— | $— | $1,047,838 |
| Securitized debt at fair value, collateralized by loans held for investment | $— | $— | $774,514 |
| Non-Agency RMBS, at fair value | $— | $— | $(218,276) |
| Non-cash financing activities: | |||
| Dividends declared, not yet paid | $34,265 | $54,552 | $64,545 |
CHIMERA INVESTMENT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- Organization
Chimera Investment Corporation, or the Company, was incorporated in Maryland on June 1, 2007 and started trading on the NYSE in November 2007. The Company elected to be taxed as a real estate investment trust, or REIT, under the Internal Revenue Code of 1986, as amended, and regulations promulgated thereunder, or the Code.
The Company is an internally managed REIT that is primarily engaged in the business of investing in a diversified portfolio of mortgage assets for itself and for unrelated third parties through its investment management and advisory services. The assets the Company may invest in and manage for others include residential mortgage loans, Non-Agency RMBS, Agency RMBS, business purpose loans and investor loans, including RTLs, and other real estate-related assets such as Agency CMBS. The following defines certain of the commonly used terms in this Annual Report on Form 10-K: Agency refers to a federally chartered corporation, such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”), or an agency of the U.S. Government, such as the Government National Mortgage Association (“Ginnie Mae”); MBS refers to mortgage-backed securities secured by pools of residential or commercial mortgage loans; RMBS refers to mortgage-backed securities secured by pools of residential mortgage loans; CMBS refers to mortgage-backed securities secured by pools of commercial mortgage loans; Agency RMBS and Agency CMBS refer to MBS that are secured by pools of residential and commercial mortgage loans, respectively, and are issued or guaranteed by an Agency; RTLs refer to residential transition loans; ABS refers to asset-backed securities; Agency MBS refers to MBS that are issued or guaranteed by an Agency and includes Agency RMBS and Agency CMBS collectively; Agency CMO refers to collateralized mortgage obligations guaranteed by an Agency and are included in Agency RMBS; Non-Agency RMBS refers to residential MBS that are not guaranteed by any agency of the U.S. Government or any Agency; IO refers to Interest-only securities.
The Company conducts its operations through various subsidiaries including subsidiaries it treats as taxable REIT subsidiaries, or TRSs. In general, a TRS may hold assets and engage in activities that the Company cannot hold or engage in directly and generally may engage in any real estate or non-real estate related business. The Company currently hastwelve wholly-owned direct subsidiaries: Chimera RMBS Whole Pool LLC and Chimera RMBS LLC formed in June 2009; CIM Trading Company LLC, or CIM Trading, formed in July 2010; Chimera Funding TRS LLC, or CIM Funding TRS, a TRS formed in October 2013; Chimera CMBS Whole Pool LLC and Chimera RMBS Securities LLC formed in March 2015; Chimera RR Holding LLC formed in April 2016; NYH Funding LLC, a TRS formed in May 2019; Kali 2020 Holdings LLC formed in May 2020; Varuna Capital Partners LLC formed in September 2020; Aarna Holdings LLC formed in November 2020; and CIM Advisory Holding TRS LLC formed in October 2024.
During 2022, the Company exchanged its interest in Kah Capital Management, LLC for an interest in Kah Capital Holdings, LLC, which was accounted for as an equity method investment in other assets on the Statement of Financial Condition at December 31, 2024. Effective December 31, 2024, CIM sold its 20% interest in Kah Capital Holdings, LLC for $500 thousand, resulting in a realized loss of $200 thousand. Kah Capital Holdings, LLC is the parent of Kah Capital Management, LLC. The Company paid $520 thousand and $589 thousand for mortgage asset servicing oversight fees to Kah Capital Management during the years ended December 31, 2024 and 2023, respectively. These fees are reported within Other Expenses on the Consolidated Statement of Operations. The Company made a $75 million capital commitment to a fund managed by Kah Capital Management, LLC. During the year ended December 31, 2024 the Company funded an additional $10 million towards that commitment, which brought its total funding to $56 million, leaving an unfunded commitment of $19 million. The Company's investment in this fund is accounted for as an equity method investment in other assets on the Consolidated Statement of Financial Condition. The Company records any gains and losses associated with its equity method investments in other investment gains (losses) on the Consolidated Statement of Operations.
On December 2, 2024, the Company acquired The Palisades Group, LLC (“TPG”), Palisades Advisory Services, LLC (“PAS”), Palisades Technology Holdings, LLC, and their respective subsidiaries (the “Palisades Acquisition”). As a result of the Palisades Acquisition, we began providing investment management and advisory services primarily through TPG and PAS (together with TPG, “Palisades”). TPG is registered with the SEC as an investment adviser under the Investment Advisers Act of 1940 (the “Advisers Act”), and PAS is a relying adviser with respect to TPG’s investment adviser registration.
- Summary of the Significant Accounting Policies
(a)Basis of Presentation and Consolidation
The accompanying consolidated financial statements and related notes of the Company have been prepared in accordance with accounting principles generally accepted in the United States, or GAAP. In the opinion of the Company, all normal and recurring adjustments considered necessary for a fair presentation of its financial position, results of operations and cash flows have been included. Investment transactions are recorded on the trade date. All per share amounts, common shares outstanding and restricted shares for all periods presented reflect the Company's 1-for-3 reverse stock split, which was effective after the close of trading on May 21, 2024.
The consolidated financial statements include the Company’s accounts, the accounts of its wholly-owned subsidiaries, and variable interest entities, or VIEs, in which the Company is the primary beneficiary. All intercompany balances and transactions have been eliminated in consolidation.
The Company uses securitization trusts considered to be VIEs in its securitization transactions. VIEs are defined as entities in which equity investors (i) do not have the characteristics of a controlling financial interest, or (ii) do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. The entity that consolidates a VIE is known as its primary beneficiary and is generally the entity with (i) the power to direct the activities that most significantly impact the VIEs’ economic performance, and (ii) the right to receive benefits from the VIE or the obligation to absorb losses of the VIE that could be significant to the VIE. For VIEs that do not have substantial on-going activities, the power to direct the activities that most significantly impact the VIEs’ economic performance may be determined by an entity’s involvement with the design and structure of the VIE.
The trusts are structured as entities that receive principal and interest on the underlying collateral and distribute those payments to the security holders. The assets held by the securitization entities are restricted in that they can only be used to fulfill the obligations of the securitization entity. The Company’s risks associated with its involvement with these VIEs are limited to its risks and rights as a holder of the security it has retained as well as certain risks associated with being the sponsor and depositor of and the seller, directly or indirectly to, the securitizations entities.
Determining the primary beneficiary of a VIE requires judgment. The Company determined that for the securitizations it consolidates, its ownership provides the Company with the obligation to absorb losses or the right to receive benefits from the VIE that could be significant to the VIE. In addition, the Company has the power to direct the activities of the VIEs that most significantly impact the VIEs’ economic performance, or power, such as rights to replace the servicer without cause, or the Company was determined to have power in connection with its involvement with the structure and design of the VIE.
The Company’s interest in the assets held by these securitization vehicles, which are consolidated on the Company’s Consolidated Statements of Financial Condition, is restricted by the structural provisions of these trusts, and a recovery of the Company’s investment in the vehicles will be limited by each entity’s distribution provisions. Generally, the securities retained by the Company are the most subordinate in the capital structure, which means those securities receive distributions after the senior securities have been paid. The liabilities of the securitization vehicles, which are also consolidated on the Company’s Consolidated Statements of Financial Condition, are non-recourse to the Company, and can only be satisfied using proceeds from each securitization vehicle’s respective asset pool.
The assets of securitization entities are comprised of residential mortgage-backed securities, or RMBS, or residential mortgage loans. See Notes 3, 4 and 9 for further discussion of the characteristics of the securities and loans in the Company’s portfolio.
(b)Statements of Financial Condition Presentation
The Company’s Consolidated Statements of Financial Condition include both the Company’s direct assets and liabilities and the assets and liabilities of consolidated securitization vehicles. Retained beneficial interests of the consolidated securitization vehicles are eliminated in consolidation. Assets of each consolidated VIE can only be used to satisfy the obligations of that VIE, and the liabilities of consolidated VIEs are non-recourse to the Company. The Company is not obligated to provide, nor does it intend to provide, any financial support to these consolidated securitization vehicles. The notes to the consolidated financial statements describe the Company’s assets and liabilities including the assets and liabilities of consolidated securitization vehicles. See Note 9 for additional information related to the Company’s investments in consolidated securitization vehicles.
(c)Cash and Cash Equivalents
Cash and cash equivalents include cash on hand and cash deposited overnight in money market funds, which are not bank deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation. There were no restrictions on cash and cash equivalents at December 31, 2024 and December 31, 2023.
(d)Agency and Non-Agency Mortgage-Backed Securities
The Company invests in mortgage-backed securities, or MBS, representing interests in obligations backed by pools of mortgage loans. The Company’s investments in MBS includes investments in both Agency MBS and Non-Agency MBS. The Company delineates between Agency MBS and Non-Agency MBS as follows: (1) Agency MBS are mortgage pass-through certificates, collateralized mortgage obligations, or CMOs, and other MBS representing interests in or obligations backed by pools of mortgage loans issued or guaranteed by agencies of the U.S. Government, such as Ginnie Mae, or federally chartered corporations such as Freddie Mac or Fannie Mae where principal and interest repayments are guaranteed by the respective agency of the U.S. Government or federally chartered corporation; and (2) Non-Agency MBS are not issued or guaranteed by a U.S. Government Agency or other institution and are subject to credit risk. Repayment of principal and interest on Non-Agency MBS is not guaranteed and it is subject to the performance of the mortgage loans or MBS collateralizing the obligation. Agency MBS collectively refers to include Agency CMBS and Agency RMBS.
The Company also invests in Interest Only Agency MBS strips and Interest Only Non-Agency RMBS strips, or IO MBS strips. IO MBS strips represent the Company’s right to receive a specified proportion of the contractual interest flows of the collateral.
The Company classifies its MBS as available-for-sale (AFS) or in accordance with the fair-value option (FVO). MBS classified as AFS are recorded on the Consolidated Statements of Financial Condition at fair value with changes in fair value recorded in Other comprehensive income (OCI). MBS classified as FVO are recorded on the Consolidated Statements of Financial Condition at fair value with changes in fair value recorded in earnings. See Note 5 of these consolidated financial statements for further discussion of MBS classified as FVO and how the Company determines fair value. From time to time, as part of the overall management of its portfolio, the Company may sell any of its investments and recognize a realized gain or loss as a component of earnings in the Consolidated Statements of Operations utilizing the average cost method.
The Company’s accounting policy for interest income and an allowance for credit losses related to its MBS is as follows:
Interest Income Recognition and Allowance for Credit Losses
Investments in Non-agency RMBS securities
The Company considers its investments in Non-Agency RMBS as beneficial interests. Beneficial interests give the Company the right to receive all or portions of specified cash flows received by a trust or other entity. Beneficial interests held by the Company are created in connection with securitization transactions such as those involving mortgage loan obligations. Beneficial interests are accounted for in accordance with guidance Financial Accounting Standards Board (FASB) Accounting Standards Codification, 325-40, Beneficial Interests in Securitized Financial Assets, (ASC 325-40) as amended by the accounting standards update No. 2016-13, Measurement of Credit Losses on Financial Instruments (ASU 2016-13).
Interest income on the Company’s beneficial interests is recognized using the interest method based on the Company's estimates of cash flows expected to be collected. The effective interest rate on these securities is based on the Company's estimate for each security of the projected cash flows, which are estimated based on observation of current market information and include assumptions related to fluctuations in prepayment speeds and the timing and amount of credit losses. On a quarterly basis, the Company reviews and, if appropriate, adjusts its cash flow projections based on inputs and analyses received from external sources, internal models, and the Company’s judgments about prepayment rates, the timing and amount of credit losses, and other factors. Changes in the amount or timing of cash flows from those originally projected, or from those estimated at the last evaluation date, are considered to be either favorable changes or adverse changes.
Adverse changes in the timing or amount of cash flows on beneficial interests classified as AFS could result in the Company recording an increase in the allowance for credit losses. The allowance for credit losses are calculated using a discounted cash flow (DCF) approach and is measured as the difference between the beneficial interest’s amortized cost and the estimate of cash flows expected to be collected discounted at the effective interest rate used to accrete the beneficial interest. The allowance for credit losses is recorded as a contra-asset and a reduction in earnings. The allowance for credit losses will be limited to the amount of the unrealized losses on the beneficial interest. Any allowance for credit losses in excess of the unrealized losses on the beneficial interests are accounted for as a prospective reduction of the effective interest rate. No allowance is recorded for beneficial interests in an unrealized gain position. Favorable changes in the DCF will result in a reduction in the allowance for credit losses, if any. Any reduction in allowance for credit losses is recorded in earnings. If there is no allowance for credit losses, or if the allowance for credit losses has been reduced to zero, the remaining favorable changes are reflected as a prospective increase to the effective interest rate.
Beneficial interests for which other than temporary impairment (OTTI) had been recognized prior to the effective date of ASU 2016-13 shall apply the guidance in the update on a prospective basis. In addition, the yield used to accrete the beneficial interest on beneficial interests with prior OTTI will remain unchanged as a result of the adoption of ASU 2016-13. Recoveries of amounts previously written off relating to improvements in cash flows shall be recorded in income in the period received. Therefore, subsequent favorable changes in the DCF of the beneficial interests with prior OTTI will not be reflected as an adjustment to their yield used to accrete the discount. Subsequent adverse changes in the DCF will result in an increase to the allowance for credit losses, limited to the amount of the unrealized losses on the beneficial interest.
Credit losses recognized on beneficial interests will be accreted on a monthly basis at the rate used to recognize interest income, the effective interest rate. The accretion will be recorded as a reduction to interest income in the statement of operations.
The Company presents separately all accrued interest on the statement of financial position. Interest is accrued on all beneficial interests when due. Interest which is not received at the due date is written off when it becomes delinquent. As all interest not received when due is charged off against interest income, no allowance for accrued interest is required.
No allowances for credit losses are recognized on beneficial interests for which the Company has elected the fair value option. All favorable or adverse changes in the Company's estimates of cash flows expected to be collected results in a prospective increase or decrease in the effective interest rate used to recognize interest income.
Investments in Agency Securities
The Company invests in pass-through mortgage-backed securities guaranteed by Ginnie Mae (GNMA), Fannie Mae (FNMA)
and Freddie Mac (FHLMC) (collectively “Agency Securities”).
Interest income for Agency Securities for which changes in fair value are recorded in OCI, including premiums and discounts associated with the acquisition of these securities, is recognized over the life of such securities using the interest method based on the cash flows of the security. In applying the interest method, the Company considers estimates of future principal prepayments in the calculation of the effective yield. Differences that arise between previously anticipated prepayments and actual prepayments received, as well as changes in future prepayment assumptions, result in a recalculation of the effective yield on the security. This recalculation of the effective yield is updated on a monthly basis. Upon a recalculation of the effective yield, the investment in the security is adjusted to the amount that would have existed had the new effective yield been retrospectively applied since acquisition with a corresponding charge or credit to interest income. This adjustment is accounted for as a change in estimate with a cumulative effect adjustment on interest income as a result in the change in the yield. Prepayments are estimated using models generally accepted in the industry. Agency CMOs are generally purchased at par and do not involve significant premiums or discounts. As a result, the floating rate coupon of the Agency CMO is used as the effective yield for revenue recognition purposes.
All securities carried at fair value with changes in fair value recorded in OCI need to be evaluated for expected losses, even if the risk of loss is considered remote. However, the Company is not required to measure expected credit losses on securities in which historical credit loss information adjusted for current conditions and reasonable and supportable forecasts results in an expectation that incurring a credit loss is zero. Based on the current facts and circumstances, the Company believes its investments in Agency Securities would qualify for zero expected credit losses. The factors considered in reaching this conclusion include the long history of zero credit losses, the explicit guarantee by the US government (although limited for FNMA and FHLMC securities) and yields that, while not risk-free, generally trade based on market views of prepayment and liquidity risk (not credit risk).
Interest income on Agency Securities for which changes in fair value are recorded in earnings is recognized using the interest method based on the Company's estimates of cash flows expected to be collected. The effective interest rate on these securities is based on the Company's estimate of the projected cash flows. Changes in the amount or timing of cash flows as a result of changes in expected prepayments from those originally projected, or from those estimated at the last evaluation date, are reflected prospectively as an adjustment to the effective interest rate used to recognize interest income. This recalculation of the effective interest rate is updated on a monthly basis.
(e)Loans Held for Investment
The Company's Loans held for investments is primarily comprised of seasoned residential mortgage loans that are not guaranteed as to repayment of principal or interest. These loans are serviced and may be modified by a third-party servicer. Additionally, in certain cases, the Company has the ability to remove the servicer with or without cause upon prior notice. These residential mortgage loans are designated as held for investment and are carried at fair value with changes in fair value recorded in earnings. Interest income on loans held for investment is recognized over the expected life of the loans using the interest method with changes in yield reflected in earnings on a prospective basis.
The Company estimates the fair value of securitized loans as described in Note 5 of these consolidated financial statements.
Interest is accrued on all loans held for investment when due. Interest which is not received at the due date is written off when it becomes delinquent. Nonrefundable fees and costs related to acquiring the Company’s residential mortgage loans are recognized as expenses in the Consolidated Statements of Operations. Income recognition is suspended for loans when, based on information from the servicer, a full recovery of interest or principal becomes doubtful.
Real estate owned
Real estate owned, or REO, represents properties which the Company has received the legal title of the property to satisfy the outstanding loan. REO is re-categorized from loan to REO when the Company takes legal title of the property. REO assets are initially measured at the estimated fair value less the estimated cost to sell. At the time the asset is re-categorized, any excess of the previously recorded loan balance and the carrying value of the REO at the time the Company takes legal title of the property, is recognized as a loss. All REO assets of the Company are held-for-sale and it is the Company’s intention to sell the property in the shortest time possible to maximize their return and recovery on the previously recorded loan. REO assets are subsequently measured at the lower of its carrying amount or fair value less cost to sell. The carrying value of REO assets at December 31, 2024 and December 31, 2023 was $25 million and $18 million, respectively, and were recorded in other assets on the Company’s Consolidated Statements of Financial Condition.
(f)Secured Financing Agreements
The Company finances the acquisition of a significant portion of its mortgage-backed securities with secured financing agreements. Secured financing agreements include short-term repurchase agreements with original maturity dates of less than one-year, long-term financing agreements with original maturity dates of more than one year and loan warehouse credit facilities collateralized by loans acquired by the Company. The Company has evaluated each agreement and has determined that each of the secured financing agreements be accounted for as secured borrowings, which is recourse to the Company.
The Company has elected the fair value option on certain of its secured financing agreements. These agreements are reported at their fair value, with changes in fair value being recorded in earnings each period, fees paid at inception related to secured financing agreements at fair value are expensed as incurred. Interest expense is recorded based on the current interest rate in effect for the related agreement. Refer to Note 6 Secured Financing Agreements for further details.
(g)Securitized Debt, collateralized by Non-Agency RMBS and Securitized Debt, collateralized by Loans held for investment
Certain re-securitization transactions classified as securitized debt, collateralized by Non-Agency RMBS, reflect the transfer to a trust of fixed or adjustable rate MBS which are classified as Non-Agency RMBS that pay interest and principal to the debt holders of that re-securitization. Re-securitization transactions completed by the Company that did not qualify as sales are accounted for as secured borrowings. The associated securitized debt is carried at amortized cost, net of any unamortized premiums or discounts.
Certain transactions involving residential mortgage loans are accounted for as secured borrowings and are recorded as Securitized loans held for investment and the corresponding debt as Securitized debt, collateralized by loans held for investment in the Consolidated Statements of Financial Condition. These securitizations are collateralized by residential adjustable or fixed rate mortgage loans that have been placed in a trust and pay interest and principal to the debt holders of that securitization. The securitized debt, collateralized by loans held for investment, is carried at fair value.
The Company recognizes interest expense on securitized debt over the contractual life of the debt using the interest method with changes in yield reflected in earnings on a retrospective basis. For securitized debt, where the Company has elected fair value option, the interest expense is recognized using the interest method with changes in yield reflected in earnings on a prospective basis. The Company recognizes a gain or loss on extinguishment of debt when it acquires its outstanding debt at discount or premium.
The Company estimates the fair value of its securitized debt as described in Note 5 to these consolidated financial statements.
(h)Fair Value
The Company carries the majority of its financial instruments at fair value. The Company has elected fair value option on certain Non-Agency RMBS, Agency MBS, Loans held for investments, certain secured financing agreements and securitized debt, collateralized by loans held for investment. The Company believes the fair value option election will provide its financial statements user with reduced complexity, greater consistency, understandability and comparability.
Agency MBS:
The Company has elected to account for Agency MBS investments acquired on or after July 1, 2017 under the fair value option. Under the fair value option, these investments will be carried at fair value, with changes in fair value reported in earnings (included as part of “Net unrealized gains (losses) on financial instruments at fair value”). Consistent with all other investments for which the Company has elected the fair value option, the Company will recognize revenue on a prospective basis in accordance with guidance in ASC 325-40.
All Agency MBS investments acquired prior to July 1, 2017 are carried at fair value with changes in fair value reported in other comprehensive income (OCI) as available-for-sale investments. All revenue recognition for these Agency MBS investments owned prior to July 1, 2017 will be in accordance with ASC 310-20, per the Company’s accounting practices.
Non-Agency RMBS:
The Company has elected to account for all Non-Agency RMBS investments acquired on or after January 1, 2019 under the fair value option. Under the fair value option, these investments will be carried at fair value, with changes in fair value reported in earnings (included as part of “Net unrealized gains (losses) on financial instruments at fair value”). Consistent with all other investments for which the Company has elected the fair value option, the Company will recognize revenue on a prospective basis in accordance with guidance in ASC 325-40.
The Company has elected the fair value option for certain interests in Non-Agency RMBS which it refers to as the overcollateralization classes. The cash flows for these holdings are generally subordinate to all other interests of the trusts and generally only pay out funds when certain ratios are met and excess cash holdings, as determined by the trustee, are available for distribution to the overcollateralization class. Many of the investments in this group have no current cash flows and may not ever pay cash flows, depending on the loss experience of the collateral group supporting the investment. Estimating future cash flows for this group of Non-Agency RMBS investments is highly subjective and uncertain; therefore, the Company records these holdings at fair value with changes in fair value reflected in earnings. Changes in fair value of the overcollateralization classes are presented in Net unrealized gains (losses) on financial instruments at fair value on the Consolidated Statements of Operations.
Interest-Only MBS:
The Company accounts for the IO MBS strips at fair value with changes in fair value reported in earnings. The IO MBS strips are included in MBS, at fair value, on the accompanying Consolidated Statements of Financial Condition.
Loans Held for Investment:
The Company’s Loans held for investment are carried at fair value with changes in fair value reflected in earnings. The Company carries Loans held for investment at fair value as it may resecuritize these loans in the future. Additionally, the fair value option allows both the loans and related financing to be consistently reported at fair value and to achieve operational and valuation simplifications.
Changes in fair value of Loans held for investment are presented in Net unrealized gains (losses) on financial instruments at fair value on the Consolidated Statements of Operations.
Secured Financing Agreements:
Certain of the Company's secured financing agreements are carried at fair value with changes in fair value reflected in earnings. These secured financing agreements were entered into to finance certain Loans held for investments which are carried at fair value with changes in fair value reflected in earnings. The fair value option allows both the loans and secured financing to be consistently reported at fair value and to achieve operational and valuation simplifications
Securitized Debt, Collateralized by Loans Held for Investment:
The Company’s securitized debt, collateralized by loans held for investment, is carried at fair value with changes in fair value reflected in earnings. The Company has elected the fair value option for these financings as it may call or restructure these debt financings in the future. Additionally, the fair value option allows both the loans and related financing to be consistently reported at fair value and to achieve operational and valuation simplifications. Changes in fair value of securitized debt, collateralized by loans held for investment are presented in Net unrealized gains (losses) on financial instruments at fair value on the Consolidated Statements of Operations.
Fair Value Disclosure
A complete discussion of the methodology utilized by the Company to estimate the fair value of its financial instruments is included in Note 5 to these consolidated financial statements.
(i)Derivative Financial Instruments
The Company’s investment policies permit it to enter into derivative contracts, including interest rate swaps, swaptions, mortgage options, futures, and interest rate caps to manage its interest rate risk and, from time to time, enhance investment returns. The Company’s derivatives are recorded as either assets or liabilities in the Consolidated Statements of Financial Condition and measured at fair value. These derivative financial instrument contracts are not designated as hedges for GAAP; therefore, all changes in fair value are recognized in earnings. The Company estimates the fair value of its derivative instruments as described in Note 5 of these consolidated financial statements. Net payments on derivative instruments are included in the Consolidated Statements of Cash Flows as a component of net income. Unrealized gains (losses) on derivatives are removed from net income to arrive at cash flows from operating activities.
The Company elects to net the fair value of its derivative contracts by counterparty when appropriate. These contracts contain legally enforceable provisions that allow for netting or setting off of all individual derivative receivables and payables with each counterparty and therefore, the fair values of those derivative contracts are reported net by counterparty. The credit support annex provisions of the Company’s derivative contracts allow the parties to mitigate their credit risk by requiring the party which is in a net payable position to post collateral. As the Company elects to net by counterparty the fair value of derivative contracts, it also nets by counterparty any cash collateral exchanged as part of the derivative. Refer to Note 10 Derivative Instruments for further details.
(j)Sales, Securitizations, and Re-Securitizations
The Company periodically enters into transactions in which it sells financial assets, such as MBS and mortgage loans. Gains and losses on sales of assets are calculated using the average cost method whereby the Company records a gain or loss on the difference between the average amortized cost of the asset and the proceeds from the sale. In addition, the Company from time to time securitizes or re-securitizes assets and sells tranches in the newly securitized assets. These transactions may be recorded as either sales, whereby the assets contributed to the securitization are removed from the Consolidated Statements of Financial Condition and a gain or loss is recognized, or as secured borrowings whereby the assets contributed to the securitization are not derecognized but rather the debt issued by the securitization entity are recorded to reflect the term financing of the assets. In these securitizations and re-securitizations, the Company may retain senior or subordinated interests in the securitized or re-securitized assets. In transfers that are considered secured borrowings, no gain or loss is recognized. Any difference in the proceeds received and the carrying value of the transferred asset is recorded as a premium or discount and amortized into earnings as an adjustment to yield.
(k)Income Taxes
The Company has elected to be taxed as a REIT and intends to comply with the provision of the Code, with respect thereto. Accordingly, the Company will generally not be subject to U.S. federal, state or local income taxes to the extent that qualifying distributions are made to stockholders and as long as certain asset, income, distribution and stock ownership tests are met. If the Company failed to qualify as a REIT and did not qualify for certain statutory relief provisions, the Company would be subject to U.S. federal, state and local income taxes and may be precluded from qualifying as a REIT for the subsequent four taxable years following the year in which the REIT qualification was lost.
A tax position is recognized only when, based on management’s judgment regarding the application of income tax laws, it is more likely than not that the tax position will be sustained upon examination. The Company does not have any material unrecognized tax positions that would affect its financial statements or require disclosure. No accruals for penalties and interest were necessary as of December 31, 2024 and 2023.
(I)Net Income per Share
The Company calculates basic net income per share by dividing net income for the period by the basic weighted-average shares of its common stock outstanding for that period. Diluted net income per share takes into account the effect of dilutive instruments such as unvested restricted stock units. All per share amounts, common shares outstanding and restricted shares for all periods presented reflect the Company's 1-for-3 reverse stock split, which was effective after the close of trading on May 21, 2024.
(m)Stock-Based Compensation
Compensation expense for equity based awards granted to the Company’s independent directors and stock based compensation awards granted to employees of the Company subject only to service condition is recognized on a straight-line basis over the vesting period of such awards, based upon the fair value of such awards at the grant date. For employees who are retirement eligible, defined as years of service to the Company plus age that is equal to or greater than 65, the service period is considered to be fulfilled and all grants are expensed immediately. The Company recognizes forfeitures when they occur and does not adjust the fair value of the grants for estimated forfeitures. For awards subject to vesting on a straight line basis, the total amount of expense is at least equal to the measured expense of each vested tranche. Awards subject to only a service condition are valued according to the market price for the Company’s common stock at the date of grant. For certain awards based on the performance of the Company, it engages an independent appraisal company to determine the value of the award at the date of grant and for other awards it estimates the value of the grant based on its expected performance relative to an established peer group. The Company considers the underlying contingency risks associated with the performance criteria. The values of these grants are expensed ratably over their respective vesting periods (irrespective of achievement of the performance criteria) adjusted, as applicable, for forfeitures.
(n)Use of Estimates
The preparation of financial statements in conformity with GAAP requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Although the Company’s estimates contemplate current conditions and how it expects them to change in the future, it is reasonably possible that actual conditions could be materially different than anticipated in those estimates, which could have a material adverse impact on the Company’s results of operations and its financial condition.
The Company has made significant estimates including in accounting for income recognition on Agency MBS, Non-Agency RMBS, IO MBS (Note 3) and residential mortgage loans (Note 4), valuation of Agency MBS and Non-Agency RMBS (Notes 3 and 5), residential mortgage loans (Notes 4 and 5), secured financing agreements (Notes 5 and 6), securitized debt (Notes 5 and 7), goodwill and intangibles (Note 17), contingent earn-out liability(Note 17). Actual results could differ materially from those estimates.
(o)Long Term Debt
The Company's Long Term Debt is comprised of unsecured senior notes. Unsecured senior notes are carried at their unpaid principal balance net of any unamortized deferred issuance costs. Interest on the notes is payable quarterly until such time the notes mature. Any debt discounts or premiums are reported as an adjustment to the carrying amount of the debt liability and amortized into interest expense using the effective interest method. Deferred debt issuance costs are expenses associated with the issuance of long-term debt. These expenses typically include underwriting, legal, accounting, and other fees. Deferred debt issuance costs are included in the carrying value of the related long-term debt issued and are amortized as an adjustment to interest expense using the effective interest method, based upon the actual and estimated repayment schedules of the related long-term debt issued.
(p)Investment and Asset Management Fees
The Company earns advisory fees relating to the terms of investment management agreements entered into with its investment partnerships and privately offered pooled investment vehicles, insurance companies, and other institutional clients (collectively “Clients”). In accordance with ASC 606, as the Company’s performance obligation for these services is satisfied over time and the benefits of these services are simultaneously consumed by the Clients, revenue is recognized. Advisory fees are generally based on either i) the unpaid principal balance of the underlying mortgage assets; or ii) the amortized cost basis of the underlying mortgage assets, either gross or net of outstanding financing arrangements, depending on the specific terms of each Client agreement. In addition to base advisory fees, certain Client agreements include incentive-based fee arrangements tied to the underlying assets or the resolution/monetization of specific portfolio assets. These fees may be calculated as a percentage of the asset's unpaid principal balance, cost basis, liquidation proceeds, or profits, including profits exceeding specified thresholds. Revenue for such fees is recognized when they are no longer subject to significant reversal under applicable clawback provisions. Transaction fees are recognized upon achieving certain transaction settlement milestones when the Company satisfies its performance obligation; in most cases, such milestones represent the completion of the purchase or sale transaction.
(q)Business Combinations
In accordance with ASC Topic 805 “Business Combinations", acquired assets and liabilities assumed as part of a business acquisition are generally recorded at their fair value at the date of acquisition. Goodwill is calculated as the amount by which the purchase consideration exceeds the net identifiable assets acquired. It reflects the anticipated future economic benefits from the acquired assets that cannot be individually identified or do not meet the criteria for separate recognition.
Determining fair value of identifiable assets, particularly intangibles, and liabilities acquired also requires management to make estimates, which are based on all available information and in some cases assumptions with respect to the timing and amount of future revenues and expenses associated with an asset.
(r)Goodwill & Intangible Assets
At December 31, 2024, the Company had a goodwill of $22 million, which represents the excess of the fair value of consideration paid over the fair value of net assets acquired in connection with the Palisades Acquisition, and other intangible assets of $21 million (net of amortization), primarily comprised of asset management contracts and internally developed software, recognized as part of the Palisades Acquisition. The intangible assets are amortized over their expected useful lives, which range fromone toten years. Goodwill, which is not subject to amortization, and intangible assets are assessed for impairment at least annually, or more frequently under certain circumstances. Through December 31, 2024, the Company had not recognized any impairment against its goodwill or intangible assets. Goodwill and intangible assets are included in other assets on the Company’s Consolidated Statement of Financial Condition.
(s)Contingent earn-out liability considerations
In connection with the Palisades Acquisition, the Company may be required to make future earnout payments based on the acquired entities achieving certain financial targets over afive-year period. The fair value of this contingent earnout liability is estimated using a Monte Carlo simulation. This approach incorporates a projection of the acquired entities' future revenues, discounted to present value using assumptions such as a discount rate and volatility derived from companies with a similar profile. Earnout payment amounts associated with these revenues are then estimated based on simulations that leverage key market inputs, including a risk-free rate and a credit spread for companies with a similar credit profile to the Company.
The Company believes its assumptions are reasonable based on available information, its experience, knowledge, and judgments. Changes in assumptions and estimates used in our analysis, or future results that vary from assumptions used in the analysis, could affect the fair value of the contingent earn-out and could result in material changes in future periods. The Company recorded $16 million contingent earn-out liability included in Accounts payable and other liabilities on the Company’s Consolidated Statement of Financial Condition.
(t)Segment Reporting
The Company operates as a single reportable segment under the guidance of ASC 280, Segment Reporting, as its business activities are managed and evaluated on a consolidated basis. The Company’s investment portfolio primarily consists of Agency and Non-Agency mortgage-backed securities and Whole Loans.
The Company's Chief Executive Officer is the Chief Operating Decision Maker (“CODM”). The CODM reviews financial performance and allocates resources based on consolidated financial data rather than individual asset classes or geographic regions. As a result, the Company has determined that it operates under a single segment. In accordance with ASC 280, the Company provides entity-wide disclosures, including revenue disaggregation; breakdown by major investment types, such as Agency and Non-Agency MBS.
The CODM uses net income and total assets, as reported on our Consolidated Statements of Operations and Consolidated Statements of Financial Condition, respectively, in evaluating performance and determining how to allocate resources of the Company as a whole. The accounting policies of the segment are the same as those described in the summary of significant accounting policies.
(u)Recent Accounting Pronouncements
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280); Improvements to Reportable Segment Disclosures. This standard requires public companies to disclose information about their reportable segments' significant expenses on an interim and annual basis to provide more transparency about the expenses they incur from revenue generating business units. The new standard is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company adopted the new standard effective December 31, 2024, on a retrospective basis. The adoption of 2023-07 did not change the way that the Company identifies its reportable segments and, as a result, did not have a material impact on its consolidated financial statements.
In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740); Improvements to Income Tax Disclosures. this standard require entities to provide additional information about federal, state and foreign incomes taxes and reconciling items in the rate reconciliation table, and to disclose further disaggregation of income taxes paid (net of refunds received) by federal (national), state and foreign taxes by jurisdiction. For public business entities, the ASU is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The guidance should be applied prospectively, but entities have the option to apply it retrospectively for each period presented. The Company does not expect the adoption of the new standard to have a material effect on its Consolidated Financial Statements.
In November 2024, the FASB issued ASU No. 2024-04, Debt—Debt with Conversion and Other Options (Subtopic 470-20);
this standard provides guidance on the accounting treatment for induced conversions of convertible debt. Companies must recognize and measure the impact of incentives offered to induce early conversion of convertible debt separately from existing debt liability. For public business entities, the ASU is effective for fiscal years beginning after December 15, 2025, with early adoption permitted. The guidance should be applied prospectively, but entities have the option to apply it retrospectively for each period presented. The Company does not expect the adoption of the new standard to have a material effect on its Consolidated Financial Statements.
In November of 2024, the FASB issued ASU 2024-03 Disaggregation of expenses; this standard provides guidance which requires that an entity disclose, in the notes to the financial statements, additional information about specific expenses categories. The amendments in this update are effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. The Company does not expect the adoption of the new standard to have a material effect on its Consolidated Financial Statements.
- Mortgage-Backed Securities
The Company classifies its Non-Agency RMBS as senior, subordinated, or Interest-only. The Company also invests in Agency MBS which it classifies as Agency RMBS to include residential and residential interest-only MBS and residential collateralized mortgage obligations, or CMO, and Agency CMBS to include commercial and commercial interest-only MBS. Senior interests in Non-Agency RMBS are generally entitled to the first principal repayments in their pro-rata ownership interests at the acquisition date. The tables below present amortized cost, allowance for credit losses, fair value and unrealized gain/losses of the Company's MBS investments as of December 31, 2024 and December 31, 2023.
| December 31, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||
| Principal or Notional Value | Total Premium | Total Discount | Amortized Cost | Allowance for credit losses | Fair Value | Gross Unrealized Gains | Gross Unrealized Losses | Net Unrealized Gain/(Loss) | |
| Non-Agency RMBS | |||||||||
| Senior | $1,010,128 | $21,356 | $(550,352) | $481,132 | $(25,472) | $614,493 | $164,600 | $(5,767) | $158,833 |
| Subordinated | 648,977 | 3,234 | (265,211) | 387,000 | (2,925) | 376,341 | 20,167 | (27,901) | (7,734) |
| Interest-only | 2,644,741 | 153,571 | — | 153,571 | — | 73,335 | 13,164 | (93,400) | (80,236) |
| Agency RMBS | |||||||||
| CMO | 464,640 | 5 | (123) | 464,522 | — | 461,656 | 106 | (2,972) | (2,866) |
| Interest-only | 380,311 | 19,594 | — | 19,594 | — | 16,784 | 1,410 | (4,220) | (2,810) |
| Agency CMBS | |||||||||
| Project loans | 40,882 | 620 | — | 41,502 | — | 34,370 | — | (7,132) | (7,132) |
| Interest-only | 449,437 | 6,134 | — | 6,134 | — | 6,408 | 949 | (675) | 274 |
| Total | $5,639,116 | $204,514 | $(815,686) | $1,553,455 | $(28,397) | $1,583,387 | $200,396 | $(142,067) | $58,329 |
| December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||
| Principal or Notional Value | Total Premium | Total Discount | Amortized Cost | Allowance for credit losses | Fair Value | Gross Unrealized Gains | Gross Unrealized Losses | Net Unrealized Gain/(Loss) | |
| Non-Agency RMBS | |||||||||
| Senior | $1,073,632 | $14,641 | $(582,640) | $505,633 | $(15,052) | $676,128 | $192,528 | $(6,981) | $185,547 |
| Subordinated | 583,049 | 3,609 | (286,247) | 300,411 | (3,508) | 276,903 | 16,548 | (36,548) | (20,000) |
| Interest-only | 2,874,680 | 157,871 | — | 157,871 | — | 90,775 | 14,394 | (81,490) | (67,096) |
| Agency RMBS | |||||||||
| Interest-only | 392,284 | 19,238 | — | 19,238 | — | 15,023 | 862 | (5,077) | (4,215) |
| Agency CMBS | |||||||||
| Project loans | 86,572 | 1,248 | — | 87,820 | — | 79,179 | — | (8,641) | (8,641) |
| Interest-only | 478,239 | 7,766 | — | 7,766 | — | 8,282 | 1,307 | (791) | 516 |
| Total | $5,488,456 | $204,373 | $(868,887) | $1,078,739 | $(18,560) | $1,146,290 | $225,639 | $(139,528) | $86,111 |
The following tables present the gross unrealized losses and estimated fair value of the Company’s Agency and Non-Agency MBS by length of time that such securities have been in a continuous unrealized loss position at December 31, 2024 and December 31, 2023. All Non-Agency RMBS held as available-for-sale, and not accounted under the fair value option election in an unrealized loss position have been evaluated by the Company for current expected credit losses.
| December 31, 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||
| Unrealized Loss Position for Less than 12 Months | Unrealized Loss Position for 12 Months or More | Total | |||||||
| Estimated Fair Value | Unrealized Losses | Number of Positions | Estimated Fair Value | Unrealized Losses | Number of Positions | Estimated Fair Value | Unrealized Losses | Number of Positions | |
| Non-Agency RMBS | |||||||||
| Senior | $65,051 | $(757) | 13 | $35,492 | $(5,010) | 6 | $100,544 | $(5,767) | 19 |
| Subordinated | 27,799 | (1,135) | 7 | 167,742 | (26,766) | 29 | 195,541 | (27,901) | 36 |
| Interest-only | 6,061 | (1,118) | 12 | 35,734 | (92,282) | 124 | 41,795 | (93,400) | 136 |
| Agency RMBS | |||||||||
| CMO | 399,502 | (2,972) | 7 | — | — | — | 399,502 | (2,972) | 7 |
| Interest-only | 1,614 | (69) | 1 | 8,269 | (4,151) | 7 | 9,882 | (4,220) | 8 |
| Agency CMBS | |||||||||
| Project loans | 5,234 | (901) | 4 | 29,136 | (6,231) | 32 | 34,370 | (7,132) | 36 |
| Interest-only | 1,775 | (83) | 1 | 2,039 | (592) | 3 | 3,814 | (675) | 4 |
| Total | $507,036 | $(7,035) | 45 | $278,412 | $(135,032) | 201 | $785,448 | $(142,067) | 246 |
| December 31, 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||
| Unrealized Loss Position for Less than 12 Months | Unrealized Loss Position for 12 Months or More | Total | |||||||
| Estimated Fair Value | Unrealized Losses | Number of Positions | Estimated Fair Value | Unrealized Losses | Number of Positions | Estimated Fair Value | Unrealized Losses | Number of Positions | |
| Non-Agency RMBS | |||||||||
| Senior | $51,476 | $(281) | 13 | $42,859 | $(6,700) | 6 | $94,335 | $(6,981) | 19 |
| Subordinated | 19,382 | (1,467) | 5 | 181,822 | (35,081) | 33 | 201,204 | (36,548) | 38 |
| Interest-only | 19,263 | (4,035) | 27 | 36,731 | (77,455) | 105 | 55,994 | (81,490) | 132 |
| Agency RMBS | |||||||||
| Interest-only | — | — | — | 9,151 | (5,077) | 8 | 9,151 | (5,077) | 8 |
| Agency CMBS | |||||||||
| Project loans | 43,827 | (4,040) | 5 | 35,353 | (4,601) | 32 | 79,180 | (8,641) | 37 |
| Interest-only | 2,601 | (529) | 2 | 158 | (262) | 2 | 2,759 | (791) | 4 |
| Total | $136,549 | $(10,352) | 52 | $306,074 | $(129,176) | 186 | $442,623 | $(139,528) | 238 |
At December 31, 2024, the Company did not intend to sell any of its Agency and Non-Agency MBS classified as available-for-sale that were in an unrealized loss position, and it was not more likely than not that the Company would be required to sell these MBS investments before recovery of their amortized cost basis, which may be at their maturity. With respect to RMBS held by consolidated VIEs, the ability of any entity to cause the sale by the VIE prior to the maturity of these RMBS is either expressly prohibited, not probable, or is limited to specified events of default, none of which have occurred as of December 31, 2024.
The Company hadno gross unrealized losses on its Agency MBS (excluding Agency MBS which are reported at fair value with changes in fair value recorded in earnings) as of December 31, 2024. The Company had $23 thousand gross unrealized losses on its Agency MBS as of December 31, 2023. Given the inherent credit quality of Agency MBS, the Company does not consider any of the current impairments on its Agency MBS to be credit related. In evaluating whether it is more likely than not that it will be required to sell any impaired security before its anticipated recovery, which may be at their maturity, the Company considers the significance of each investment, the amount of impairment, the projected future performance of such impaired securities, as well as the Company’s current and anticipated leverage capacity and liquidity position. Based on this analysis, the Company determined that at December 31, 2024 and December 31, 2023 unrealized losses on its Agency MBS were temporary.
Gross unrealized losses on the Company’s Non-Agency RMBS (excluding Non-Agency RMBS which are reported at fair value with changes in fair value recorded in earnings), net of any allowance for credit losses, were $15 million and $18 million, at December 31, 2024 and December 31, 2023, respectively. After evaluating the securities and recording any allowance for credit losses, the Company concluded that the remaining unrealized losses reflected above were non-credit related and would be recovered from the securities' estimated future cash flows. The Company considered a number of factors in reaching this conclusion, including that it did not intend to sell the securities, it was not considered more likely than not that it would be required to sell the securities prior to recovering the amortized cost, and there were no material credit events that would have caused the Company to otherwise conclude that it would not recover the amortized cost. The allowance for credit losses are calculated by comparing the estimated future cash flows of each security discounted at the yield determined as of the initial acquisition date or, if since revised, as of the last date previously revised, to the net amortized cost basis. Significant judgment is used in projecting cash flows for Non-Agency RMBS.
The Company has reviewed its Non-Agency RMBS that are in an unrealized loss position to identify those securities with losses that are credit related based on an assessment of changes in cash flows expected to be collected for such RMBS, which considers recent bond performance and expected future performance of the underlying collateral. A summary of the credit losses allowance on available-for-sale securities for the years ended December 31, 2024 and 2023 is presented below.
| For the Years Ended | ||
|---|---|---|
| December 31, 2024 | December 31, 2023 | |
| (dollars in thousands) | ||
| Beginning allowance for credit losses | $18,560 | $7,188 |
| Additions to the allowance for credit losses on securities for which credit losses were not previously recorded | 1,840 | 1,938 |
| Allowance on purchased financial assets with credit deterioration | — | — |
| Reductions for the securities sold during the period | — | — |
| Increase/(decrease) on securities with an allowance in the prior period | 6,041 | 12,261 |
| Write-offs charged against the allowance | (499) | (2,860) |
| Recoveries of amounts previously written off | 2,455 | 33 |
| Ending allowance for credit losses | $28,397 | $18,560 |
The following table presents significant credit quality indicators used for the credit loss allowance on our Non-Agency RMBS investments as of December 31, 2024 and December 31, 2023.
| December 31, 2024 | ||||
|---|---|---|---|---|
| (dollars in thousands) | ||||
| Prepay Rate · CDR · Loss Severity | ||||
| Amortized Cost | Weighted Average | Weighted Average | Weighted Average | |
| Non-Agency RMBS | ||||
| Senior | $130,669 | 7.5% | 1.8% | 32.6% |
| Subordinated | $58,914 | 6.2% | 0.3% | 44.5% |
| December 31, 2023 | ||||
|---|---|---|---|---|
| (dollars in thousands) | ||||
| Prepay Rate · CDR · Loss Severity | ||||
| Amortized Cost | Weighted Average | Weighted Average | Weighted Average | |
| Non-Agency RMBS | ||||
| Senior | $98,394 | 6.2% | 2.3% | 35.3% |
| Subordinated | $75,005 | 6.2% | 0.7% | 38.9% |
The increase in the allowance for credit losses for the year ended December 31, 2024 is primarily due to increases in expected losses and delinquencies as compared to the same period of 2023. In addition, certain Non-Agency RMBS positions now have higher unrealized losses and resulted in the recognition of an allowance for credit losses which was previously limited by unrealized gains on these investments.
The following tables present a summary of unrealized gains and losses at December 31, 2024 and December 31, 2023.
| December 31, 2024 | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||
| Gross Unrealized Gain Included in Accumulated Other Comprehensive Income | Gross Unrealized Gain Included in Cumulative Earnings | Total Gross Unrealized Gain | Gross Unrealized Loss Included in Accumulated Other Comprehensive Income | Gross Unrealized Loss Included in Cumulative Earnings | Total Gross Unrealized Loss | |
| Non-Agency RMBS | ||||||
| Senior | $164,600 | $— | $164,600 | $(4,483) | $(1,285) | $(5,767) |
| Subordinated | 9,774 | 10,393 | 20,167 | (10,442) | (17,459) | (27,901) |
| Interest-only | — | 13,164 | 13,164 | — | (93,400) | (93,400) |
| Agency RMBS | ||||||
| CMO | — | 106 | 106 | — | (2,972) | (2,972) |
| Interest-only | — | 1,410 | 1,410 | — | (4,220) | (4,220) |
| Agency CMBS | ||||||
| Project loans | — | — | — | — | (7,132) | (7,132) |
| Interest-only | — | 949 | 949 | — | (675) | (675) |
| Total | $174,374 | $26,022 | $200,396 | $(14,925) | $(127,142) | $(142,067) |
| December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||
| Gross Unrealized Gain Included in Accumulated Other Comprehensive Income | Gross Unrealized Gain Included in Cumulative Earnings | Total Gross Unrealized Gain | Gross Unrealized Loss Included in Accumulated Other Comprehensive Income | Gross Unrealized Loss Included in Cumulative Earnings | Total Gross Unrealized Loss | |
| Non-Agency RMBS | ||||||
| Senior | $192,528 | $— | $192,528 | $(5,396) | $(1,585) | $(6,981) |
| Subordinated | 10,757 | 5,791 | 16,548 | (12,198) | (24,350) | (36,548) |
| Interest-only | — | 14,394 | 14,394 | — | (81,490) | (81,490) |
| Agency RMBS | ||||||
| Interest-only | — | 862 | 862 | — | (5,077) | (5,077) |
| Agency CMBS | ||||||
| Project loans | — | — | — | (23) | (8,618) | (8,641) |
| Interest-only | — | 1,307 | 1,307 | — | (791) | (791) |
| Total | $203,285 | $22,354 | $225,639 | $(17,617) | $(121,911) | $(139,528) |
Changes in prepayments, actual cash flows, and cash flows expected to be collected, among other items, are affected by the collateral characteristics of each asset class. The Company chooses assets for the portfolio after carefully evaluating each investment’s risk profile.
The following tables provide a summary of the Company’s MBS portfolio at December 31, 2024 and December 31, 2023.
| December 31, 2024 | |||||
|---|---|---|---|---|---|
| Principal or Notional Valueat Period-End(dollars in thousands) | Weighted Average AmortizedCost Basis | Weighted Average Fair Value | Weighted AverageCoupon | Weighted Average Yield at Period-End (1) | |
| Non-Agency RMBS | |||||
| Senior | $1,010,128 | $45.11 | 60.83 | 5.7% | 17.6% |
| Subordinated | 648,977 | 59.18 | 57.99 | 4.5% | 8.0% |
| Interest-only | 2,644,741 | 5.81 | 2.77 | 0.7% | 6.6% |
| Agency RMBS | |||||
| CMO | 464,640 | 99.97 | 99.36 | 5.8% | 5.8% |
| Interest-only | 380,311 | 5.15 | 4.41 | 0.7% | 6.9% |
| Agency CMBS | |||||
| Project loans | 40,882 | 101.51 | 84.07 | 3.5% | 3.4% |
| Interest-only | 449,437 | 1.36 | 1.43 | 0.5% | 8.9% |
(1) Bond Equivalent Yield at period end.
| December 31, 2023 | |||||
|---|---|---|---|---|---|
| Principal or Notional Value at Period-End(dollars in thousands) | Weighted Average AmortizedCost Basis | Weighted Average Fair Value | Weighted AverageCoupon | Weighted Average Yield at Period-End (1) | |
| Non-Agency RMBS | |||||
| Senior | $1,073,632 | $45.69 | $62.98 | 5.7% | 17.3% |
| Subordinated | 583,049 | 50.92 | 47.49 | 3.3% | 6.7% |
| Interest-only | 2,874,680 | 5.49 | 3.16 | 0.5% | 4.2% |
| Agency RMBS | |||||
| Interest-only | 392,284 | 4.90 | 3.83 | 0.1% | 5.7% |
| Agency CMBS | |||||
| Project loans | 86,572 | 101.44 | 91.46 | 4.0% | 3.8% |
| Interest-only | 478,239 | 1.62 | 1.73 | 0.5% | 8.2% |
(1) Bond Equivalent Yield at period end.
Actual maturities of MBS are generally shorter than the stated contractual maturities. Actual maturities of the Company’s MBS are affected by the underlying mortgages, periodic payments of principal, realized losses and prepayments of principal. The following tables provide a summary of the fair value and amortized cost of the Company’s MBS at December 31, 2024 and December 31, 2023 according to their estimated weighted-average life classifications. The weighted-average lives of the MBS in the tables below are based on lifetime expected prepayment rates using the Company's prepayment assumptions for the Agency MBS and Non-Agency RMBS. The prepayment model considers current yield, forward yield, steepness of the interest rate curve, current mortgage rates, mortgage rates of the outstanding loan, loan age, margin, and volatility.
| December 31, 2024 | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | |||||
| Weighted Average Life | |||||
| Less than one year | Greater than one year and lessthan five years | Greater than five years and lessthan ten years | Greater than ten years | Total | |
| Fair value | |||||
| Non-Agency RMBS | |||||
| Senior | $16,171 | $66,384 | $251,104 | $280,834 | $614,493 |
| Subordinated | 494 | 81,838 | 132,286 | 161,723 | 376,341 |
| Interest-only | 171 | 25,717 | 44,751 | 2,696 | 73,335 |
| Agency RMBS | |||||
| CMO | — | — | 62,156 | 399,500 | 461,656 |
| Interest-only | 4,708 | 12,076 | — | — | 16,784 |
| Agency CMBS | |||||
| Project loans | — | — | — | 34,370 | 34,370 |
| Interest-only | 17 | 6,391 | — | — | 6,408 |
| Total fair value | $21,561 | $192,406 | $490,297 | $879,123 | $1,583,387 |
| Amortized cost | |||||
| Non-Agency RMBS | |||||
| Senior | $13,760 | $60,686 | $204,530 | $202,156 | $481,132 |
| Subordinated | 784 | 77,210 | 135,147 | 173,859 | 387,000 |
| Interest-only | 18,060 | 61,959 | 68,306 | 5,246 | 153,571 |
| Agency RMBS | |||||
| CMO | — | — | 62,050 | 402,472 | 464,522 |
| Interest-only | 6,101 | 13,493 | — | — | 19,594 |
| Agency CMBS | |||||
| Project loans | — | — | — | 41,502 | 41,502 |
| Interest-only | 189 | 5,945 | — | — | 6,134 |
| Total amortized cost | $38,895 | $219,293 | $470,032 | $825,235 | $1,553,455 |
| December 31, 2023 | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | |||||
| Weighted Average Life | |||||
| Less than one year | Greater than one year and lessthan five years | Greater than five years and lessthan ten years | Greater than ten years | Total | |
| Fair value | |||||
| Non-Agency RMBS | |||||
| Senior | $12,086 | $100,330 | $288,283 | $275,429 | $676,128 |
| Subordinated | 3,727 | 16,221 | 100,541 | 156,414 | 276,903 |
| Interest-only | 269 | 24,858 | 62,934 | 2,714 | 90,775 |
| Agency RMBS | |||||
| Interest-only | 15,023 | — | — | — | 15,023 |
| Agency CMBS | |||||
| Project loans | 7,797 | — | — | 71,382 | 79,179 |
| Interest-only | 614 | 7,668 | — | — | 8,282 |
| Total fair value | $39,516 | $149,077 | $451,758 | $505,939 | $1,146,290 |
| Amortized cost | |||||
| Non-Agency RMBS | |||||
| Senior | $4,072 | $95,442 | $202,295 | $203,824 | $505,633 |
| Subordinated | 2,301 | 12,672 | 104,432 | 181,006 | 300,411 |
| Interest-only | 9,527 | 46,578 | 98,632 | 3,134 | 157,871 |
| Agency RMBS | |||||
| Interest-only | 19,238 | — | — | — | 19,238 |
| Agency CMBS | |||||
| Project loans | 7,820 | — | — | 80,000 | 87,820 |
| Interest-only | 775 | 6,991 | — | — | 7,766 |
| Total amortized cost | $43,733 | $161,683 | $405,359 | $467,964 | $1,078,739 |
The Non-Agency RMBS investments are secured by pools of mortgage loans which are subject to credit risk. The following table summarizes the delinquency, bankruptcy, foreclosure and Real estate owned, or REO, total of the pools of mortgage loans securing the Company’s investments in Non-Agency RMBS at December 31, 2024 and December 31, 2023. When delinquency rates increase, it is expected that the Company will incur additional credit losses.
| December 31, 2024 | 30 Days Delinquent | 60 Days Delinquent | 90+ Days Delinquent | Bankruptcy | Foreclosure | REO | Total |
|---|---|---|---|---|---|---|---|
| % of Unpaid Principal Balance | 4.3% | 1.5% | 2.5% | 1.4% | 2.9% | 0.6% | 13.2% |
| December 31, 2023 | 30 Days Delinquent | 60 Days Delinquent | 90+ Days Delinquent | Bankruptcy | Foreclosure | REO | Total |
|---|---|---|---|---|---|---|---|
| % of Unpaid Principal Balance | 3.4% | 1.4% | 2.6% | 1.3% | 3.0% | 0.5% | 12.2% |
The Non-Agency RMBS in the Portfolio have the following collateral characteristics at December 31, 2024 and December 31, 2023.
| December 31, 2024 · December 31, 2023 | ||||
|---|---|---|---|---|
| Weighted average maturity (years) | 17.5 | 19.5 | ||
| Weighted average amortized loan to value (1) | 56.1% | 57.1% | ||
| Weighted average FICO (2) | 706 | 707 | ||
| Weighted average loan balance (in thousands) | $247 | $252 | ||
| Weighted average percentage owner-occupied | 67.6% | 84.5% | ||
| Weighted average percentage single family residence | 60.3% | 61.4% | ||
| Weighted average current credit enhancement | 1.3% | 1.3% | ||
| Weighted average geographic concentration of top four states | CA | 32.9% | CA | 33.1% |
| NY | 11.8% | NY | 11.6% | |
| FL | 7.6% | FL | 7.6% | |
| NJ | 4.6% | NJ | 4.5% | |
(1) Value represents appraised value of the collateral at the time of loan origination.
(2) FICO as determined at the time of loan origination.
The table below presents the origination year of the underlying loans related to the Company’s portfolio of Non-Agency RMBS at December 31, 2024 and December 31, 2023.
| Origination Year | December 31, 2024 | December 31, 2023 |
|---|---|---|
| 2003 and prior | 0.9% | 1.2% |
| 2004 | 0.7% | 0.8% |
| 2005 | 7.0% | 8.2% |
| 2006 | 39.0% | 43.3% |
| 2007 | 29.4% | 32.5% |
| 2008 and later | 23.0% | 14.0% |
| Total | 100.0% | 100.0% |
Gross realized gains and losses are recorded in “Net realized gains (losses) on sales of investments” on the Company’s Consolidated Statements of Operations. The proceeds and gross realized gains and gross realized losses from sales of investments for the years ended December 31, 2024, 2023 and 2022 are as follows:
| For the Years Ended | |||
|---|---|---|---|
| December 31, 2024 | December 31, 2023 | December 31, 2022 | |
| (dollars in thousands) | |||
| Proceeds from sales: | |||
| Non-Agency RMBS | $— | $— | $23,056 |
| Agency RMBS | 534,717 | — | 42,502 |
| Agency CMBS | 34,672 | 313,094 | — |
| Gross realized gains: | |||
| Non-Agency RMBS | — | — | — |
| Agency RMBS | 34 | — | — |
| Agency CMBS | — | — | — |
| Gross realized losses: | |||
| Non-Agency RMBS | — | — | (15,595) |
| Agency RMBS | (1,503) | — | (60,878) |
| Agency CMBS | (3,750) | (31,234) | — |
| Net realized gain (loss) | $(5,219) | $(31,234) | $(76,473) |
- Loans Held for Investment
The Loans held for investment are comprised primarily of loans collateralized by seasoned reperforming residential mortgages. Additionally, it includes jumbo prime loans, investor loans and business purpose loans.
The investor loans are loans to individuals securing non-primary residences as well as to individuals or businesses who rent out the residential properties secured by such loans. The Company purchases qualified mortgages, or QM, and non-qualified mortgages, or Non-QM, investor loans and securitizes them under its loan securitization program. The business purpose loans are loans to businesses that are secured by real property which will be renovated by the borrower. The business purpose loans tend to be short duration, often less than one year, and generally the coupon rate is higher than residential mortgage loans.
At December 31, 2024 and December 31, 2023, all Loans held for investment are carried at fair value. See Note 5 for a discussion on how the Company determines the fair values of the Loans held for investment. As changes in the fair value of these loans are reflected in earnings, the Company does not estimate or record a loan loss provision. The total amortized cost of the Company's Loans held for investment was $11.4 billion and $11.8 billion as of December 31, 2024 and December 31, 2023, respectively. The total unpaid principal balance of the Company's Loans held for investment was $11.7 billion and $12.0 billion as of December 31, 2024 and December 31, 2023, respectively.
The following table provides a summary of the changes in the carrying value of Loans held for investment at fair value at December 31, 2024 and December 31, 2023:
| For the Year Ended | For the Year Ended | |
|---|---|---|
| December 31, 2024 | December 31, 2023 | |
| (dollars in thousands) | ||
| Balance, beginning of period | $11,397,046 | $11,359,236 |
| Purchases | 1,062,699 | 1,421,537 |
| Principal paydowns | (1,309,843) | (1,417,787) |
| Sales and settlements | (116,652) | (246) |
| Net periodic accretion (amortization) | (39,236) | (51,005) |
| Change in fair value | 202,664 | 85,311 |
| Balance, end of period | $11,196,678 | $11,397,046 |
The primary cause of the change in fair value is due to market demand, interest rates and changes in credit risk of mortgage loans. The Company didnot retain any beneficial interests on loan sales during the years ended December 31, 2024 and December 31, 2023, respectively.
Residential mortgage loans
The loan portfolio for all residential mortgages were originated during the following periods:
| Origination Year | December 31, 2024 | December 31, 2023 (1) |
|---|---|---|
| 2002 and prior | 5.0% | 5.5% |
| 2003 | 4.4% | 4.8% |
| 2004 | 8.2% | 9.0% |
| 2005 | 14.1% | 15.3% |
| 2006 | 18.0% | 19.2% |
| 2007 | 20.9% | 20.9% |
| 2008 | 6.8% | 6.5% |
| 2009 | 1.7% | 1.5% |
| 2010 and later | 20.9% | 17.3% |
| Total | 100.0% | 100.0% |
(1) The above table excludes approximately $152 million of Loans held for investment for December 31, 2023 which was purchased prior to the reporting date, but not settled as of the reporting date.
The following table presents a summary of key characteristics of the residential loan portfolio at December 31, 2024 and December 31, 2023:
| December 31, 2024 · December 31, 2023 (1) | ||||
|---|---|---|---|---|
| Number of loans | 103,571 | 112,572 | ||
| Weighted average maturity (years) | 20.4 | 21.0 | ||
| Weighted average loan to value (2) | 78.4% | 79.0% | ||
| Weighted average FICO | 667 | 665 | ||
| Weighted average loan balance (in thousands) | $108 | $106 | ||
| Weighted average percentage owner occupied | 85.0% | 86.0% | ||
| Weighted average percentage single family residence | 77.4% | 78.4% | ||
| Weighted average geographic concentration of top five states | CA | 15.5% | CA | 14.7% |
| FL | 8.8% | FL | 8.8% | |
| NY | 8.7% | NY | 8.6% | |
| PA | 4.3% | PA | 4.5% | |
| NJ | 4.3% | VA | 4.3% | |
(1) The above table excludes approximately $152 million of Loans held for investment for December 31, 2023 which was purchased prior to the reporting date, but not settled as of the reporting date.
(2) Value represents appraised value of the collateral at the time of loan origination.
The following table summarizes the outstanding principal balance of the residential loan portfolio which are 30 days delinquent and greater as reported by the servicers at December 31, 2024 and December 31, 2023, respectively.
| December 31, 2024 | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||
| Loan Balance | Number of Loans | Interest Rate | Maturity Date | Total Principal | 30-89 Days Delinquent | 90+ Days Delinquent |
| Held-for-Investment at fair value: | ||||||
| Adjustable rate loans: | ||||||
| $1 to $250 | 5,014 | 0.00% to 22.49% | 10/1/2003 - 10/1/2061 | 378,205 | 32,937 | 21,166 |
| $250 to $500 | 453 | 2.38% to 15.25% | 12/15/2030 - 10/1/2061 | 155,312 | 11,578 | 9,224 |
| $500 to $750 | 115 | 3.13% to 11.75% | 8/1/2034 - 9/1/2056 | 68,427 | 2,237 | 5,272 |
| $750 to $1,000 | 37 | 2.88% to 12.38% | 11/1/2035 - 2/1/2059 | 32,087 | 2,703 | — |
| Over $1,000 | 49 | 2.38% to 10.75% | 10/1/2034 - 8/1/2059 | 77,869 | 2,666 | 7,450 |
| 5,668 | 711,900 | 52,121 | 43,112 | |||
| Fixed loans: | ||||||
| $1 to $250 | 89,619 | 0.00% to 20.80% | 7/1/2000 - 1/1/2099 | 6,732,889 | 634,115 | 417,529 |
| $250 to $500 | 6,400 | 0.00% to 13.00% | 12/1/2005 - 4/1/2063 | 2,135,750 | 217,893 | 154,989 |
| $500 to $750 | 1,000 | 1.99% to 12.99% | 3/1/2013 - 5/1/2063 | 598,390 | 36,395 | 53,842 |
| $750 to $1,000 | 423 | 2.00% to 11.10% | 3/1/2021 - 10/1/2062 | 366,673 | 22,139 | 15,374 |
| Over $1,000 | 461 | 1.73% to 11.25% | 1/1/2021 - 6/1/2062 | 674,329 | 34,388 | 43,327 |
| 97,903 | 10,508,031 | 944,931 | 685,062 | |||
| Total | 103,571 | 11,219,931 | 997,052 | 728,174 | ||
The foreclosure, bankruptcy, and REO principal balances on our loans were $301 million, $178 million and $37 million, respectively, as of December 31, 2024, which are included in the table above.
| December 31, 2023 (1) | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||
| Loan Balance | Number of Loans | Interest Rate | Maturity Date | Total Principal | 30-89 Days Delinquent | 90+ Days Delinquent |
| Held-for-Investment at fair value: | ||||||
| Adjustable rate loans: | ||||||
| $1 to $250 | 5,516 | 0.00% to 22.99% | 11/1/2001 - 10/1/2061 | 419,527 | 35,474 | 23,685 |
| $250 to $500 | 487 | 2.38% to 14.50% | 11/1/2028 - 10/1/2061 | 169,269 | 9,648 | 7,137 |
| $500 to $750 | 121 | 3.00% to 10.00% | 3/1/2034 - 9/1/2056 | 72,531 | 2,973 | 5,357 |
| $750 to $1,000 | 37 | 2.88% to 10.50% | 5/1/2035 - 2/1/2059 | 31,910 | 2,685 | — |
| Over $1,000 | 54 | 2.38% to 9.25% | 10/1/2034 - 8/1/2059 | 84,180 | 4,318 | 5,392 |
| 6,215 | 777,417 | 55,098 | 41,571 | |||
| Fixed loans: | ||||||
| $1 to $250 | 97,952 | 0.00% to 20.90% | 7/1/2000 - 1/1/2099 | 7,365,418 | 694,682 | 477,229 |
| $250 to $500 | 6,612 | 0.00% to 13.00% | 12/1/2005 - 11/1/2062 | 2,203,285 | 216,451 | 174,653 |
| $500 to $750 | 1,000 | 1.99% to 12.00% | 3/1/2013 - 11/1/2062 | 598,053 | 30,687 | 55,958 |
| $750 to $1,000 | 386 | 2.00% to 11.99% | 3/1/2021 - 11/1/2062 | 333,086 | 18,285 | 21,000 |
| Over $1,000 | 407 | 1.73% to 11.99% | 1/1/2021 - 11/1/2061 | 599,099 | 19,104 | 36,170 |
| 106,357 | 11,098,941 | 979,209 | 765,010 | |||
| Total | 112,572 | 11,876,358 | 1,034,307 | 806,581 | ||
(1) The above table excludes approximately $152 million of Loans held for investment for December 31, 2023, which were purchased prior to the reporting date and settled subsequent to the reporting date.
The foreclosure, bankruptcy, and REO principal balances on our loans were $346 million, $181 million and $29 million, respectively, as of December 31, 2023, which are included in the table above.
The fair value of residential mortgage loans 90 days or more past due was $595 million and $645 million as of December 31, 2024 and December 31, 2023, respectively.
- Fair Value Measurements
The Company applies fair value guidance in accordance with GAAP to account for its financial instruments. The Company categorizes its financial instruments, based on the priority of the inputs to the valuation technique, into a three-level fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure the financial instruments fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument. Financial assets and liabilities recorded at fair value on the Consolidated Statements of Financial Condition or disclosed in the related notes are categorized based on the inputs to the valuation techniques as follows:
Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets and liabilities in active markets.
Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 – inputs to the valuation methodology are unobservable and significant to fair value.
Fair value measurements categorized within Level 3 are sensitive to changes in the assumptions or methodology used to determine fair value and such changes could result in a significant increase or decrease in the fair value. Any changes to the valuation methodology are reviewed by the Company to ensure the changes are appropriate. As markets and products evolve and the pricing for certain products becomes more transparent, the Company will continue to refine its valuation methodologies. The methodology utilized by the Company for the periods presented is unchanged. The methods used to produce a fair value calculation may not be indicative of net realizable value or reflective of future fair values. Furthermore, the Company believes its valuation methods are appropriate and consistent with other market participants. Using different methodologies, or assumptions, to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. The Company uses inputs that are current as of the measurement date, which may include periods of market dislocation, during which price transparency may be reduced.
The Company determines the fair values of its investments using internally developed processes and validates them using a third-party pricing service. During times of market dislocation, the observability of prices and inputs can be difficult for certain investments. If the third-party pricing service is unable to provide a price for an asset, or if the price provided by them is deemed unreliable by the Company, then the asset will be valued at its fair value as determined by the Company without validation to third-party pricing. Illiquid investments typically experience greater price volatility as an active market does not exist. Observability of prices and inputs can vary significantly from period to period and may cause instruments to change classifications within the three level hierarchy.
A description of the methodologies utilized by the Company to estimate the fair value of its financial instruments by instrument class follows:
Agency MBS and Non-Agency RMBS
The Company determines the fair value of all of its investment securities based on discounted cash flows utilizing an internal pricing model that incorporates factors such as coupon, prepayment speeds, loan size, collateral composition, borrower characteristics, expected interest rates, life caps, periodic caps, reset dates, collateral seasoning, delinquency, expected losses, expected default severity, credit enhancement, and other pertinent factors. To corroborate that the estimates of fair values generated by these internal models are reflective of current market prices, the Company compares the fair values generated by the model to non-binding independent prices provided by an independent third-party pricing service. For certain highly liquid asset classes, such as Agency fixed-rate pass-through bonds, the Company’s valuations are also compared to quoted prices for To-Be-Announced, or TBA, securities.
Each quarter, the Company develops thresholds generally using market factors or other assumptions, as appropriate. If internally developed model prices differ from the independent third-party prices by greater than these thresholds for the period, the Company conducts a further review, both internally and with the third-party pricing service of the prices of such securities. First, the Company obtains the inputs used by the third-party pricing service and compares them to the Company’s inputs. The Company then updates its own inputs if the Company determines the third-party pricing inputs more accurately reflect the current market environment. If the Company believes that its internally developed inputs more accurately reflect the current market environment, it will request that the third-party pricing service review market factors that may not have been considered by the third-party pricing service and provide updated prices. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established. At December 31, 2024, six investment holdings with internally developed fair values of $37 million had a difference between the model generated prices and third-party prices provided in excess of the thresholds for the period. The internally developed prices were $6 million higher than the third-party prices provided of $31 million. After review and discussion, the Company affirmed and valued the investments at the higher internally developed prices. No other differences were noted at December 31, 2024 in excess of the thresholds for the period. At December 31, 2023, one investment holding with an internally developed fair value of $6 million had a difference between the model generated price and third-party price provided in excess of the threshold for the period. The internally developed price was $1 million higher, in the aggregate, than the third-party prices provided of $5 million. After review and discussion, the Company affirmed and valued the investment at the higher internally developed price. No other differences were noted at December 31, 2023 in excess of the thresholds for the period.
The Company’s estimate of prepayment, default and severity curves all involve judgment and assumptions that are deemed to be significant to the fair value measurement process. This subjective estimation process renders the Non-Agency RMBS fair value estimates as Level 3 in the fair value hierarchy. As the fair values of Agency MBS are more observable, these investments are classified as Level 2 in the fair value hierarchy.
Loans Held for Investment
Loans held for investment is comprised primarily of seasoned reperforming residential mortgage loans. Loans held for investment also include jumbo prime, investor owned and business purpose loans.
Loans consisting of seasoned reperforming residential mortgage loans, jumbo prime loans and investor loans:
The Company estimates the fair value of its Loans held for investment consisting of seasoned reperforming residential mortgage loans, jumbo prime loans and investor loans on a loan by loan basis using an internally developed model which compares the loan held by the Company with a loan currently offered in the market. The loan price is adjusted in the model by considering the loan factors which would impact the value of a loan. These loan factors include loan coupon, FICO, loan-to-value ratios, delinquency history, owner occupancy, and property type, among other factors. A baseline is developed for each significant loan factor and adjusts the price up or down depending on how that factor for each specific loan compares to the baseline rate. Generally, the most significant impact on loan value is the loan coupon rate as compared to coupon rates currently available in the market and delinquency history.
The Company also monitors market activity to identify trades which may be used to compare internally developed prices; however, as the portfolio of loans held at fair value is a seasoned reperforming pool of residential mortgage loans, comparable loan pools are not common or directly comparable. There are limited transactions in the marketplace to develop a comprehensive direct range of values.
The Company reviews the fair values generated by the model to determine whether prices are reflective of the current market by corroborating its estimates of fair value by comparing the results to non-binding independent prices provided by an independent third-party pricing service for the loan portfolio. Each quarter the Company develops thresholds generally using market factors or other assumptions as appropriate.
If the internally developed fair values of the loan pools differ from the independent third-party prices by greater than the threshold for the period, the Company highlights these differences for further review, both internally and with the third-party pricing service. The Company obtains certain inputs used by the third-party pricing service and evaluates them for reasonableness. Then the Company updates its own model if the Company determines the third-party pricing inputs more accurately reflect the current market environment or observed information from the third-party vendor. If the Company believes that its internally developed inputs more accurately reflect the current market environment, it will request that the third-party pricing service review market factors that may not have been considered by the third-party pricing service. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
At December 31, 2024, four loan pools with internally developed fair values of $440 million had differences between the model generated prices and third-party prices provided in excess of the threshold for the period. The internally developed prices were $28 million higher on a net basis than the third-party prices provided of $412 million. After review and discussion, the Company affirmed and valued the investment at the higher internally developed prices. No other differences were noted at December 31, 2024 in excess of the threshold for the period. At December 31, 2023, one loan pool with an internally developed fair value of $109 million had a difference between the model generated price and third-party price provided in excess of the threshold for the period. The internally developed price was $7 million higher than the third-party price provided of $102 million. After review and discussion, the Company affirmed and valued the investment at the higher internally developed price. No other differences were noted at December 31, 2023 in excess of the threshold for the period.
The Company’s estimates of fair value of Loans held for investment involve judgment and assumptions that are deemed to be significant to the fair value measurement process, which renders the resulting fair value estimates Level 3 inputs in the fair value hierarchy.
Business purpose loans:
Business purpose loans are loans to businesses that are secured by real property which will be renovated by the borrower. Upon completion of the renovation the property will be either sold by the borrower or refinanced by the borrower who may subsequently sell or rent the property. Most, but not all, of the properties securing these loans are residential and a portion of the loan is used to cover renovation costs. The business purpose loans are included as a part of the Company's Loans held for investment portfolio and are carried at fair value with changes in fair value reflected in earnings. These loans tend to be short duration, often less than one year, and generally the coupon rate is higher than the Company's typical residential mortgage loans. As these loans are generally short-term in nature and there is an active market for these loans, the Company estimates fair value of the business purpose loans based on the recent purchase price of the loan, adjusted for observable market activity for similar assets offered in the market. Business purpose loans have a fair value of $338 million and $272 million as of December 31, 2024 and December 31, 2023, respectively.
As the fair value prices of the business purpose loans are based on the recent trades of similar assets in an active market, the Company has classified them as Level 2 in the fair value hierarchy.
Securitized Debt, collateralized by Loans Held for Investment
The process for determining the fair value of securitized debt, collateralized by Loans held for investment is based on discounted cash flows utilizing an internal pricing model that incorporates factors such as coupon, prepayment speeds, loan size, collateral composition, borrower characteristics, expected interest rates, life caps, periodic caps, reset dates, collateral seasoning, delinquencies, expected losses, expected default severity, credit enhancement, and other pertinent factors. This process, including the review process, is consistent with the process used for Agency MBS and Non-Agency RMBS using internal models. For further discussion of the valuation process and benchmarking process, see Agency MBS and Non-Agency RMBS discussion herein. The primary cause of the change in fair value is due to market demand and changes in credit risk of mortgage loans.
At December 31, 2024, two securitized debt collateralized by Loans held for investment positions with internally developed fair values of $3.2 million had differences between the model generated prices and third-party prices provided in excess of the threshold for the period. The internally developed prices were $355 thousand higher on a net basis than the third-party prices provided of $2.9 million. After review and discussion, the Company affirmed and valued the securitized debt positions at the higher internally developed prices. No other differences were noted at December 31, 2024 in excess of the threshold for the period. At December 31, 2023, four securitized debt collateralized by Loans held for investment positions with an internally developed fair value of $247 million had a difference between the model generated prices and third-party prices provided in excess of the threshold for the period. The internally developed prices were $9 million lower on a net basis than the third-party prices provided of $256 million. After review and discussion, the Company affirmed and valued the securitized debt positions at the lower internally developed prices. No other pricing differences were noted at December 31, 2023 in excess of the threshold for the period.
The Company’s estimates of fair value of securitized debt, collateralized by Loans held for investment involve judgment and assumptions that are deemed to be significant to the fair value measurement process, which renders the resulting fair value estimates Level 3 inputs in the fair value hierarchy.
Securitized Debt, collateralized by Non-Agency RMBS
The Company carries securitized debt, collateralized by Non-Agency RMBS at the principal balance outstanding plus unamortized premiums, less unaccreted discounts recorded in connection with the financing of the loans or RMBS with third parties. For disclosure purposes, the Company estimates the fair value of securitized debt, collateralized by Non-Agency RMBS by estimating the future cash flows associated with the underlying assets collateralizing the secured debt outstanding. The Company models the fair value of each underlying asset by considering, among other items, the structure of the underlying security, coupon, servicer, delinquency, actual and expected defaults, actual and expected default severities, reset indices, and prepayment speeds in conjunction with market research for similar collateral performance and the Company's expectations of general economic conditions in the sector and other economic factors. This process, including the review process, is consistent with the process used for Agency MBS and Non-Agency RMBS using internal models. For further discussion of the valuation process and benchmarking process, see Agency MBS and Non-Agency RMBS discussion herein.
The Company’s estimates of fair value of securitized debt, collateralized by Non-Agency RMBS involve judgment and assumptions that are deemed to be significant to the fair value measurement process, which renders the resulting fair value estimates Level 3 inputs in the fair value hierarchy.
Fair value option
The table below shows the unpaid principal and fair value of the financial instruments carried at fair value with changes in fair value reflected in earnings under the fair value option election as of December 31, 2024 and December 31, 2023, respectively:
| December 31, 2024 · December 31, 2023 | ||||
|---|---|---|---|---|
| (dollars in thousands) | ||||
| UnpaidPrincipal/ Notional | Fair Value | UnpaidPrincipal/ Notional | Fair Value | |
| Assets: | ||||
| Non-Agency RMBS | ||||
| Senior | $14,163 | $13,036 | $15,820 | $14,321 |
| Subordinated | 483,136 | 274,435 | 409,043 | 171,633 |
| Interest-only | 2,644,741 | 73,335 | 2,874,680 | 90,775 |
| Agency RMBS | ||||
| CMO | 464,640 | 461,658 | — | — |
| Interest-only | 380,311 | 16,784 | 392,284 | 15,023 |
| Agency CMBS | ||||
| Project loans | 40,882 | 34,370 | 78,752 | 71,383 |
| Interest-only | 449,437 | 6,408 | 478,239 | 8,282 |
| Loans held for investment, at fair value | 11,659,420 | 11,196,678 | 12,028,480 | 11,397,046 |
| Liabilities: | ||||
| Secured Financing Agreements, at fair value | 337,245 | 319,456 | 362,215 | 350,238 |
| Securitized debt at fair value, collateralized by Loans held for investment | 7,570,721 | 6,984,495 | 8,389,563 | 7,601,881 |
The table below shows the impact of change in fair value on each of the financial instruments carried at fair value with changes in fair value reflected in earnings under the fair value option election in the Consolidated Statement of Operations for the years ended December 31, 2024 and 2023:
| For the Years Ended | ||
|---|---|---|
| December 31, 2024 | December 31, 2023 | |
| (dollars in thousands) | ||
| Gain/(Loss) on Change in Fair Value | ||
| Assets: | ||
| Non-Agency RMBS | ||
| Senior | $302 | $215 |
| Subordinated | 11,448 | (3,735) |
| Interest-only | (13,141) | (3,036) |
| Agency RMBS | ||
| CMO | (2,866) | — |
| Interest-only | 1,404 | (594) |
| Agency CMBS | ||
| Project loans | 1,486 | 7,432 |
| Interest-only | (242) | 13,876 |
| Loans held for investment, at fair value | 202,665 | 85,311 |
| Liabilities: | ||
| Secured Financing Agreements, at fair value | 5,813 | 3,310 |
| Securitized debt at fair value, collateralized by Loans held for investment | (196,058) | (68,406) |
Derivatives
Interest Rate Swaps and Swaptions
The Company uses clearing exchange market prices to determine the fair value of its exchange cleared interest rate swaps. For bi-lateral swaps, the Company determines the fair value based on the net present value of expected future cash flows on the swap. The Company uses an option pricing model to determine the fair value of its swaptions. For bi-lateral swaps and swaptions, the Company compares its own estimate of fair value with counterparty prices to evaluate for reasonableness. Both the clearing exchange and counter-party pricing quotes, incorporate common market pricing methods, including a spread measurement to the Treasury yield curve or interest rate swap curve as well as underlying characteristics of the particular contract. Interest rate swaps and swaptions are modeled by the Company by incorporating such factors as the term to maturity, swap curve, overnight index swap rates, and the payment rates on the fixed portion of the interest rate swaps. The Company has classified the characteristics used to determine the fair value of interest rate swaps and swaptions as Level 2 inputs in the fair value hierarchy.
Treasury Futures
The fair value of Treasury futures is determined by quoted market prices in an active market. The Company has classified the characteristics used to determine the fair value of Treasury futures as Level 1 inputs in the fair value hierarchy.
Secured Financing Agreements
Secured financing agreements are collateralized financing transactions utilized by the Company to acquire investment securities. For short term secured financing agreements and longer term floating rate secured financing agreements, the Company estimates fair value using the contractual obligation plus accrued interest payable. The Company has classified the characteristics used to determine the fair value of secured financing agreements as Level 2 inputs in the fair value hierarchy.
Secured Financing Agreements, at fair value
Fair value for certain secured financing agreements which are carried at fair value with changes in fair value reported in earnings are valued at the price that the Company would pay to transfer the liability to a market participant at the reporting date in an orderly transaction. The Company evaluates recent trades of financial liabilities made by the Company, which includes an element of non-performance risk, as well as changes in market interest rates to determine the fair value of the secured financing agreements. The primary factor in determining the fair value is the change in market interest rates from the transaction date of the secured financing agreements and the reporting date. As these rates are observable, the secured financing agreements are reported as Level 2 inputs in the fair value hierarchy.
Short-term Financial Instruments
The carrying value of cash and cash equivalents, accrued interest receivable, dividends payable, payable for investments purchased, and accrued interest payable are considered to be a reasonable estimate of fair value due to the short term nature and low credit risk of these short-term financial instruments.
Long term debt
The fair value of the Company's Senior Unsecured Notes is based upon prices obtained from third-party pricing services or broker quotations and are classified as Level 2.
Equity Method Investments
The Company has made investments in entities or funds. For these investments where we have a non-controlling interest, but we are deemed to be able to exert significant influence over the affairs of these entities or funds, we utilize equity method of accounting. These investments are not carried at fair value. The carrying value of the Company's equity method investments is determined using cost accumulation method. The Company adjusts the carrying value of its equity method investments for its share of earnings or losses, dividends or return of capital on a quarterly basis. The fair value of equity method investments is based on the fund valuation received from the manager of the fund. The Company has classified the characteristics used to determine the fair value of equity method investments as Level 3 inputs in the fair value hierarchy. The equity method investments are included in other assets on the Consolidated Statement of Financial Condition.
The Company’s financial assets and liabilities carried at fair value on a recurring basis, including the level in the fair value hierarchy, at December 31, 2024 and December 31, 2023 are presented below.
| December 31, 2024 | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | |||||
| Level 1 | Level 2 | Level 3 | Counterparty and Cash Collateral, netting | Total | |
| Assets: | |||||
| Non-Agency RMBS, at fair value | $— | $— | $1,064,169 | $— | $1,064,169 |
| Agency MBS, at fair value | — | 519,218 | — | — | 519,218 |
| Loans held for investment, at fair value | — | 337,833 | 10,858,845 | — | 11,196,678 |
| Derivatives, at fair value | 117 | 7,146 | — | (7,146) | 117 |
| Liabilities: | |||||
| Secured Financing Agreement, at fair value | — | 319,456 | — | — | 319,456 |
| Securitized debt at fair value, collateralized by Loans held for investment | — | — | 6,984,495 | — | 6,984,495 |
| Derivatives, at fair value | — | — | — | — | — |
| December 31, 2023 | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | |||||
| Level 1 | Level 2 | Level 3 | Counterparty and Cash Collateral, netting | Total | |
| Assets: | |||||
| Non-Agency RMBS, at fair value | $— | $— | $1,043,806 | $— | $1,043,806 |
| Agency MBS, at fair value | — | 102,484 | — | — | 102,484 |
| Loans held for investment, at fair value | — | 271,994 | 11,125,052 | — | 11,397,046 |
| Derivatives, at fair value | — | 18,817 | — | (18,817) | — |
| Liabilities: | |||||
| Secured Financing Agreement, at fair value | — | 350,238 | — | — | 350,238 |
| Securitized debt at fair value, collateralized by Loans held for investment | — | — | 7,601,881 | — | 7,601,881 |
| Derivatives, at fair value | — | — | — | — | — |
The table below provides a summary of the changes in the fair value of financial instruments classified as Level 3 at December 31, 2024 and December 31, 2023.
| Fair Value Level 3 Rollforward - Assets | ||||
|---|---|---|---|---|
| For the Year Ended · For the Year Ended | ||||
| December 31, 2024 · December 31, 2023 | ||||
| (dollars in thousands) | ||||
| Non-Agency RMBS | Loans held for investment | Non-Agency RMBS | Loans held for investment | |
| Beginning balance Level 3 | $1,043,806 | $11,125,052 | $1,147,481 | $11,154,600 |
| Transfers into Level 3 | — | — | — | — |
| Transfers out of Level 3 | — | — | — | — |
| Purchases of assets | 97,646 | 759,900 | 5,669 | 1,183,663 |
| Principal payments | (74,091) | (1,184,167) | (83,730) | (1,247,364) |
| Sales and Settlements | — | (3,441) | — | 2,166 |
| Net accretion (amortization) | 34,267 | (39,490) | 38,789 | (52,595) |
| Gains (losses) included in net income | ||||
| (Increase) decrease in provision for credit losses | (9,869) | — | (11,371) | — |
| Realized gains (losses) on sales and settlements | — | — | 13 | — |
| Net unrealized gains (losses) included in income | (1,391) | 200,991 | (6,561) | 84,582 |
| Gains (losses) included in other comprehensive income | — | — | — | — |
| Total unrealized gains (losses) for the period | (26,199) | — | (46,484) | — |
| Ending balance Level 3 | $1,064,169 | $10,858,845 | $1,043,806 | $11,125,052 |
| Fair Value Level 3 Rollforward - Liabilities | ||
|---|---|---|
| For the Year Ended | For the Year Ended | |
| December 31, 2024 | December 31, 2023 | |
| (dollars in thousands) | ||
| Securitized Debt | Securitized Debt | |
| Beginning balance Level 3 | $7,601,881 | $7,100,742 |
| Transfers into Level 3 | — | — |
| Transfers out of Level 3 | — | — |
| Issuance of debt | 340,096 | 2,186,058 |
| Principal payments | (1,170,579) | (1,222,593) |
| Sales and Settlements | — | (544,693) |
| Net (accretion) amortization | 17,039 | 20,309 |
| (Gains) losses included in net income | — | — |
| Other than temporary credit impairment losses | — | — |
| Realized (gains) losses on sales and settlements | — | (6,348) |
| Net unrealized (gains) losses included in income | 196,058 | 68,406 |
| (Gains) losses included in other comprehensive income | — | — |
| Total unrealized (gains) losses for the period | — | — |
| Ending balance Level 3 | $6,984,495 | $7,601,881 |
There wereno transfers in or out from Level 3 during the year ended December 31, 2024 and the year ended December 31, 2023, respectively.
The significant unobservable inputs used in the fair value measurement of the Company’s Non-Agency RMBS and securitized debt are the weighted average discount rates, prepayment rate, constant default rate, and the loss severity.
Discount Rate
The discount rate refers to the interest rate used in the discounted cash flow analysis to determine the present value of future cash flows. The discount rate takes into account not just the time value of money, but also the risk or uncertainty of future cash flows. An increased uncertainty of future cash flows results in a higher discount rate. The discount rate used to calculate the present value of the expected future cash flows is based on the discount rate implicit in the security as of the last measurement date. As discount rates move up, the values of the discounted cash flows are reduced.
The discount rates applied to the expected cash flows to determine fair value are derived from a range of observable prices on securities backed by similar collateral. As the market becomes more or less liquid, the availability of these observable inputs will change.
Prepayment Rate
The prepayment rate specifies the percentage of the collateral balance that is expected to prepay at each point in the future. The prepayment rate is based on factors such as interest rates, loan-to-value ratio, debt-to-income ratio, and is scaled up or down to reflect recent collateral-specific prepayment experience as obtained from remittance reports and market data services.
Constant Default Rate
Constant default rate represents an annualized rate of default on a group of mortgages. The constant default rate, or CDR, represents the percentage of outstanding principal balances in the pool that are in default, which typically equates to the home being past 60-day and 90-day notices and in the foreclosure process. When default rates increase, expected cash flows on the underlying collateral decreases. When default rates decrease, expected cash flows on the underlying collateral increases.
Default vectors are determined from the current “pipeline” of loans that are more than 30 days delinquent, in foreclosure, bankruptcy, or are REO. These delinquent loans determine the first 30 months of the default curve. Beyond month 30, the default curve transitions to a value that is reflective of a portion of the current delinquency pipeline.
Loss Severity
Loss severity rates reflect the amount of loss expected from a foreclosure and liquidation of the underlying collateral in the mortgage loan pool. When a mortgage loan is foreclosed the collateral is sold and the resulting proceeds are used to settle the outstanding obligation. In many circumstances, the proceeds from the sale do not fully repay the outstanding obligation. In these cases, a loss is incurred by the lender. Loss severity is used to predict how costly future losses are likely to be. An increase in loss severity results in a decrease in expected future cash flows. A decrease in loss severity results in an increase in expected future cash flows.
The curve generated to reflect the Company’s expected loss severity is based on collateral-specific experience with consideration given to other mitigating collateral characteristics. Collateral characteristics such as loan size, loan-to-value, seasoning or loan age and geographic location of collateral also effect loss severity.
Sensitivity of Significant Inputs – Non-Agency RMBS and securitized debt, collateralized by Loans held for investment
Prepayment rates vary according to interest rates, the type of financial instrument, conditions in financial markets, and other factors, none of which can be predicted with any certainty. In general, when interest rates rise, it is relatively less attractive for borrowers to refinance their mortgage loans, and as a result, prepayment speeds tend to decrease. When interest rates fall, prepayment speeds tend to increase. For RMBS investments purchased at a premium, as prepayment rates increase, the amount of income the Company earns decreases as the purchase premium on the bonds amortizes faster than expected. Conversely, decreases in prepayment rates result in increased income and can extend the period over which the Company amortizes the purchase premium. For RMBS investments purchased at a discount, as prepayment rates increase, the amount of income the Company earns increases from the acceleration of the accretion of the purchase discount into interest income. Conversely, decreases in prepayment rates result in decreased income as the accretion of the purchase discount into interest income occurs over a longer period.
For securitized debt carried at fair value issued at a premium, as prepayment rates increase, the amount of interest expense the Company recognizes decreases as the issued premium on the debt amortizes faster than expected. Conversely, decreases in prepayment rates result in increased expense and can extend the period over which the Company amortizes the premium.
For debt issued at a discount, as prepayment rates increase, the amount of interest the Company expenses increases from the acceleration of the accretion of the discount into interest expense. Conversely, decreases in prepayment rates result in decreased expense as the accretion of the discount into interest expense occurs over a longer period.
A summary of the significant inputs used to estimate the fair value of Level 3 Non-Agency RMBS held for investment at fair value as of December 31, 2024 and December 31, 2023 follows. The weighted average discount rates are based on fair value.
| December 31, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Significant Inputs | ||||||||
| Discount Rate | Prepay Rate | CDR | Loss Severity | |||||
| Range | Weighted Average | Range | Weighted Average | Range | Weighted Average | Range | Weighted Average | |
| Non-Agency RMBS | ||||||||
| Senior | 5%-10% | 6.6% | 6%-20% | 6.6% | 0%-13% | 1.2% | 25%-86% | 30.0% |
| Subordinated | 0%-15% | 8.5% | 6%-20% | 8.1% | 0%-3% | 0.7% | 25%-50% | 33.1% |
| Interest-only | 9%-100% | 11.8% | 6%-25% | 7.0% | 0%-7% | 0.9% | 0%-83% | 29.4% |
| December 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Significant Inputs | ||||||||
| Discount Rate | Prepay Rate | CDR | Loss Severity | |||||
| Range | Weighted Average | Range | Weighted Average | Range | Weighted Average | Range | Weighted Average | |
| Non-Agency RMBS | ||||||||
| Senior | 6% -10% | 6.6% | 1% -20% | 6.4% | 0% -12% | 1.4% | 26% -77% | 32.8% |
| Subordinated | 0% -13% | 7.5% | 5% -25% | 6.6% | 0% -5% | 0.5% | 10% -50% | 34.8% |
| Interest-only | 0% -100% | 12.0% | 4% -25% | 6.8% | 0% -7% | 0.9% | 0% -82% | 30.3% |
A summary of the significant inputs used to estimate the fair value of securitized debt at fair value, collateralized by Loans held for investment, as of December 31, 2024 and December 31, 2023 follows:
| December 31, 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Significant Inputs | ||||||||
| Discount Rate | Prepay Rate | CDR | Loss Severity | |||||
| Range | Weighted Average | Range | Weighted Average | Range | Weighted Average | Range | Weighted Average | |
| Securitized debt at fair value, collateralized by Loans held for investment | 5%-9% | 6.0% | 6%-15% | 7.5% | 0%-5% | 0.6% | 20%-55% | 35.5% |
| December 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Significant Inputs | ||||||||
| Discount Rate | Prepay Rate | CDR | Loss Severity | |||||
| Range | Weighted Average | Range | Weighted Average | Range | Weighted Average | Range | Weighted Average | |
| Securitized debt at fair value, collateralized by Loans held for investment | 6%-9% | 6.5% | 6%-15% | 7.9% | 0%-6% | 0.8% | 0%-55% | 40.9% |
All of the significant inputs listed have some degree of market observability based on the Company’s knowledge of the market, information available to market participants, and use of common market data sources. Collateral default and loss severity projections are in the form of “curves” that are updated quarterly to reflect the Company’s collateral cash flow projections. Methods used to develop these projections conform to industry conventions. The Company uses assumptions it considers its best estimate of future cash flows for each security.
Sensitivity of Significant Inputs – Loans held for investment
The Loans held for investment are primarily comprised of loans collateralized by seasoned reperforming residential mortgages. Additionally, it includes non-conforming, single family, owner occupied, investor owned, jumbo prime residential mortgages. The significant unobservable factors used to estimate the fair value of the Loans held for investment collateralized by seasoned reperforming residential mortgage loans, as of December 31, 2024 and December 31, 2023, include coupon, FICO score at origination, loan-to-value, or LTV ratios, owner occupancy status, and property type. A summary of the significant factors used to estimate the fair value of Loans held for investment collateralized primarily by seasoned reperforming residential mortgages at fair value as of December 31, 2024 and December 31, 2023 follows:
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Factor: | ||
| Coupon | ||
| Base Rate | 6.2% | 6.4% |
| Actual | 5.9% | 5.9% |
| FICO | ||
| Base Rate | 640 | 640 |
| Actual | 665 | 664 |
| Loan-to-value (LTV) | ||
| Base Rate | 86% | 86% |
| Actual | 78% | 79% |
| Loan Characteristics: | ||
| Occupancy | ||
| Owner Occupied | 86% | 86% |
| Investor | 9% | 9% |
| Secondary | 5% | 5% |
| Property Type | ||
| Single family | 78% | 79% |
| Manufactured housing | 3% | 3% |
| Multi-family/mixed use/other | 19% | 18% |
The loan factors are generally not observable for the individual loans and the base rates developed by the Company’s internal model are subjective and change as market conditions change. The impact of the loan coupon on the value of the loan is dependent on the loan history of delinquent payments. A loan with no history of delinquent payments would result in a higher overall value than a loan which has a history of delinquent payments. Similarly, a higher FICO score and a lower LTV ratio results in increases in the fair market value of the loan and a lower FICO score and a higher LTV ratio results in a lower value. See Note 4 for delinquency details for the Loans held for investment portfolio.
Property types also affect the overall loan values. Property types include single family, manufactured housing and multi-family/mixed use and other types of properties. Single family homes represent properties which house one to four family units. Manufactured homes include mobile homes and modular homes. Loan value for properties that are investor or secondary homes have a reduced value as compared to the baseline loan value. Additionally, single family homes will result in an increase to the loan value, whereas manufactured and multi-family/mixed use and other properties will result in a decrease to the loan value, as compared to the baseline.
Financial instruments not carried at fair value
The following table presents the carrying value and fair value, as described above, of the Company’s financial instruments not carried at fair value on a recurring basis at December 31, 2024 and December 31, 2023.
| December 31, 2024 | |||
|---|---|---|---|
| (dollars in thousands) | |||
| Level in Fair Value Hierarchy | Carrying Amount | Fair Value | |
| Equity method investments (1) | 3 | $63,947 | $63,947 |
| Secured financing agreements | 2 | 2,504,915 | 2,534,652 |
| Securitized debt, collateralized by Non-Agency RMBS | 3 | 71,247 | 49,022 |
| Long term debt | 2 | 134,646 | 140,563 |
(1) Included in other assets on the Consolidated Statements of Financial Condition
| December 31, 2023 | |||
|---|---|---|---|
| (dollars in thousands) | |||
| Level in Fair Value Hierarchy | Carrying Amount | Fair Value | |
| Equity method investments (1) | 3 | $45,053 | $45,053 |
| Secured financing agreements | 2 | 2,081,877 | 2,111,855 |
| Securitized debt, collateralized by Non-Agency RMBS | 3 | 75,012 | 50,430 |
(1) Included in other assets on the Consolidated Statements of Financial Condition
- Secured Financing Agreements
Secured financing agreements include short term repurchase agreements with original maturity dates of less than one-year, long-term financing agreements with original maturity dates of more than one year and loan warehouse credit facilities collateralized by loans acquired by the Company.
At December 31, 2024 and December 31, 2023, the repurchase agreements are collateralized by Agency and Non-Agency mortgage-backed securities with interest rates generally indexed to the Secured Overnight Financing Rate (“SOFR”). The maturity dates on the repurchase agreements are all less than one year and generally are less than 180 days. The collateral pledged as security on the repurchase agreements may include the Company’s investments in bonds issued by consolidated VIEs, which are eliminated in consolidation.
The long-term financing agreements include secured financing arrangements with an original term of one year or greater which is secured by Non-Agency RMBS pledged as collateral. These long-term secured financing agreements have a maturity date of October 2025. The collateral pledged as security on the long-term financing agreements may include the Company’s investments in bonds issued by consolidated VIEs, which are eliminated in consolidation.
The warehouse credit facilities collateralized by loans are repurchase agreements intended to finance loans until they can be sold into a longer-term securitization structure. The maturity dates on the warehouse credit facilities range from three months toone year with interest rates indexed to SOFR.
The secured financing agreements generally require the Company to post collateral at a specific rate in excess of the unpaid principal balance of the agreement. For certain secured financing agreements, this may require the Company to post additional margin if the fair value of the assets were to drop. To mitigate this risk, the Company has negotiated several long-term financing agreements which are not subject to additional margin requirements upon a drop in the fair value of the collateral pledged or until the drop is greater than a threshold. At December 31, 2024 and December 31, 2023, the Company has $853 million and $924 million, respectively, of secured financing agreements that are not subject to additional margin requirements upon a change in the fair value of the collateral pledged. At December 31, 2024 and December 31, 2023, the Company has $512 million and $546 million, respectively, of secured financing agreements that are not subject to additional margin requirements until the drop in the fair value of collateral is greater than a threshold. Repurchase agreements may allow the credit counterparty to avoid the automatic stay provisions of the Bankruptcy Code, in the event of a bankruptcy of the Company, and take possession of, and liquidate, the collateral under such repurchase agreements without delay.
At December 31, 2024 and December 31, 2023, we pledged $17 million and $23 million respectively, of margin cash collateral to the Company's secured financing agreement counterparties. At December 31, 2024, the weighted average haircut on the Company's secured financing agreements collateralized by Agency RMBS was 5.1%, Agency CMBS was 5.5% and Non-Agency RMBS and Loans held for investment was 26.0%. At December 31, 2023, the weighted average haircut on the Company's secured financing agreements collateralized by Agency CMBS was 5.2% and Non-Agency RMBS and Loans held for investment was 26.1%.
Certain of the long-term financing agreements and warehouse credit facilities are subject to certain covenants. These covenants include that the Company maintain its REIT status as well as maintain a net asset value or GAAP equity greater than a certain level. If the Company fails to comply with these covenants at any time, the financing may become immediately due in full. Additionally, certain financing agreements become immediately due if the total stockholders' equity of the Company drops by 50% from the most recent year end. Currently, the Company is in compliance with all covenants and does not expect to fail to comply with any of these covenants within the next twelve months. The Company has a total of $1.9 billion unused uncommitted warehouse credit facilities as of December 31, 2024.
At December 31, 2024, the Company had amounts at risk with Nomura Securities International, Inc., or Nomura, of 20% of its equity related to the collateral posted on secured financing agreements. The weighted average maturities of the secured financing agreements with Nomura were 108 days. The amount at risk with Nomura was $512 million. At December 31, 2023, the Company had amounts at risk with Nomura of 17% of its equity related to the collateral posted on secured financing agreements. The weighted average maturities of the secured financing agreements with Nomura were 412 days. The amount at risk with Nomura was $433 million.
The secured financing agreements principal outstanding, weighted average borrowing rates, weighted average remaining maturities, average balances and the fair value of the collateral pledged as of December 31, 2024 and December 31, 2023 were:
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Secured financing agreements outstanding principal secured by: | ||
| Agency RMBS (in thousands) | $402,644 | $— |
| Agency CMBS (in thousands) | 29,123 | 68,502 |
| Non-Agency RMBS and Loans held for investment (in thousands) | 2,410,393 | 2,375,589 |
| Total: | $2,842,160 | $2,444,091 |
| MBS pledged as collateral at fair value on Secured financing agreements: | ||
| Agency RMBS (in thousands) | $423,768 | $— |
| Agency CMBS (in thousands) | 29,146 | 74,345 |
| Non-Agency RMBS and Loans held for investment (in thousands) | 3,633,183 | 3,465,071 |
| Total: | $4,086,097 | $3,539,416 |
| Average balance of Secured financing agreements secured by: | ||
| Agency RMBS (in thousands) | $540,735 | $1,551 |
| Agency CMBS (in thousands) | 35,555 | 139,746 |
| Non-Agency RMBS and Loans held for investment (in thousands) | 2,370,931 | 2,695,017 |
| Total: | $2,947,221 | $2,836,314 |
| Average borrowing rate of Secured financing agreements secured by: | ||
| Agency RMBS | 4.83% | N/A |
| Agency CMBS | 4.77% | 5.60% |
| Non-Agency RMBS and Loans held for investment | 6.78% | 7.56% |
| Average remaining maturity of Secured financing agreements secured by: | ||
| Agency RMBS | 16 Days | N/A |
| Agency CMBS | 8 Days | 32 Days |
| Non-Agency RMBS and Loans held for investment | 237 Days | 418 Days |
| Average original maturity of Secured financing agreements secured by: | ||
| Agency RMBS | 43 Days | N/A |
| Agency CMBS | 33 Days | 86 Days |
| Non-Agency RMBS and Loans held for investment | 267 Days | 445 Days |
At December 31, 2024 and December 31, 2023, the secured financing agreements collateralized by MBS and Loans held for investment had the following remaining maturities and borrowing rates.
| December 31, 2024 · December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||
| Principal | Weighted Average Borrowing Rates | Range of Borrowing Rates | Principal | Weighted Average Borrowing Rates | Range of Borrowing Rates | |
| Overnight | $— | N/A | NA | $— | N/A | NA |
| 1 to 29 days | 642,358 | 5.61% | 4.66% - 7.52% | 272,490 | 7.35% | 6.30% - 8.22% |
| 30 to 59 days | 959,559 | 7.79% | 5.34% - 12.50% | 495,636 | 6.68% | 5.58% - 7.87% |
| 60 to 89 days | 318,750 | 5.58% | 4.87% - 7.02% | 305,426 | 7.17% | 5.93% - 7.85% |
| 90 to 119 days | 51,416 | 6.38% | 5.51% - 6.77% | 54,376 | 7.46% | 6.59% - 7.80% |
| 120 to 180 days | 123,072 | 6.15% | 5.82% - 6.77% | 105,727 | 7.09% | 6.72% - 7.80% |
| 180 days to 1 year | 409,760 | 6.79% | 5.80% - 7.49% | 39,620 | 7.06% | 6.66% - 7.39% |
| 1 to 2 years | — | N/A | NA | 808,601 | 9.36% | 8.36% - 12.50% |
| 2 to 3 years | 337,245 | 5.02% | 5.02% - 5.02% | — | N/A | N/A |
| Greater than 3 years | — | N/A | NA | 362,215 | 5.11% | 5.10% - 7.15% |
| Total | $2,842,160 | 6.48% | $2,444,091 | 7.51% | ||
Secured Financing Agreements at fair value
The Company has a secured financing agreement for which the Company has elected fair value option. The Company believes electing fair value for this financial instrument better reflects the transactional economics. The total principal balance outstanding on this secured financing at December 31, 2024 and December 31, 2023 was$337 million and $362 million, respectively. The fair value of collateral pledged was $383 million and $401 million as of December 31, 2024 and December 31, 2023, respectively. The Company carries this secured financing instrument at fair value of $319 million and $350 million as of December 31, 2024 and December 31, 2023, respectively. At December 31, 2024 and December 31, 2023, the weighted average borrowing rate on secured financing agreements at fair value was 5.0%. At December 31, 2024 and December 31, 2023, the haircut for the secured financing agreements at fair value was 7.5%. At December 31, 2024, the maturity on the secured financing agreements at fair value wasthree years.
The Company recognized losses on extinguishment of debt of $2 million for the year ended December 31, 2023, related to early termination of certain of its secured financing agreements. There wereno such losses on extinguishment of debt for the year ended December 31, 2024.
- Securitized Debt
All of the Company’s securitized debt is collateralized by residential mortgage loans or Non-Agency RMBS. For financial reporting purposes, the Company’s securitized debt is accounted for as secured borrowings. Thus, the residential mortgage loans or RMBS held as collateral are recorded in the assets of the Company as Loans held for investment or Non-Agency RMBS and the securitized debt is recorded as a non-recourse liability in the accompanying Consolidated Statements of Financial Condition.
Securitized Debt Collateralized by Non-Agency RMBS
At December 31, 2024 and December 31, 2023, the Company’s securitized debt collateralized by Non-Agency RMBS was carried at amortized cost and had a principal balance of $110 million, respectively. At December 31, 2024 and December 31, 2023, the debt carried a weighted average coupon of 6.7%. As of December 31, 2024, the maturities of the debt range between the years 2036 and 2037. None of the Company’s securitized debt collateralized by Non-Agency RMBS is callable.
The Company did not acquire any securitized debt collateralized by Non-Agency RMBS during the years ended December 31, 2024 and 2023.
The following table presents the estimated principal repayment schedule of the securitized debt collateralized by Non-Agency RMBS at December 31, 2024 and December 31, 2023, based on expected cash flows of the residential mortgage loans or RMBS, as adjusted for projected losses on the underlying collateral of the debt. All of the securitized debt recorded in the Company’s Consolidated Statements of Financial Condition is non-recourse to the Company.
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| (dollars in thousands) | ||
| Within One Year | $— | $251 |
| One to Three Years | 13 | 326 |
| Three to Five Years | — | — |
| Greater Than Five Years | 13 | 67 |
| Total | $26 | $644 |
Maturities of the Company’s securitized debt collateralized by Non-Agency RMBS are dependent upon cash flows received from the underlying collateral. The estimate of their repayment is based on scheduled principal payments on the underlying collateral. This estimate will differ from actual amounts to the extent prepayments or losses are experienced. See Note 3 for a more detailed discussion of the securities collateralizing the securitized debt.
Securitized Debt Collateralized by Loans Held for Investment
At December 31, 2024 and December 31, 2023, the Company’s securitized debt collateralized by Loans held for investment had a principal balance of $7.6 billion and $8.4 billion, respectively. At December 31, 2024 and December 31, 2023, the total securitized debt collateralized by Loans held for investment carried a weighted average coupon of 3.5% and 3.4%, respectively. As of December 31, 2024, the maturities of the debt range between the years 2029 and 2067.
During the year ended December 31, 2024, the Company did not acquire any securitized debt collateralized by Loans held for investment. During the year ended December 31, 2023, the Company acquired securitized debt collateralized by Loans held for investment with an amortized cost balance of $551 million for $545 million. These transactions resulted in net gain on extinguishment of debt of $6 million.
The following table presents the estimated principal repayment schedule of the securitized debt collateralized by Loans held for investment at December 31, 2024 and December 31, 2023, based on expected cash flows of the residential mortgage loans or RMBS, as adjusted for projected losses on the underlying collateral of the debt. All of the securitized debt recorded in the Company’s Consolidated Statements of Financial Condition is non-recourse to the Company.
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| (dollars in thousands) | ||
| Within One Year | $1,288,028 | $1,405,503 |
| One to Three Years | 2,091,147 | 2,302,421 |
| Three to Five Years | 1,937,868 | 1,738,678 |
| Greater Than Five Years | 2,253,020 | 2,942,234 |
| Total | $7,570,063 | $8,388,836 |
Maturities of the Company’s securitized debt collateralized by Loans held for investment are dependent upon cash flows received from the underlying loans. The estimate of their repayment is based on scheduled principal payments on the underlying loans. This estimate will differ from actual amounts to the extent prepayments or loan losses are experienced. See Note 4 for a more detailed discussion of the loans collateralizing the securitized debt.
Certain of the securitized debt collateralized by Loans held for investment contain call provisions at the option of the Company at a specific date. Other securitized debt issued by the Company contain clean-up call provisions. A clean-up call provision is a right to call the outstanding debt at pre-defined terms when the collateral falls below a certain percentage of the original balance, typically 10%. Generally, these clean-up call rights are shared with other parties to the debt, including the loan servicers and the paying agents. Clean-up calls are generally put in place to reduce the administrative burdens when a loan pool balance becomes de minimis hence uneconomical to manage. The following table presents the par value of the callable debt by year as of December 31, 2024, excluding any debt issued by the Company where the Company only has a clean-up call.
| December 31, 2024 | |
|---|---|
| (dollars in thousands) | |
| Year | Principal |
| Currently callable | $2,847,145 |
| 2025 | 2,304,873 |
| 2026 | 508,188 |
| 2027 | 794,138 |
| 2028 | 574,246 |
| Total | $7,028,590 |
- Long Term Debt
Senior Notes
On May 22, 2024, the Company completed its registered underwritten public offering of $65 million aggregate principal amount of 9.00% senior notes due 2029 (the “9.00% Notes”). The 9.00% Notes were issued at 100% of the principal amount, bear interest at a rate equal to 9.00% per year, payable in cash on a quarterly basis, and are expected to mature on May 15, 2029. After deducting the underwriting discount and other debt issuance costs, the Company received approximately $62 million.
On August 12, 2024, the Company completed its registered underwritten public offering of $65 million aggregate principal amount of 9.25% senior notes due 2029 (the “9.25% Notes”). The 9.25% Notes were issued at 100% of the principal amount, bear interest at a rate equal to 9.25% per year, payable in cash on a quarterly basis, and are expected to mature on August 15, 2029. Pursuant to the underwriting agreement, the Company also granted the underwriters a 30-day option to purchase up to an additional $10 million aggregate principal amount of the 9.25% Notes to cover over-allotments, which was fully exercised by the underwriters. The Company issued $75 million of total principal amount under this offering and after deducting the underwriting discount and other debt issuance costs, the Company received approximately $72 million.
At December 31, 2024, the outstanding principal amount of these notes was $140 million and the accrued interest payable on this debt was $2 million. At December 31, 2024, the unamortized deferred debt issuance cost was $5 million. The net interest expense was $7 million for the year ended December 31, 2024. The unamortized deferred debt issuance costs will be amortized until maturity, which will be no later than May 15, 2029 and August 2029 for 9.00% Notes and 9.25% Notes, respectively.
- Consolidated Securitization Vehicles and Other Variable Interest Entities
Since its inception, the Company has utilized VIEs for the purpose of securitizing whole mortgage loans or re-securitizing RMBS and obtaining long-term, non-recourse financing. The Company evaluated its interest in each VIE to determine if it is the primary beneficiary.
During the year ended December 31, 2024, the Company consolidated approximately $468 million unpaid principal balance of seasoned reperforming residential mortgage loans. During the year ended December 31, 2023, the Company consolidated approximately $2.6 billion, respectively, unpaid principal balance of seasoned reperforming residential mortgage loans.
VIEs for Which the Company is the Primary Beneficiary
The retained beneficial interests in VIEs for which the Company is the primary beneficiary are typically the subordinated tranches of these securitizations and in some cases the Company may hold interests in additional tranches. The table below reflects the assets and liabilities recorded in the Consolidated Statements of Financial Condition related to the consolidated VIEs as of December 31, 2024 and December 31, 2023.
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| (dollars in thousands) | ||
| Assets: | ||
| Non-Agency RMBS, at fair value (1) | $229,343 | $248,993 |
| Loans held for investment, at fair value | 9,671,731 | 10,184,538 |
| Accrued interest receivable | 50,305 | 52,712 |
| Other assets | 18,715 | 15,597 |
| Total Assets: | $9,970,094 | $10,501,840 |
| Liabilities: | ||
| Securitized debt, collateralized by Non-Agency RMBS | $71,247 | $75,012 |
| Securitized debt at fair value, collateralized by Loans held for investment | 6,671,471 | 7,248,768 |
| Accrued interest payable | 21,803 | 23,310 |
| Other liabilities | 1,984 | 2,019 |
| Total Liabilities: | $6,766,505 | $7,349,109 |
(1) December 31, 2024 and December 31, 2023 balances includes allowance for credit losses of $10 million and $6 million, respectively.
Income and expense amounts related to consolidated VIEs recorded in the Consolidated Statements of Operations is presented in the tables below.
| For the Years Ended | |||
|---|---|---|---|
| December 31, 2024 | December 31, 2023 | December 31, 2022 | |
| (dollars in thousands) | |||
| Interest income, Assets of consolidated VIEs | $640,499 | $593,384 | $551,253 |
| Interest expense, Non-recourse liabilities of VIEs | 293,509 | 282,542 | 197,823 |
| Net interest income | $346,990 | $310,842 | $353,430 |
| Increase (decrease) in provision for credit losses | $3,889 | $(4,367) | $(1,904) |
| Servicing fees | $26,281 | $28,301 | $26,964 |
VIEs for Which the Company is Not the Primary Beneficiary
The Company is not required to consolidate VIEs in which it has concluded it does not have a controlling financial interest, and thus is not the primary beneficiary. In such cases, the Company does not have both the power to direct the entities’ most significant activities, such as rights to replace the servicer without cause, and the obligation to absorb losses or right to receive benefits that could potentially be significant to the VIEs. The Company’s investments in these unconsolidated VIEs are carried in Non-Agency RMBS on the Consolidated Statements of Financial Condition and include senior and subordinated bonds issued by the VIEs.
The fair value of the Company’s investments in each unconsolidated VIEs at December 31, 2024, ranged from less than $1 million to $21 million with an aggregate amount of $835 million. The fair value of the Company’s investments in each unconsolidated VIEs at December 31, 2023, ranged from less than $1 million to $20 million, with an aggregate amount of $795 million. The Company’s maximum exposure to loss from these unconsolidated VIEs was $830 million and $772 million and at December 31, 2024 and December 31, 2023, respectively. The maximum exposure to loss was determined as the amortized cost of the unconsolidated VIE, which represents the purchase price of the investment adjusted by any unamortized premiums or discounts as of the reporting date.
- Derivative Instruments
In connection with the Company’s interest rate risk strategy, the Company may economically hedge a portion of its interest rate risk by entering into derivative financial instrument contracts in the form of interest rate swaps, swaptions, and U.S. Treasury futures. Swaps are used to lock in a fixed rate related to a portion of its current and anticipated payments on its secured financing agreements. The Company typically agrees to pay a fixed rate of interest, or pay rate, in exchange for the right to receive a floating rate of interest, or receive rate, over a specified period of time. Interest rate swaptions provide the option to enter into an interest rate swap agreement for a predetermined notional amount, stated term and pay and receive interest rates in the future. The Company’s swaptions are not centrally cleared. U.S. Treasury futures are derivatives which track the prices of generic benchmark U.S. Treasury securities with identical maturity and are traded on an active exchange. It is generally the Company’s policy to close out any U.S. Treasury futures positions prior to delivering the underlying security. U.S. Treasury futures lock in a fixed rate related to a portion of its current and anticipated payments on its secured financing agreements.
The Company’s derivatives are recorded as either assets or liabilities in the Consolidated Statements of Financial Condition and measured at fair value. These derivative financial instrument contracts are not designated as hedges for GAAP; therefore, all changes in fair value are recognized in earnings. The Company elects to net the fair value of its derivative contracts by counterparty when appropriate. These contracts contain legally enforceable provisions that allow for netting or setting off of all individual derivative receivables and payables with each counterparty and therefore, the fair values of those derivative contracts are reported net by counterparty.
The use of derivatives creates exposure to credit risk relating to potential losses that could be recognized if the counterparties to these instruments fail to perform their obligations under the contracts. In the event of a default by the counterparty, the Company could have difficulty obtaining its RMBS or cash pledged as collateral for these derivative instruments. The Company periodically monitors the credit profiles of its counterparties to determine if it is exposed to counterparty credit risk. See Note 15 for further discussion of counterparty credit risk.
The weighted average pay rate on the Company’s interest rate swaps at December 31, 2024 was 3.56% and the weighted average receive rate was 4.49%. At December 31, 2024, the weighted average maturity on the Company’s interest rate swaps was less thanone year.
The weighted average pay rate on the Company’s interest rate swap at December 31, 2023 was 3.26% and the weighted average receive rate was 5.40%. At December 31, 2023, the weighted average maturity on the Company’s interest rate swap was less thanone year.
The Company hadno swap terminations during the year ended December 31, 2024. The Company had a realized loss of $17 million related to the maturity ofone swap during the year ended December 31, 2024. The Company paid $45 million to terminate interest rate swaps with a notional value of $2.5 billion during the year ended December 31, 2023. The terminated swaps had original maturities ranging from 2025 to 2028.
During the year ended December 31, 2024, the Company exercised three swaption contracts, each with $500 million notional, and entered into three one-year swaps, each with $500 million notional and a weighted average fixed pay rate of 3.56%.
During the year ended December 31, 2023, the Company entered into three swaption contracts for aone-year forward starting swaps with a total notional of $1.5 billion with a 3.56% strike rate. The underlying swap terms will allow the Company to pay a fixed rate of 3.56% and receive floating overnight SOFR rate. Additionally, during the year ended December 31, 2023, the Company terminated its existing $1.0 billion notional swaption contract for aone-year forward starting swap. The Company also entered and terminated three new swaptions contracts with $2.3 billion notional during the year ended December 31, 2023. The Company had net realized gains of $11 million on these swaption terminations.
During the year ended December 31, 2024, the Company entered into 1,391 short 5-year and 1,684 short 5-year U.S. Treasury futures contract with a notional of $139 million and $168 million, respectively, which it subsequently covered for a net realized loss of $4.9 million. Additionally, the Company covered and reopened their existing open 2-year U.S Treasury futures contract position for a realized gain of $641 thousand. The Company is short 1,000 2-year U.S. Treasury futures contract at December 31, 2024.
During the year ended December 31, 2023, the Company entered into 6,000 short 5-year and 1,875 short 2-year U.S. Treasury futures contract with notional amounts of $600 million and $375 million, respectively, which it subsequently covered and had no outstanding U.S. Treasury futures contracts at December 31, 2023. The Company had a net realized loss of $6 million on covering these short U.S. Treasury futures contracts. The Company also entered into 400 call options on 2-year and 5-year U.S. Treasury futures and subsequently covered them during the year ended December 31, 2023 for a realized loss of $187 thousand.
The Company also maintains collateral in the form of cash margin from its counterparties to its derivative contracts. In accordance with the Company's netting policy, the Company presents the fair value of its derivative contracts net of cash margin received. See Note 15 for additional details on derivative netting.
The table below summarizes the location and fair value of the derivatives reported in the Consolidated Statements of Financial Condition after counterparty netting and posting of cash collateral as of December 31, 2024 and December 31, 2023.
| Derivative Assets · Derivative Liabilities | |||||
|---|---|---|---|---|---|
| Derivative Instruments | Notional Amount Outstanding | Location on Consolidated Statements of FinancialCondition | Net Estimated Fair Value/Carrying Value | Location on Consolidated Statements of FinancialCondition | Net Estimated Fair Value/Carrying Value |
| (dollars in thousands) | |||||
| Interest Rate Swaps | $1,500,000 | Derivatives, at fair value | $— | Derivatives, at fair value | $— |
| Swaptions | 500,000 | Derivatives, at fair value | — | Derivatives, at fair value | — |
| U.S. Treasury futures | 200,000 | Derivatives, at fair value | 117 | Derivatives, at fair value | — |
| Total | $2,200,000 | $117 | $— | ||
| Derivative Assets · Derivative Liabilities | |||||
|---|---|---|---|---|---|
| Derivative Instruments | Notional Amount Outstanding | Location on Consolidated Statements of FinancialCondition | Net Estimated Fair Value/Carrying Value | Location on Consolidated Statements of FinancialCondition | Net Estimated Fair Value/Carrying Value |
| (dollars in thousands) | |||||
| Interest Rate Swaps | $1,000,000 | Derivatives, at fair value, net | $— | Derivatives, at fair value, net | $— |
| Swaptions | 1,500,000 | Derivatives, at fair value, net | — | Derivatives, at fair value, net | — |
| Total | $2,500,000 | $— | $— | ||
The effect of the Company’s derivatives on the Consolidated Statements of Operations for the years ended December 31, 2024, 2023 and 2022, respectively, is presented below.
| Net gains (losses) on derivativesfor the years ended | ||||
|---|---|---|---|---|
| Derivative Instruments | Location on Consolidated Statements ofOperations and Comprehensive Income | December 31, 2024 | December 31, 2023 | December 31, 2022 |
| (dollars in thousands) | ||||
| Interest Rate Swaps | Net unrealized gains (losses) on interest rate swaps | $4,224 | $497 | $(10,358) |
| Interest Rate Swaps | Net realized gains (losses) on interest rate swaps | (17,317) | (45,226) | (561) |
| Interest Rate Swaps | Periodic interest cost of interest rate swaps, net | 23,780 | 17,167 | (1,752) |
| Treasury futures | Net unrealized gains (losses) on derivatives | 117 | — | — |
| Treasury futures | Net realized gains (losses) on derivatives | (4,223) | (6,344) | — |
| Swaptions | Net unrealized gains (losses) on derivatives | (1,378) | (6,908) | 8,876 |
| Swaptions | Net realized gains (losses) on derivatives | — | 10,613 | — |
| Total | $5,203 | $(30,201) | $(3,795) | |
When the Company enters into derivative contracts, they are typically subject to International Swaps and Derivatives Association Master Agreements or other similar agreements which may contain provisions that grant counterparties certain rights with respect to the applicable agreement upon the occurrence of certain events such as (i) a decline in stockholders’ equity in excess of specified thresholds or dollar amounts over set periods of time, (ii) the Company’s failure to maintain its REIT status, (iii) the Company’s failure to comply with limits on the amount of leverage, and (iv) the Company’s stock being delisted from the New York Stock Exchange, or NYSE. Upon the occurrence of any one of items (i) through (iv), or another default under the agreement, the counterparty to the applicable agreement has a right to terminate the agreement in accordance with its provisions. If the Company breaches any of these provisions, it will be required to settle its obligations under
the agreements at their termination values, which approximates fair value.
- Capital Stock
Preferred Stock
The Company declared dividends to Series A preferred stockholders of $12 million, or $2.00 per preferred share, during the years ended December 31, 2024 and 2023.
The Company declared dividends to Series B preferred stockholders of $34 million, or $2.59 per preferred share, during year ended December 31, 2024. The Company declared dividends to Series B preferred stockholders of $26 million, or $2.00 per preferred share, during the year ended December 31, 2023.
The Company declared dividends to Series C preferred stockholders of $20 million, or $1.94 per preferred share, during the years ended December 31, 2024 and 2023.
The Company declared dividends to Series D preferred stockholders of $20 million, or $2.55 per preferred share, during the year ended December 31, 2024. The Company declared dividends to Series D preferred stockholders of $16 million, or $2.00 per preferred share, during the year ended December 31, 2023.
On October 30, 2021, all 5,800,000 issued and outstanding shares of Series A Preferred Stock with an outstanding liquidation preference of $145 million became callable at a redemption price equal to the liquidation preference plus accrued and unpaid dividends through, but not including the redemption date.
On March 30, 2024, all 13,000,000 issued and outstanding shares of Series B Preferred Stock with an outstanding liquidation preference of $325 million became callable at a redemption price equal to the liquidation preference plus accrued and unpaid dividends through, but not including the redemption date.
On March 30, 2024, all 8,000,000 issued and outstanding shares of Series D Preferred Stock with an outstanding liquidation preference of $200 million became callable at a redemption price equal to the liquidation preference plus accrued and unpaid dividends through, but not including the redemption date.
On September 30, 2025, all 10,400,000 issued and outstanding shares of Series C Preferred Stock with an outstanding liquidation preference of $260 million will become callable at a redemption price equal to the liquidation preference plus accrued and unpaid dividends through, but not including the redemption date.
After June 30, 2023, all LIBOR tenors relevant to the Company ceased to be published or became no longer representative. The Company believes that the federal Adjustable Interest Rate (LIBOR) Act (the “Act”) and the related regulations promulgated thereunder are applicable to each of its Series B Preferred Stock, Series C Preferred Stock and Series D Preferred Stock. In light of the applicability of the Act to the aforementioned preferred stock, the Company believes, given all of the information available to the Company to date, that three-month CME Term SOFR plus the applicable tenor spread adjustment of 0.26161% per annum have automatically replaced, or will automatically replace, three-month LIBOR as the reference rate for calculations of the dividend rate payable on the relevant preferred stock for dividend periods from and after (i) March 30, 2024, in the case of the Series B Preferred Stock, (ii) September 30, 2025, in the case of the Series C Preferred Stock, and (iii) March 30, 2024, in the case of the Series D Preferred Stock.
Common Stock
In June 2023, the Company's Board of Directors increased the authorization of the Company's share repurchase program, or the Repurchase Program, by $73 million to $250 million. In January 2024, the Company's Board of Directors updated the authorization to include the Company's preferred stock into the Repurchase Program and increased the authorization by $33 million back up to $250 million. Such authorization does not have an expiration date, and at present, there is no intention to modify or otherwise rescind such authorization. Shares of the Company's common stock and preferred stock may be purchased in the open market, including through block purchases, through privately negotiated transactions, or pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended, or the Exchange Act. The timing, manner, price and amount of any repurchases will be determined at the Company's discretion and the program may be suspended, terminated or modified at any time, for any reason. Among other factors, the Company intends to only consider repurchasing shares of its common stock when the purchase price is less than the last publicly reported book value per common share. In addition, the Company does not intend to repurchase any shares from directors, officers or other affiliates.
The program does not obligate the Company to acquire any specific number of shares, and all repurchases will be made in accordance with Rule 10b-18, which sets certain restrictions on the method, timing, price and volume of stock repurchases.
The Company didnot repurchase any of its common stock during the year ended December 31, 2024. The Company repurchased 1.9 million shares of its common stock at an average price of $16.98 for a total of $33 million during the year ended December 31, 2023. The approximate dollar value of shares that may yet be purchased under the Repurchase Program is $250 million as of December 31, 2024.
In 2022, the Company entered into separate Distribution Agency Agreements (the “Existing Sales Agreements”) with each of Credit Suisse Securities (USA) LLC, JMP Securities LLC, Goldman Sachs & Co. LLC, Morgan Stanley & Co. LLC and RBC Capital Markets, LLC (the “Existing Sales Agents”). In February 2023, the Company amended the Existing Sales Agreements and entered into separate Distribution Agency Agreements (together with the Existing Sales Agreements, as amended, the “Sales Agreements”) with J.P. Morgan Securities LLC and UBS Securities LLC (replacing Credit Suisse Securities LLC) to include J.P. Morgan Securities LLC and UBS Securities LLC as additional sales agents (together with the Existing Sales Agents, the “Sales Agents”). Pursuant to the terms of the Sales Agreements, the Company may offer and sell shares of our common stock, having an aggregate offering price of up to $500 million, from time to time in “at the market” offerings through any of the Sales Agents under the Securities Act of 1933. The Company issued approximately 14.5 million shares of its common stock at an average price of $5.09 for a total of $74 million during the year ended December 31, 2023. The Company did not issue any shares under the at-the-market sales program during the year ended December 31, 2024. The approximate dollar value of shares that may yet be issued under "at the market" offerings program is $426 million as of December 31, 2024.
On May 10, 2024, the Company's Board of Directors approved a 1-for-3 reverse stock split of its common stock. The reverse stock split was effective after the close of trading on May 21, 2024, and the shares of the Company's common stock began trading on a reverse split-adjusted basis on the New York Stock Exchange beginning at the opening of trading on May 22, 2024. As a result of the reverse stock split, every three shares of the Company’s common stock was converted into one share of common stock, reducing the number of issued and outstanding shares of the Company’s common stock from approximately 241 million to approximately 80 million and reducing the number of authorized shares from 500 million to approximately 167 million. No fractional shares were issued in connection with the reverse stock split. Each stockholder who was otherwise entitled to receive a fractional share of the Company’s common stock was entitled to receive a cash payment in lieu of a fractional share. The reverse stock split was not subject to stockholder approval and did not change the par value of the Company's common stock. All common shares, outstanding options and per share amounts for all periods presented were retroactively adjusted to reflect the reverse stock split.
During the year ended December 31, 2024, the Company declared dividends to common shareholders of $117 million or $1.42 per share. During the year ended December 31, 2023, the Company declared dividends to common shareholders of $167 million or $2.10 per share.
Earnings per Share (EPS)
EPS for the years ended December 31, 2024 and 2023 are computed as follows:
| For the Years Ended | |||
|---|---|---|---|
| December 31, 2024 | December 31, 2023 | December 31, 2022 | |
| (dollars in thousands, except share and per share data) | |||
| Numerator: | |||
| Net income (loss) available to common shareholders - Basic | $90,329 | $52,354 | $(586,831) |
| Effect of dilutive securities: | — | — | — |
| Net income (loss) available to common shareholders - Diluted | $90,329 | $52,354 | $(586,831) |
| Denominator: | |||
| Weighted average basic shares | 80,976,745 | 76,685,785 | 77,979,582 |
| Effect of dilutive securities | 1,180,877 | 853,503 | — |
| Weighted average dilutive shares | 82,157,622 | 77,539,289 | 77,979,582 |
| Net income (loss) per average share attributable to common stockholders - Basic | $1.12 | $0.68 | $(7.53) |
| Net income (loss) per average share attributable to common stockholders - Diluted | $1.10 | $0.68 | $(7.53) |
There wereno anti-dilutive shares as of year ended December 31, 2024 and 2023. For the year ended December 31, 2022, potentially dilutive shares of 2.6 million were excluded from the computation of fully diluted EPS because their effect
would have been anti-dilutive.
- Accumulated Other Comprehensive Income
The following table presents the changes in the components of Accumulated Other Comprehensive Income, or the AOCI, for the years ended December 31, 2024 and 2023:
| December 31, 2024 | ||
|---|---|---|
| (dollars in thousands) | ||
| Unrealized gains (losses) on available-for-sale securities, net | Total Accumulated OCI Balance | |
| Balance as of December 31, 2023 | $185,668 | $185,668 |
| OCI before reclassifications | (26,219) | (26,219) |
| Amounts reclassified from AOCI | — | — |
| Net current period OCI | (26,219) | (26,219) |
| Balance as of December 31, 2024 | $159,449 | $159,449 |
| December 31, 2023 | ||
|---|---|---|
| (dollars in thousands) | ||
| Unrealized gains (losses) on available-for-sale securities, net | Total Accumulated OCI Balance | |
| Balance as of December 31, 2022 | $229,345 | $229,345 |
| OCI before reclassifications | (44,990) | (44,990) |
| Amounts reclassified from AOCI | 1,313 | 1,313 |
| Net current period OCI | (43,677) | (43,677) |
| Balance as of December 31, 2023 | $185,668 | $185,668 |
There wereno amounts reclassified from AOCI during the year ended December 31, 2024. The amounts reclassified from AOCI balance comprised of $1 million net unrealized losses on available-for-sale securities sold during the year ended December 31, 2023.
- Equity Compensation, Employment Agreements and other Benefit Plans
On June 14, 2023, the Board of Directors recommended and shareholders approved, the Chimera Investment Corporation 2023 Equity Incentive Plan (the “Plan”). It authorized the issuance of up to 7 million shares of our common stock for the grant of awards under the Plan (adjusted on a retroactive basis to reflect the Company's 1-for-3-reverse stock split effected on May 21, 2024). The Plan replaced our 2007 Equity Incentive Plan, as amended and restated effective December 10, 2015 (the “Prior Plan”), and no new awards will be granted under the Prior Plan. Any awards outstanding under the Prior Plan will remain subject to and be paid under the Prior Plan. Any shares subject to outstanding awards under the Prior Plan that expire, terminate, or are surrendered or forfeited for any reason without issuance of shares will automatically become available for issuance under the Plan. Also, shares withheld for tax withholding requirements after stockholder approval of the Plan for full value awards originally granted under the Prior Plan (such as the RSUs and PSUs awarded to our named executive officers) will automatically become available for issuance under the Plan.
As of December 31, 2024, approximately 5 million shares were available for future grants under the Plan.
Awards under the Plan may include stock options, stock appreciation rights (“SARs”), restricted stock, dividend equivalent rights (“DERs”) and other share-based awards (including RSUs). Under the Plan, any of these awards may be performance awards that are conditioned on the attainment of performance goals.
The Compensation Committee of the Board of Directors of the Company had previously approved a Stock Award Deferral Program, or the Deferral Program. The Deferral Program consisted oftwo distinct non-qualified deferred compensation plans within the meaning of Section 409A of the Internal Revenue Code of 1986, as amended, one for non-employee directors (the “Director Plan”) and one for certain executive officers (the “Executive Officer Plan”). Under the Deferral Program, non-employee directors and certain executive officers could elect to defer payment of certain stock awards made pursuant to the Plan. Deferred awards are treated as deferred stock units and paid at the earlier of separation from service or a date elected by the participant who is separating. Payments are generally made in a lump sum or, if elected by the participant, infive annual installments. Deferred awards receive dividend equivalents during the deferral period in the form of additional deferred stock units. Amounts are paid at the end of the deferral period by delivery of shares from the Plan (plus cash for any fractional deferred stock units), less any applicable tax withholdings. Deferral elections do not alter any vesting requirements applicable to the underlying stock award. On November 5, 2024, the Compensation Committee of the Board of Directors of the Company approved irrevocably terminating the Executive Officer Plan and suspending new deferral elections under the Director Plan. The Executive Officer Plan will be liquidated on November 30, 2025, and all amounts outstanding under the Executive Officer Plan on the liquidation date will be paid at that time in accordance with applicable tax rules. All defe rrals previously made under the Director Plan will remain outstanding, and all deferrals pursuant to prior elections made by directors will be paid on the originally scheduled payment dates. At December 31, 2024 and December 31, 2023, there are approximately 124 thousand and 343 thousand shares for which payments have been deferred until separation or a date elected by the participant, respectively. At December 31, 2024 and December 31, 2023, there are approximately 229 thousand and 378 thousand dividend equivalent rights earned but not yet delivered, respectively.
Grants of Restricted Stock Units (“RSUs”)
During the year ended December 31, 2024 and 2023, the Company granted RSU awards to senior management and employees. These RSU awards are designed to reward senior management and employees of the Company for services provided to the Company. Generally, the RSU awards vest equally over athree-year period and will fully vest after three years. For employees who are retirement eligible, defined as years of service to us plus age that is equal to or greater than 65, the service period is considered to be fulfilled and all grants are expensed immediately. For senior management who are retirement eligible, defined as having attained age 55 and the sum of his or her age plus his or her years of service is equal or greater than 65, the service period is considered to be fulfilled and all grants are expensed immediately. The RSU awards are valued at the market price of our common stock on the grant date and generally the employees must be employed by us on the vesting dates to receive the RSU awards. The Company granted 245 thousand RSU awards during the year ended December 31, 2024 with a grant date fair value of $5 million for the 2024 performance year. The Company granted 333 thousand RSU awards during the year ended December 31, 2023 with a grant date fair value of $6 million for the 2023 performance year.
Grants of Performance Share Units (“PSUs”)
PSU awards are designed to align compensation with the Company’s future performance. The PSU awards granted during the year ended December 31, 2024 and 2023, include athree-year performance period ending on December 31, 2026 and December 31, 2025, respectively. For the PSU awards granted during the year ended December 31, 2024, and 2023, the final number of shares awarded will be between 0% and 200% of the PSUs granted based equally on the Company Economic Return and share price performance compared to a peer group. The Company’s three-year Company Economic Return is equal to the Company’s change in book value per common share plus common stock dividends. Share price performance equals change in share price plus common stock dividends. Compensation expense will be recognized on a straight-line basis over thethree-year vesting period based on an estimate of the Company Economic Return and share price performance in relation to the entities in the peer group and will be adjusted each period based on the Company’s best estimate of the actual number of shares awarded. For the year ended December 31, 2024, the Company granted 179 thousand PSU awards to senior management with a grant date fair value of $3 million. For the year ended December 31, 2023, the Company granted 201 thousand PSU awards to senior management with a grant date fair value of $3 million.
The following table presents information with respect to the Company's restricted stock awards during the years ended December 31, 2024 and December 31, 2023.
| For the Years Ended | ||||
|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | |||
| Number of Shares | Weighted Average Grant Date Fair Value | Number of Shares | Weighted Average Grant Date Fair Value | |
| Unvested shares outstanding - beginning of period | 1,203,258 | $27.35 | 1,009,996 | $37.98 |
| Granted | 600,136 | 17.71 | 589,042 | 16.46 |
| Vested | (425,813) | 25.93 | (271,660) | 39.41 |
| Forfeited | (381,498) | 36.24 | (124,120) | 35.73 |
| Unvested shares outstanding - end of period | 996,083 | $20.54 | 1,203,258 | $27.35 |
The forfeited amounts above includes shares forfeited by employees to pay taxes of approximately 369 thousand shares and 121 thousand shares for the years ended December 31, 2024 and December 31, 2023, respectively.
For the year ended December 31, 2024, the Company recognized a related-party, non-cash imputed compensation expense from the Palisades Acquisition of $10 million, a portion of which can be paid by stock.
The Company recognized stock-based compensation expense of$8 million for the year ended December 31, 2024. The Company recognized stock-based compensation expense of $8 million for the year ended December 31, 2023.
The Company also maintains a qualified 401(k) plan. The plan is a retirement savings plan that allows eligible employees to contribute a portion of their wages on a tax-deferred basis under Section 401(k) of the Code. Employees may contribute, through payroll deductions, up to $23,000 if under the age of 50 years and an additional $7,500 “catch-up” contribution for employees 50 years or older. The Company matches 100% of the first 6% of the eligible compensation deferred by employee contributions. The employer funds the 401(k) matching contributions in the form of cash, and participants may direct the Company match to an investment of their choice. The benefit of the Company’s contributions vests immediately. Generally, a participating employee is entitled to distributions from the plans upon termination of employment, retirement, death or disability. The 401(k) expenses related to the Company’s qualified plan for the year ended December 31, 2024 was $496 thousand. The 401(k) expenses related to the Company’s qualified plan for the year ended December 31, 2023 was $441 thousand.
- Income Taxes
For the year ended December 31, 2024, the Company qualified to be taxed as a REIT under Code Sections 856 through 860. As a REIT, the Company is not subject to U.S. federal income tax to the extent that it makes qualifying distributions of taxable income to its stockholders. To maintain qualification as a REIT, the Company must distribute at least 90% of its annual REIT taxable income (subject to certain adjustments) to its shareholders and meet certain other requirements such as assets it may hold, income it may generate and its shareholder composition. It is generally the Company’s policy to distribute to its shareholders all of the Company’s taxable income.
The state and local tax jurisdictions in which the Company is subject to tax-filing obligations recognize the Company’s status as a REIT and, therefore, the Company generally does not pay income tax in such jurisdictions. The Company may, however, be subject to certain minimum state and local tax filing fees and its TRSs are subject to U.S. federal, state, and local taxes.
The Company recorded current income tax expense of $49 thousand and $102 thousand for the years ended December 31, 2024 and 2023, respectively. The Company had gross deferred tax assets of $111 million and $107 million for the years ended December 31, 2024 and 2023, respectively, relating to the activities of its TRSs. Of these amounts, the amount related to cumulative net operating losses (“NOLs”) was $107 million and $105 million as of December 31, 2024 and 2023, respectively. The amount related to interest disallowed under Code Section 163(j) was $4 million and $2 million as of December 31, 2024 and 2023, respectively. The aforementioned NOLs and interest disallowed under Code Section 163(j) are subject to an indefinite carryforward period to the extent not utilized. The Company evaluates, based on both positive and negative evidence, the likelihood of realizing its deferred tax assets and established a valuation allowance of $111 million and $107 million for the years ended December 31, 2024 and 2023, respectively.
The Company’s effective tax rate differs from the U.S. federal corporate statutory tax rate of 21% primarily due to the deduction of dividend distributions required to be paid under Code Section 857(a).
The Company’s U.S. federal, state and local tax returns for the tax years ending on or after December 31, 2021, remain open for examination.
- Credit Risk and Interest Rate Risk
The Company’s primary components of market risk are credit risk and interest rate risk. The Company is subject to interest rate risk in connection with its investments in Agency MBS and Non-Agency RMBS, residential mortgage loans, borrowings under secured financing agreements and securitized debt. When the Company assumes interest rate risk, it attempts to minimize interest rate risk through asset selection, hedging and matching the income earned on mortgage assets with the cost of related financing.
The Company attempts to minimize credit risk through due diligence, asset selection and portfolio monitoring. The Company has established a whole loan target market including qualified mortgages, non-qualified mortgages and reperforming residential mortgage loans. Additionally, the Company seeks to minimize credit risk through compliance with regulatory requirements, geographic diversification, owner occupied property, and moderate loan-to-value ratios. These factors are considered to be important indicators of credit risk.
By using derivative instruments and secured financing agreements, the Company is exposed to counterparty credit risk if counterparties to the contracts do not perform as expected. If a counterparty fails to perform on a derivative instrument, the Company’s counterparty credit risk is equal to the amount reported as a derivative asset on its balance sheet to the extent that amount exceeds collateral obtained from the counterparty or, if in a net liability position, the extent to which collateral posted exceeds the liability to the counterparty. The amounts reported as a derivative asset/(liability) are derivative contracts in a gain/(loss) position, and to the extent subject to master netting arrangements, net of derivatives in a loss/(gain) position with the same counterparty and collateral received/(pledged). If the counterparty fails to perform on a secured financing agreement, the Company is exposed to a loss to the extent that the fair value of collateral pledged exceeds the liability to the counterparty. The Company attempts to minimize counterparty credit risk by evaluating and monitoring the counterparty’s credit, executing master netting arrangements and obtaining collateral, and executing contracts and agreements with multiple counterparties to reduce exposure to a single counterparty.
The Company's secured financing agreements transactions are governed by underlying agreements that provide for a right of setoff by the lender, including in the event of default or in the event of bankruptcy of the borrowing party to the transactions. The Company's derivative transactions are governed by underlying agreements that provide for a right of setoff under master netting arrangements, including in the event of default or in the event of bankruptcy of either party to the transactions. The Company presents its assets and liabilities subject to such arrangements on a net basis in the Consolidated Statements of Financial Condition. The following table presents information about our assets and liabilities that are subject to such arrangements and can potentially be offset on our consolidated statements of financial condition as of December 31, 2024 and December 31, 2023.
| December 31, 2024 | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||
| Gross Amounts of Recognized Assets (Liabilities) · Gross Amounts Offset in the Consolidated Statements of Financial Position · Net Amounts Offset in the Consolidated Statements of Financial Position · Gross Amounts Not Offset with Financial Assets (Liabilities) in the Consolidated Statements of Financial Position | ||||||
| FinancialInstruments · Cash Collateral (Received) Pledged (1) · Net Amount | ||||||
| Secured financing agreements | $(2,824,371) | $— | $(2,824,371) | $4,086,097 | $17,340 | $1,279,066 |
| Interest Rate Swaps - Gross Assets | 3,754 | (3,754) | — | — | — | — |
| Interest Rate Swaps - Gross Liabilities | — | — | — | — | (13,486) | (13,486) |
| Treasury Futures - Gross Assets | 117 | — | 117 | — | — | 117 |
| Treasury Futures - Gross Liabilities | — | — | — | — | 1,098 | 1,098 |
| Swaptions - Gross Assets | — | — | — | — | — | — |
| Swaptions - Gross Liabilities | 3,391 | (3,391) | — | — | (399) | (399) |
| Total | $(2,817,109) | $(7,145) | $(2,824,254) | $4,086,097 | $4,554 | $1,266,396 |
(1) Included in other assets
| December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | ||||||
| Gross Amounts of Recognized Assets (Liabilities) · Gross Amounts Offset in the Consolidated Statements of Financial Position · Net Amounts Offset in the Consolidated Statements of Financial Position · Gross Amounts Not Offset with Financial Assets (Liabilities) in the Consolidated Statements of Financial Position | ||||||
| FinancialInstruments · Cash Collateral (Received) Pledged (1) · Net Amount | ||||||
| Secured financing agreements | $(2,432,115) | $— | $(2,432,115) | $3,539,416 | $22,930 | $1,130,231 |
| Interest Rate Swaps - Gross Assets | 7,455 | (7,455) | — | — | (11,306) | (11,306) |
| Swaptions - Gross Assets | 11,362 | (11,362) | — | — | (58) | (58) |
| Total | $(2,413,298) | $(18,817) | $(2,432,115) | $3,539,416 | $11,566 | $1,118,867 |
(1) Included in other assets
- Commitments and Contingencies
From time to time, the Company may become involved in various claims and legal actions arising in the ordinary course of business. In connection with certain securitization transactions engaged in by the Company, it has the obligation under certain circumstances to repurchase assets from the VIE upon breach of certain representations and warranties.
- Business Combination
On December 2, 2024 (the “Acquisition Date”), the Company acquired all issued and outstanding equity interests (the “Acquisition”) of The Palisades Group, LLC, Palisades Advisory Services, LLC, and Palisades Technology Holdings, LLC, pursuant to the terms of the Equity Interest Purchase Agreement dated October 16, 2024 (the “Agreement”). Palisades is an alternative asset manager in the global residential credit market, actively managing residential loans and real estate-related assets.
The Acquisition met the requirements to be considered a business combination under ASC 805. As such, the Acquisition was accounted for using the acquisition method of accounting. The Company, viatwo of its wholly owned subsidiaries, was considered the acquirer of Palisades for accounting purposes. Palisades’ assets and liabilities, affected for adjustments to reflect fair market values assigned to assets purchased and liabilities assumed, and results of operations, are included in the Company’s consolidated financial statements from the Acquisition Date.
The purchase price was allocated to the tangible and identifiable intangible assets based on their estimated fair market values at the Acquisition Date as required under ASC 805. The excess of the fair value of the net identifiable assets over the purchase price was recorded as goodwill.
The fair value of the aggregate consideration transferred was $46 million. Total purchase consideration consisted of $30 million in cash paid which incorporates a $261 thousand closing true-up recognized in the measurement period in accordance with the Agreement and $16 million of contingent consideration. The maximum amount of contingent consideration to be transferred through the earnout is $20 million, per the Agreement. The fair value of the contingent consideration was determined using the Monte Carlo simulation method and is considered to be a Level 3 Liability.
The Company incurred approximately $5 million of acquisition-related expenses recognized in transaction expense in the Consolidated Statement of Operations.
The following table sets forth the acquisition date fair value of the assets acquired and liabilities assumed in connection with the Acquisition.
| Acquisition Date Fair Value(dollars in thousands) | |
|---|---|
| Cash and cash equivalents | $2,694 |
| Accounts receivable | 2,983 |
| Prepaid operating expenses | 120 |
| Deposits | 90 |
| Fixed assets, net of accumulated depreciation | 2,698 |
| Intangible assets | 20,950 |
| Right-of-use asset | 4,315 |
| Goodwill | 22,152 |
| Total assets acquired | $56,002 |
| Accounts payable and accrued expenses | 479 |
| Accrued bonus | 5,482 |
| Accrued vacation | 101 |
| Lease liability | 4,315 |
| Total liabilities assumed | $10,377 |
| Net assets acquired | $45,626 |
The excess of the purchase price over the fair value of the net identifiable tangible and intangible assets was recorded as goodwill and is not deductible for tax purposes. Goodwill is comprised of expected synergies for the combined operations, specialized processes and procedures, and the acquired workforce.
Below is a summary of the intangible assets acquired in the Acquisition:
| Fair Value(dollars in thousands) | Weighted Average Estimated Useful Life (in years) | |
|---|---|---|
| Investment management agreement | $50 | 2 |
| Subadvisory management agreements | 17,700 | 8 |
| Developed technology | 3,200 | 4 |
| Total intangible assets | $20,950 |
The fair value for the management agreements was determined using the multi-period excess earnings method, while the fair value of developed technology was determined using the cost approach. All the intangible assets are subject to amortization. The intangible assets acquired subject to amortization have a weighted average useful life of 7.2 years.
- Subsequent Events
The Company has evaluated subsequent events through the issuance date of this Annual Report on Form 10-K. Subsequent to December 31, 2024, the Company exercised its call option to retire securitized debt, collateralized by Loans held for investment with an unpaid principal amount of $333 million at par.
- Summarized Quarterly Results (Unaudited)
The following is a presentation of the results of operations for the quarters ended December 31, 2024, September 30, 2024, June 30, 2024 and March 31, 2024.
| For the Quarters Ended | ||||
|---|---|---|---|---|
| December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | |
| (dollars in thousands, except per share data) | ||||
| Net Interest Income: | ||||
| Interest income | $192,364 | $195,295 | $186,717 | $186,574 |
| Interest expense | 126,540 | 128,844 | 119,422 | 121,468 |
| Net interest income | 65,824 | 66,451 | 67,295 | 65,106 |
| Increase/(decrease) in provision for credit losses | 4,448 | 358 | 3,684 | 1,347 |
| Other income (losses): | ||||
| Net unrealized gains (losses) on derivatives | 276 | (14,457) | 11,955 | 5,189 |
| Realized gains (losses) on terminations of interest rate swaps | 641 | (4,864) | (17,317) | — |
| Periodic interest cost of swaps, net | 4,542 | 6,789 | 6,971 | 5,476 |
| Net gains (losses) on derivatives | 5,459 | (12,532) | 1,609 | 10,665 |
| Investment management and advisory fees | 2,710 | — | — | — |
| Net unrealized gains (losses) on financial instruments at fair value | (181,197) | 104,012 | 11,231 | 76,765 |
| Net realized gains (losses) on sales of investments | (1,468) | — | — | (3,750) |
| Gain (loss) on Extinguishment of Debt | — | — | — | — |
| Other Investment Gains | 2,490 | 1,366 | 1,001 | 4,686 |
| Total other income (losses) | (172,005) | 92,846 | 13,841 | 88,366 |
| Compensation and benefits | 17,936 | 7,203 | 7,011 | 9,213 |
| General and administrative expenses | 5,597 | 5,610 | 6,276 | 5,720 |
| Servicing and asset manager fees | 7,328 | 7,334 | 7,470 | 7,663 |
| Amortization of intangibles and depreciation expenses | 321 | — | — | — |
| Transaction expenses | 4,707 | 2,317 | — | 67 |
| Total other expenses | 35,890 | 22,464 | 20,757 | 22,663 |
| Net income (loss) | $(146,514) | $136,459 | $56,664 | $129,454 |
| Dividend on preferred stock | $21,761 | $22,787 | $22,751 | $18,438 |
| Net income (loss) available to common shareholders | $(168,275) | $113,672 | $33,913 | $111,016 |
| Net income (loss) per common share-basic | $(2.07) | $1.41 | $0.42 | $1.37 |
The following is a presentation of the results of operations for the quarters ended December 31, 2024, September 30, 2024, June 30, 2024 and March 31, 2024.
| For the Quarters Ended | ||||
|---|---|---|---|---|
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | |
| (dollars in thousands, except per share data) | ||||
| Net Interest Income: | ||||
| Interest income | $191,204 | $195,591 | $196,859 | $189,250 |
| Interest expense | 126,553 | 132,193 | 131,181 | 119,615 |
| Net interest income | 64,651 | 63,398 | 65,678 | 69,635 |
| Increase/(decrease) in provision for credit losses | 2,330 | 3,217 | 2,762 | 3,062 |
| Other income (losses): | ||||
| Net unrealized gains (losses) on derivatives | (15,871) | 17 | 17,994 | (8,551) |
| Realized gains (losses) on terminations of interest rate swaps | — | — | (6,822) | (34,134) |
| Periodic interest cost of swaps, net | 5,296 | 4,894 | 4,159 | 2,819 |
| Net gains (losses) on derivatives | (10,575) | 4,911 | 15,331 | (39,866) |
| Net unrealized gains (losses) on financial instruments at fair value | 6,815 | (43,988) | 6,954 | 64,592 |
| Net realized gains (losses) on sales of investments | (3,752) | (460) | (21,758) | (5,264) |
| Gain (loss) on Extinguishment of Debt | (2,473) | — | 4,039 | 2,309 |
| Other Investment Gains | (986) | 2,381 | (421) | 117 |
| Total other income (losses) | (10,971) | (37,156) | 4,145 | 21,888 |
| Compensation and benefits | 5,278 | 7,124 | 7,677 | 10,491 |
| General and administrative expenses | 7,443 | 5,427 | 6,471 | 5,778 |
| Servicing and asset manager fees | 7,659 | 8,139 | 8,408 | 8,417 |
| Transaction expenses | 425 | 90 | 8,456 | 6,409 |
| Total other expenses | 20,805 | 20,780 | 31,012 | 31,095 |
| Net income (loss) | $30,542 | $2,170 | $36,024 | $57,366 |
| Dividend on preferred stock | $18,438 | $18,438 | $18,438 | $18,438 |
| Net income (loss) available to common shareholders | $12,104 | $(16,268) | $17,586 | $38,928 |
| Net income (loss) per common share-basic | $0.16 | $(0.22) | $0.23 | $0.50 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.