10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2012

OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                    to

Commission File Number: 000-50230

ARLINGTON ASSET INVESTMENT CORP.

(Exact name of Registrant as specified in its charter)

Virginia	54-1873198
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)
1001 Nineteenth Street North Arlington, VA	22209
(Address of Principal Executive Offices)	(Zip Code)

(703) 373-0200

(Registrant’s Telephone Number, Including Area Code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Sec.232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer o Accelerated filer x Non-accelerated filer o Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes o No x

Number of shares outstanding of each of the registrant’s classes of common stock, as of April 20, 2012:

Title	Outstanding
Class A Common Stock	9,115,671 shares
Class B Common Stock	566,112 shares

ARLINGTON ASSET INVESTMENT CORP.

FORM 10-Q

FOR THE QUARTER ENDED MARCH 31, 2012

INDEX

		Page
PART I—FINANCIAL INFORMATION
Item 1.	Consolidated Financial Statements and Notes—(unaudited)	1
	Consolidated Balance Sheets—March 31, 2012 and December 31, 2011	1
	Consolidated Statements of Comprehensive Income—Three Months Ended March 31, 2012 and 2011	2
	Consolidated Statements of Changes in Equity—Three Months Ended March 31, 2012 and Year Ended December 31, 2011	3
	Consolidated Statements of Cash Flows—Three Months Ended March 31, 2012 and 2011	4
	Notes to Consolidated Financial Statements	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	17
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	27
Item 4.	Controls and Procedures	30
PART II—OTHER INFORMATION
Item 1.	Legal Proceedings	32
Item 1A.	Risk Factors	32
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	32
Item 4.	Mine Safety Disclosures	32
Item 6.	Exhibits	33
	Signatures	34

PART I

FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements and Notes—(unaudited)

ARLINGTON ASSET INVESTMENT CORP.

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

(Unaudited)

	March 31, 2012			December 31, 2011
ASSETS
Cash and cash equivalents	$	25,388		$	20,018
Receivables
Interest		2,535			2,366
Sold securities receivable		21,609			41,321
Other		15			11
Mortgage-backed securities, at fair value
Available-for-sale		175,655			179,566
Trading		774,843			636,872
Other investments		2,882			2,946
Derivative assets, at fair value		299			504
Deposits		69,337			71,079
Prepaid expenses and other assets		81			377
Total assets	$	1,072,644		$	955,060
LIABILITIES AND EQUITY
Liabilities:
Repurchase agreements	$	668,618		$	647,977
Interest payable		342			504
Accrued compensation and benefits		1,314			6,177
Dividend payable		8,322			6,785
Derivative liabilities, at fair value		63,592			63,024
Purchased securities payable		77,431			15,820
Accounts payable, accrued expenses and other liabilities		16,906			16,401
Long-term debt		15,000			15,000
Total liabilities		851,525			771,688
Commitments and contingencies (Note 7)		—			—
Equity:
Preferred stock, $0.01 par value, 25,000,000 shares authorized, none issued and outstanding		—			—
Class A common stock, $0.01 par value, 450,000,000 shares authorized, 8,852,421 and 7,099,336 shares issued and outstanding, respectively		88			71
Class B common stock, $0.01 par value, 100,000,000 shares authorized, 566,112 shares issued and outstanding		6			6
Additional paid-in capital		1,548,903			1,508,713
Accumulated other comprehensive income, net of taxes		33,464			38,367
Accumulated deficit		(1,361,342	)		(1,363,785	)
Total equity		221,119			183,372
Total liabilities and equity	$	1,072,644		$	955,060

See notes to consolidated financial statements.

1

ARLINGTON ASSET INVESTMENT CORP.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Dollars in thousands, except per share data)

(Unaudited)

	Three Months Ended March 31,
	2012			2011
Interest income	$	13,363		$	12,495
Interest expense
Interest on short-term debt		692			317
Interest on long-term debt		125			115
Total interest expense		817			432
Net interest income		12,546			12,063
Other income, net
Investment gain, net		2,808			11,224
Other loss		(4	)		(3	)
Total other income, net		2,804			11,221
Operating income before other expenses		15,350			23,284
Other expenses
Compensation and benefits		1,960			2,436
Professional services		1,584			123
Business development		17			32
Occupancy and equipment		95			96
Communications		52			46
Other operating expenses		438			295
Total other expenses		4,146			3,028
Income before income taxes		11,204			20,256
Income tax provision		442			471
Net income	$	10,762		$	19,785
Basic earnings per share	$	1.37		$	2.58
Diluted earnings per share	$	1.37		$	2.58
Dividends declared per share	$	0.875		$	0.75
Weighted-average shares outstanding (in thousands)
Basic		7,865			7,661
Diluted		7,873			7,681
Other comprehensive income, net of taxes
Unrealized (losses) gains for the period on available-for-sale securities (net of taxes of $-0-)	$	(4,903	)	$	2,606
Reclassification adjustment for gains included in net income on available for sale securities (net of taxes of $-0-)		—			(12,850	)
Comprehensive income	$	5,859		$	9,541

See notes to consolidated financial statements.

2

ARLINGTON ASSET INVESTMENT CORP.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(Dollars in thousands)

(Unaudited)

	Class A Common Stock (#)			Class A Amount ($)		Class B Common Stock (#)		Class B Amount ($)		Additional Paid-In Capital			Accumulated Other Comprehensive Income			Accumulated Deficit			Total
Balances, December 31, 2010		7,106,330		$	71		566,112	$	6	$	1,505,971		$	63,495		$	(1,352,799	)	$	216,744
Net income		—			—		—		—		—			—			15,173			15,173
Issuance of Class A common stock		29,147			—		—		—		545			—			—			545
Repurchase of Class A common stock		(8,910	)		—		—		—		(229	)		—			—			(229	)
Forfeitures of Class A common stock		(27,231	)		—		—		—		(770	)		—			—			(770	)
Amortization of Class A common shares issued as stock-based awards		—			—		—		—		601			—			—			601
Reclassification of restricted stock units issued as stock based awards		—			—		—		—		2,595			—			—			2,595
Other comprehensive income
Net change in unrealized gain on available-for-sale investment securities, (net of taxes of $-0-)		—			—		—		—		—			(25,128	)		—			(25,128	)
Dividends declared		—			—		—		—		—			—			(26,159	)		(26,159	)
Balances, December 31, 2011		7,099,336			71		566,112		6		1,508,713			38,367			(1,363,785	)		183,372
Net income		—			—		—		—		—			—			10,762			10,762
Issuance of Class A common stock		1,755,000			17		—		—		40,075			—			—			40,092
Forfeitures of Class A common stock		(1,915	)		—		—		—		(45	)		—			—			(45	)
Amortization of Class A common shares issued as stock-based awards		—			—		—		—		160			—			—			160
Other comprehensive income
Net change in unrealized gain on available-for-sale investment securities, (net of taxes of $-0-)		—			—		—		—		—			(4,903	)		—			(4,903	)
Dividends declared		—			—		—		—		—			—			(8,319	)		(8,319	)
Balances, March 31, 2012		8,852,421		$	88		566,112	$	6	$	1,548,903		$	33,464		$	(1,361,342	)	$	221,119

See notes to consolidated financial statements.

3

ARLINGTON ASSET INVESTMENT CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)

	Three Months Ended March 31,
	2012			2011
Cash flows from operating activities:
Net income	$	10,762		$	19,785
Adjustments to reconcile net income to net cash provided by (used in) operating activities
Net investment gain		(2,808	)		(11,224	)
Net (discount)/premium (accretion)/amortization on mortgage-backed securities		(2,633	)		(4,061	)
Depreciation and amortization		12			12
Other		161			391
Changes in operating assets
Interest receivable		(169	)		(1,143	)
Other receivables		(4	)		(337	)
Prepaid expenses and other assets		1,470			(8,937	)
Changes in operating liabilities
Accounts payable and accrued expenses		302			(431	)
Accrued compensation and benefits		(4,863	)		(2,892	)
Net cash provided by (used in) operating activities		2,230			(8,837	)
Cash flows from investing activities:
Purchases of available-for-sale mortgage-backed securities		—			(10,978	)
Purchases of trading mortgage-backed securities		(170,224	)		(495,974	)
Proceeds from sales of available-for-sale mortgage-backed securities		—			62,030
Proceeds from sales of trading mortgage-backed securities		21,548			105,603
Receipt of principal payments on available-for-sale mortgage-backed securities		3,516			5,733
Receipt of principal payments on trading mortgage-backed securities		13,771			6,862
Changes in purchased securities payable		61,611			(2,555	)
Changes in sold securities receivable		19,712			—
Proceeds from derivatives and deposits, net		926			4,120
Other		(1,740	)		(71	)
Net cash used in investing activities		(50,880	)		(325,230	)
Cash flows from financing activities:
Proceeds from repurchase agreements, net		20,641			347,828
Proceeds from stock issuance		40,164			—
Dividends paid		(6,785	)		(4,655	)
Repayments of short-term debt		—			(970	)
Repurchase of common stock		—			(229	)
Net cash provided by financing activities		54,020			341,974
Net increase in cash and cash equivalents		5,370			7,907
Cash and cash equivalents, beginning of period		20,018			12,412
Cash and cash equivalents, end of period	$	25,388		$	20,319
Supplemental cash flow information
Cash payments for interest	$	979		$	378
Cash payments for taxes	$	—		$	115

See notes to consolidated financial statements.

4

ARLINGTON ASSET INVESTMENT CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

(Unaudited)

1. Basis of Presentation:

The consolidated financial statements of Arlington Asset Investment Corp. (Arlington Asset) and its subsidiaries (unless the context otherwise provides, collectively, the Company) have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information and with the instructions to Form 10-Q. Therefore, they do not include all information required by GAAP for complete financial statements. The interim financial statements reflect all adjustments (consisting only of normal recurring adjustments) which are, in the opinion of management, necessary for a fair statement of the results for the periods presented. All significant intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the three months ended March 31, 2012 are not necessarily indicative of the operating results for the entire year or any other subsequent interim period. The Company’s unaudited condensed consolidated financial statements and notes thereto should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2011.

The preparation of the Company’s financial statements in conformity with GAAP requires the Company to make estimates and assumptions affecting the reported amounts of 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 based the estimates and assumptions on historical experience, when available, market information, and on various other factors that the Company believes to be reasonable under the circumstances, management exercises significant judgment in the final determination of the estimates. Actual results may differ from these estimates.

Certain amounts in the consolidated financial statements and notes for prior periods have been reclassified to conform to the current period presentation. These reclassifications had no effect on the results of operations of the Company.

2. Financial Instruments:

  Fair Value of Financial Instruments

The accounting principles related to fair value measurements define fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, not adjusted for transaction costs. Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 820, Fair Value Measurements and Disclosures (ASC 820), establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels giving 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) as described below:

Level 1 Inputs— Unadjusted quoted prices in active markets for identical assets or liabilities that are accessible by the Company;

Level 2 Inputs— Quoted prices in markets that are not active or financial instruments for which all significant inputs are observable, either directly or indirectly; and

Level 3 Inputs— Unobservable inputs for the asset or liability, including significant assumptions of the Company and other market participants.

The Company determines fair values for the following assets and liabilities:

Mortgage-backed securities (MBS), at fair value—

Agency-backed MBS - The Company’s agency-backed MBS, the principal and interest payments on which are guaranteed by the Federal National Mortgage Association (Fannie Mae) or the Federal Home Loan Mortgage Corporation (Freddie Mac), are generally classified within Level 2 of the fair value hierarchy as they are valued after considering quoted market prices provided by a broker or dealer, or alternative pricing sources with reasonable levels of price transparency. The Company reviews broker or pricing service quotes to determine whether the quotes are relevant, for example, whether an active market exists to provide price transparency or whether the quote is an indicative price or a binding offer. The independent brokers and dealers providing market prices are those who make markets in these financial instruments.

5

Private-label MBS - The Company classifies private-label MBS within Level 3 of the fair value hierarchy because they trade infrequently and, therefore, have little or no price transparency. The Company utilizes present value techniques based on estimated cash flows of the instrument taking into consideration various assumptions derived by management and other assumptions used by other market participants. These assumptions are corroborated by evidence such as historical data, risk characteristics, transactions in similar instruments, and completed or pending transactions, when available. The significant inputs in the Company’s valuation process include default rate, loss severity, prepayment rate and discount rate. In general, significant increases (decreases) in default rate, loss severity or discount rate, in isolation, would result in a significantly lower (higher) fair value measurement.  However, significant increases (decreases) in prepayment rate may result in a significantly higher (lower) fair value measurement. It is difficult to generalize the interrelationships between these significant inputs as the actual results could differ considerably on an individual security basis.  For example, an increase in the default rate may not increase the loss severity rate if actual losses are lower than the average.  Also, changes in discount rates may be greatly influenced by market expectation at any given point based upon many variables not directly related to the MBS market.  Therefore, each significant input is closely analyzed to ascertain the reasonableness for the Company’s valuation purposes.

Establishing fair value is inherently subjective given the volatile and sometimes illiquid markets for these private-label MBS and requires management to make a number of assumptions, including assumptions about the future of interest rates, prepayment rates, discount rates, credit loss rates, and the timing of cash flows and credit losses. The assumptions the Company applies are specific to each security. Although the Company relies on the internal calculations to compute the fair value of these private-label MBS, the Company requests and considers indications of value (mark) from third-party dealers to assist in the valuation process.

Other investments—The Company’s other investments consist of investments in equity securities, investment funds, interest-only MBS, and other MBS-related securities. Interest-only MBS and residual interest in a securitization of which the Company is not considered the primary beneficiary are classified within Level 3 of the fair value hierarchy.

Derivative instruments—In the normal course of the Company’s operations, the Company is a party to various financial instruments that are accounted for as derivatives in accordance with ASC 815, Derivatives and Hedging (ASC 815). The derivative instruments that trade in active markets or exchanges are classified within Level 1 of the fair value hierarchy because they are valued using quoted market prices. Other derivative instruments are generally classified within Level 2 of the fair value hierarchy because they are valued using broker or dealer quotations, which are model-based calculations based on market-based inputs, including, but not limited to, contractual terms, market prices, yield curves, credit curves, measures of volatility, prepayment rates and correlations of such inputs.

Other—Cash and cash equivalents, interest receivable, deposits, repurchase agreements, accounts payable, accrued expenses and other liabilities are reflected in the consolidated balance sheets at their amortized cost, which approximates fair value because of the short term nature of these instruments.

The estimated fair values of the Company’s financial instruments are as follows:

	March 31, 2012				December 31, 2011
	Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Financial assets
Cash and cash equivalents	$	25,388	$	25,388	$	20,018	$	20,018
Interest receivable		2,535		2,535		2,366		2,366
Sold securities receivable		21,609		21,609		41,321		41,321
Non-interest bearing receivables		15		15		11		11
MBS
Agency-backed MBS		774,959		774,959		637,011		637,011
Private-label MBS
Senior securities		8,647		8,647		9,311		9,311
Re-REMIC securities		166,892		166,892		170,116		170,116
Derivative assets		299		299		504		504
Other investments		2,882		2,882		2,946		2,946
Deposits		69,337		69,337		71,079		71,079
Financial liabilities
Repurchase agreements		668,618		668,618		647,977		647,977
Purchased securities payable		77,431		77,431		15,820		15,820
Interest payable		342		342		504		504
Long-term debt		15,000		15,000		15,000		15,000
Derivative liabilities		63,592		63,592		63,024		63,024

6

  Fair Value Hierarchy

The following tables set forth financial instruments accounted for under ASC 820 by level within the fair value hierarchy as of March 31, 2012 and December 31, 2011. As required by ASC 820, assets and liabilities that are measured at fair value are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

Financial Instruments Measured at Fair Value on a Recurring Basis

	March 31, 2012
	Total			Level 1			Level 2		Level 3
MBS, at fair value
Trading
Agency-backed MBS	$	774,843		$	—		$	774,843	$	—
Available-for-sale
Agency-backed MBS		116			—			116		—
Private-label MBS
Senior securities		8,647			—			—		8,647
Re-REMIC securities		166,892			—			—		166,892
Total available-for-sale		175,655			—			116		175,539
Total MBS		950,498			—			774,959		175,539
Derivative assets, at fair value		299			—			299		—
Derivative liabilities, at fair value		(63,592	)		(63,592	)		—		—
Interest-only MBS, at fair value		1,011			—			—		1,011
Total	$	888,216		$	(63,592	)	$	775,258	$	176,550

	December 31, 2011
	Total			Level 1			Level 2		Level 3
MBS, at fair value
Trading
Agency-backed MBS	$	636,872		$	—		$	636,872	$	—
Available-for-sale
Agency-backed MBS		139			—			139		—
Private-label MBS
Senior securities		9,311			—			—		9,311
Re-REMIC securities		170,116			—			—		170,116
Total available-for-sale		179,566			—			139		179,427
Total MBS		816,438			—			637,011		179,427
Derivative assets, at fair value		504			—			504		—
Derivative liabilities, at fair value		(63,024	)		(63,024	)		—		—
Interest-only MBS, at fair value		1,060			—			—		1,060
Total	$	754,978		$	(63,024	)	$	637,515	$	180,487

7

The total financial assets measured and reported at fair value on a recurring basis and classified within Level 3 were $176,550, or 16.46%, and $180,487, or 18.90%, of the Company’s total assets as of March 31, 2012 and December 31, 2011, respectively.

There were no significant transfers of securities in or out of Levels 1, 2 or 3 during the quarter ended March 31, 2012 or the year ended December 31, 2011.

Level 3 Financial Assets and Liabilities

Financial Instruments Measured at Fair Value on a Recurring Basis

As of March 31, 2012, the fair value of the Company’s Level 3, available-for-sale, private-label MBS was $176,550. These securities are primarily senior and re-REMIC tranches in securitization trusts issued between 2005 and 2010. The senior securities represent interests in securitizations that have the first right to cash flows and absorb losses last. The re-REMIC securities represent interests in re-securitizations of senior MBS and pro-rata mezzanine securities. For re-REMIC securities, the cash flows from, and any credit losses absorbed by, the underlying MBS are allocated among the re-REMIC securities issued in the re-securitization transactions based on the re-REMIC structure. For example, prime and non-prime residential senior securities have been resecuritized to create a two-tranche structure with a re-REMIC senior security and a re-REMIC subordinated security. In these re-REMIC securities, all principal payments from the underlying securities are directed to the re-REMIC senior security until the face value is fully paid off. Thereafter, all principal payments are directed to the re-REMIC subordinated security. For pro-rata mezzanine securities, principal payments from the underlying MBS are typically allocated concurrently and proportionally to the mezzanine securities along with senior securities. The re-REMIC subordinated and mezzanine securities absorb credit losses, if any, first; however, these credit losses occur only when credit losses exceed the credit protection provided to the underlying securities. Senior, re-REMIC and mezzanine securities receive interest while any face value is outstanding.

As of March 31, 2012, the Company’s senior securities and re-REMIC securities were collateralized by residential Prime and Alt-A mortgage loans and had a weighted-average original loan-to-value of 71%, weighted-average original FICO score of 729, weighted-average three-month prepayment rate of 15% and weighted-average three-month loss severities of 50%. These underlying collateral loans had a weighted-average coupon rate of 5.28%. These securities are currently rated below investment grade. The significant inputs for the valuation model include the following weighted-averages:

	March 31, 2012						December 31, 2011
	Senior Securities			Re-REMIC Securities			Senior Securities			Re-REMIC Securities
Discount rate		6.90	%		8.67	%		7.00	%		8.75	%
Default rate		10.45	%		5.60	%		10.30	%		5.55	%
Loss severity rate		60.00	%		43.60	%		60.00	%		43.06	%
Prepayment rate		17.45	%		15.28	%		17.30	%		15.20	%

The ranges of the significant inputs for the valuation model were as follows as of the dates indicated:

March 31, 2012

December 31, 2011

Senior Securities

Re-REMIC Securities

Senior Securities

Re-REMIC Securities

Discount rate

6.90 – 6.90

%

7.15 – 13.73

%

7.00 – 7.00

%

7.45 – 13.73

%

Default rate

10.45 – 10.45

%

2.05 – 13.10

%

10.30 – 10.30

%

2.10 – 13.00

%

Loss severity rate

60.00 – 60.00

%

27.79 – 57.50

%

60.00 – 60.00

%

28.18 – 57.50

%

Prepayment rate

17.45 – 17.45

%

9.60 – 21.05

%

17.30 – 17.30

%

9.60 – 21.00

%

8

The tables below set forth a summary of changes in the fair value and gains and losses of the Company’s Level 3 financial assets and liabilities that are measured at fair value on a recurring basis for the three months ended March 31, 2012 and 2011.

	Three Months Ended March 31, 2012
	Senior Securities			Re-REMIC Securities			Total
Beginning balance, January 1, 2012	$	9,311		$	170,116		$	179,427
Total net gains (losses)
Included in earnings		—			—			—
Included in other comprehensive income		(607	)		(4,276	)		(4,883	)
Purchases		—			—			—
Sales		—			—			—
Principal payoffs		(256	)		(3,260	)		(3,516	)
Net accretion of discount		199			4,312			4,511
Ending balance, March 31, 2012	$	8,647		$	166,892		$	175,539
The amount of net gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting date	$	—		$	—		$	—

	Three Months Ended March 31, 2011
	Senior Securities			Re-REMIC Securities			Total
Beginning balance, January 1, 2011	$	51,038		$	201,697		$	252,735
Total net gains (losses)
Included in earnings		3,472			7,209			10,681
Included in other comprehensive income		(5,226	)		(4,144	)		(9,370	)
Purchases		330			10,648			10,978
Sales		(32,935	)		(29,095	)		(62,030	)
Principal payoffs		(1,452	)		(4,281	)		(5,733	)
Net accretion of discount		638			3,423			4,061
Ending balance, March 31, 2011	$	15,865		$	185,457		$	201,322
The amount of net gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting date	$	—		$	—		$	—

Gains and losses included in earnings for the three months ended March 31, 2012 and 2011 are reported in the following statement of comprehensive income line descriptions:

	Other Income, Investment Gain, net
	Three Months Ended March 31,
	2012		2011
Total gains included in earnings for the period	$	—	$	10,681
Change in unrealized gains relating to assets still held at reporting date	$	—	$	—

Level 3 Financial Instruments Measured at Fair Value on a Non-Recurring Basis

The Company also measures certain financial assets at fair value on a non-recurring basis. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or write-downs of individual assets due to impairments. Due to the nature of these financial assets, enterprise values are primarily used to value these financial assets. In determining the enterprise value, the Company analyzes various financial, performance and market factors to estimate fair value, including where applicable, market trading activity. As a result, these financial assets are classified within Level 3 of the fair value hierarchy. As of March 31, 2012, these financial assets are classified within the other investments category and represent the Company’s interest in non-public equity securities and investment funds. For the three months ended March 31, 2011, the Company recorded a loss of $85 in the carrying value of these financial assets. For the three months ended March 31, 2012, there were no changes to the carrying value of these financial assets.

9

MBS, at Fair Value

MBS, at fair value(1) (2), consisted of the following as of the dates indicated:

	March 31, 2012												December 31, 2011
	Fair Value		Net Unamortized Premium (Discount)			Percent of Total Fair Value			Weighted Average Life		Weighted Average Rating(3)		Fair Value		Net Unamortized Premium (Discount)			Percent of Total Fair Value			Weighted Average Life		Weighted Average Rating(3)
Trading
Fannie Mae	$	519,120	$	—			54.62	%		7.2	AAA		$	432,039	$	—			52.92	%		5.7	AAA
Freddie Mac		255,723		—			26.90	%		7.7	AAA			204,833		—			25.09	%		6.0	AAA
Available-for-sale:
Agency-backed
Fannie Mae		116		—			0.01	%		5.0	AAA			139		—			0.01	%		5.2	AAA
Private-label
Senior securities		8,647		(4,997	)		0.91	%		6.1		C		9,311		(5,196	)		1.14	%		5.0	CC+
Re-REMIC securities		166,892		(127,228	)		17.56	%		9.4	NR			170,116		(131,541	)		20.84	%		9.1	NR
	$	950,498	$	(132,225	)		100.00	%					$	816,438	$	(136,737	)		100.00	%

________________________

(1) The Company’s MBS portfolio was primarily comprised of fixed-rate MBS at March 31, 2012 and December 31, 2011. The weighted-average coupon of the MBS portfolio at March 31, 2012 and December 31, 2011 was 4.72% and 4.85%, respectively.

(2) As of March 31, 2012 and December 31, 2011, the Company’s MBS investments with a fair value of $750,932 and $731,432, respectively, were pledged as collateral for repurchase agreements.

(3) The securities issued by Fannie Mae and Freddie Mac are not rated by any rating agency; however, they are commonly thought of as having an implied rating of “AAA.” There is no assurance, particularly given the downgrade of the U.S.’s credit rating to “AA” by Standard & Poors during the quarter ended September 30, 2011, that these securities would receive such a rating if they were ever rated by a rating agency. The weighted-average rating of the Company’s private-label senior securities is calculated based on face value of the securities.

The Company has generally purchased private-label MBS at a discount. The Company, at least on a quarterly basis, estimates the future expected cash flows based on the Company’s observation of current information and events and applying a number of assumptions related to prepayment rates, interest rates, default rates, and the timing and amount of cash flows and credit losses. These assumptions are difficult to predict as they are subject to uncertainties and contingencies related to future events that may impact the Company’s estimates and its interest income.

Interest income on the private-label MBS that were purchased at a discount to face value is recognized based on the security’s expected effective interest rate. At acquisition, the accretable yield is calculated as the difference between the undiscounted expected cash flows and the purchase price which is expected to be accreted into interest income over the remaining life of the security on a level-yield basis. The difference between the contractually required payments and the undiscounted expected cash flows represents the non-accretable difference. Based on actual payment activities and changes in estimates of undiscounted expected future cash flows, the accretable yield and the non-accretable difference can change over time. Significant increases in the amount or timing of undiscounted expected future cash flows are recognized prospectively as an adjustment to the accretable yield.

The following table presents the changes in the accretable yield on available-for-sale, private-label MBS for the three months ended March 31, 2012 and 2011.

	Three Months Ended March 31,
	2012			2011
Beginning balance	$	194,619		$	316,029
Accretion of discount		(6,292	)		(8,027	)
Reclassifications, net		(5,460	)		(12,097	)
Acquisitions		—			15,106
Sales		—			(52,994	)
Ending balance	$	182,867		$	258,017

10

The Company purchased no available for sale, private-label MBS during the three months ended March 31, 2012.  For the available-for-sale, private-label MBS acquired during the three months ended March 31, 2011, the contractually required payments receivable, the cash flow expected to be collected, and the fair value at the acquisition date were as follows:

Contractually required payments receivable	$	31,958
Cash flows expected to be collected		28,639
Basis in acquired securities		13,533

The Company’s available-for-sale MBS are carried at fair value in accordance with ASC 320, Debt and Equity Securities (ASC 320), the securities with resulting unrealized gains and losses reflected as other comprehensive income or loss. Gross unrealized gains and losses on these securities were the following as of the dates indicated:

	March 31, 2012
	Amortized
	Cost/		Unrealized
	Cost Basis(1)		Gains		Losses		Fair Value
Agency-backed MBS	$	107	$	9	$	—	$	116
Private-label MBS
Senior securities		8,340		307		—		8,647
Re-REMIC securities		133,712		33,180		—		166,892
Total	$	142,159	$	33,496	$	—	$	175,655

________________________

(1) The amortized cost of MBS includes unamortized net discounts of $132,225 at March 31, 2012.

	December 31, 2011
	Amortized
	Cost/		Unrealized
	Cost Basis(1)		Gains		Losses		Fair Value
Agency-backed MBS	$	128	$	11	$	—	$	139
Private-label MBS
Senior securities		8,397		914		—		9,311
Re-REMIC securities		132,661		37,455		—		170,116
Total	$	141,186	$	38,380	$	—	$	179,566

________________________

(1) The amortized cost of MBS includes unamortized net discounts of $136,737 at December 31, 2011.

The Company recorded no other-than-temporary impairment charges on MBS during the three months ended March 31, 2012 and 2011.

The following table presents the results of sales of MBS for the periods indicated:

	Three Months Ended March 31, 2012				Three Months Ended March 31, 2011
	Agency- Backed MBS		Private-Label MBS		Agency- Backed MBS		Private-Label MBS
Proceeds from sales	$	21,609	$	—	$	105,603	$	62,029
Gross gains		—		—		320		10,681
Gross losses		120		—		128		—

11

  Other Investments

The Company’s other investments consisted of the following as of the dates indicated:

	March 31, 2012		December 31, 2011
Interest-only MBS	$	1,011	$	1,060
Non-public equity securities		975		975
Investment funds		896		911
Total other investments	$	2,882	$	2,946

3. Borrowings:

  Repurchase Agreements

The Company has entered into repurchase agreements to fund its investments in MBS. As of March 31, 2012, the amount at risk related to $203,576 of repurchase agreements with Credit Suisse Securities USA LLC was $46,460, or 21.01% of the Company’s equity, with a weighted-average maturity of 15 days. As of December 31, 2011, the amount at risk related to $177,402 and $219,737 of repurchase agreements with Credit Suisse Securities USA LLC and Barclays Capital Inc., respectively, was $46,848 and $19,995, respectively, or 25.55% and 10.90%  of the Company’s equity, respectively, with a weighted-average maturity of 16 and 12 days, respectively. The following tables provide information regarding the Company’s outstanding repurchase agreement borrowings as of the dates and for the periods indicated:

	March 31, 2012				December 31, 2011
Outstanding balance		$	668,618			$	647,977
Value of assets pledged as collateral
Agency-backed MBS			674,379				653,322
Private-label MBS			76,553				78,110
Weighted-average rate			0.45	%			0.49	%
Weighted-average term to maturity		13.0 days				13.1 days
	March 31, 2012				March 31, 2011
Weighted-average outstanding balance during the three months ended		$	645,469			$	321,850
Weighted-average rate during the three months ended			0.42	%			0.39	%

  Long-Term Debt

As of March 31, 2012 and December 31, 2011, the Company had $15,000 of outstanding long-term debentures. The long-term debentures accrue and require payments of interest quarterly at an annual rate of three-month LIBOR plus 2.25% to 3.00%. The weighted-average interest rate on these long-term debentures was 3.32% and 3.15% as of March 31, 2012 and December 31, 2011, respectively. All of these borrowings mature between 2033 and 2035.

4. Derivative Financial Instruments and Hedging Activities:

In the normal course of its operations, the Company is a party to financial instruments that are accounted for as derivative financial instruments in accordance with ASC 815. These instruments may include interest rate swaps, Eurodollar and U.S. Treasury futures contracts, put options and certain commitments to purchase and sell MBS.

During the three months ended March 31, 2012, the Company entered into various financial contracts to hedge certain MBS and related borrowings and other long-term debt. These financial contracts are not designated as hedges under ASC 815. The changes in fair value on these derivatives are recorded to net investment gain or loss in the statement of comprehensive income. For the three months ended March 31, 2012 and 2011, the Company recorded net losses of $385 and $2,547, respectively, on these derivatives. The Company held the following derivative instruments as of the dates indicated:

12

	March 31, 2012					December 31, 2011
	Notional Amount		Fair Value			Notional Amount		Fair Value
No hedge designation
Eurodollar futures(1)	$	12,307,000	$	(63,510	)	$	12,157,000	$	(62,556	)
10-year U.S. Treasury note futures		—		—			39,700		(468	)
Commitment to purchase MBS(2)		75,000		86			75,000		504
Commitment to sell MBS(3)		75,000		150			—		—
Stock sales option(4)		—		(19	)		—		—

 ____________________

(1) The $12,307,000 total notional amount of Eurodollar futures contracts as of March 31, 2012 represents the accumulation of Eurodollar futures contracts that mature on a quarterly basis between 2012 and 2017 and have a lifetime weighted-average rate of 3.41% as compared to a lifetime weighted-average market rate of 1.35%. As of March 31, 2012, the Company maintained $69,337 as a deposit and margin against the open Eurodollar futures contracts.

(2) The $75,000 total notional amount of commitment to purchase MBS as of March 31, 2012 represents forward commitments to purchase fixed-rate MBS securities with settlement dates in April 2012.

(3) The $75,000 total notional amount of commitment to sell MBS as of March 31, 2012 represents forward commitments to sell fixed-rate MBS securities with settlement dates in April 2012.

(4) Represents the over-allotment option granted to the underwriters in the Company’s March 2012 public offering of Class A common stock to purchase up to an additional 263,250 shares at a public offering price of $23.90 per share less the $0.875 per share dividend declared on March 16, 2012 pursuant to the Underwriting Agreement dated March 22, 2012.

5. Income Taxes:

The total income tax provision for the three months ended March 31, 2012 and 2011 was $442 and $471, respectively. The Company generated pre-tax book income of $11,204 and $20,256 for the three months ended March 31, 2012 and 2011, respectively.

The Company’s effective tax rate for the three months ended March 31, 2012 and 2011 was 3.9% and 2.3%, respectively. The effective tax rate during these periods was lower than the highest marginal tax rates due to the realization of deferred tax assets that were previously recorded. The net deferred tax assets, which are offset by a full valuation allowance, include net operating losses (NOLs), which are available to offset the current and future taxable income. The Company recorded an expected tax liability for these periods due to the expected alternative minimum taxes. Limitations prevent the Company from using its NOLs to fully offset its taxable income for alternative minimum tax purposes. The Company expects to realize an additional portion of the tax benefits of NOLs in 2012, which are reflected in the Company’s projected effective tax rate for the year, along with a corresponding release of the valuation allowance previously recorded against these losses. The Company will continue to provide a valuation allowance against the other deferred tax assets to the extent the Company believes that it is more likely than not that the benefits will not be realized in the future. The Company will continue to assess the need for a valuation allowance at each reporting date.

The Company is subject to examination by the U.S. Internal Revenue Service (IRS), and other taxing authorities in jurisdictions where the Company has significant business operations, such as Virginia. During the three months ended March 31, 2012, the Company received a notification from the IRS related to the commencement of an IRS examination of the Company’s tax years 2009 and 2010.

6. Earnings Per Share:

Basic earnings per share includes no dilution and is computed by dividing net income or loss available to common shareholders by the weighted-average number of common shares outstanding for the period. Diluted earnings per share includes the impact of dilutive securities such as stock options and unvested shares of restricted stock. The following tables present the computations of basic and diluted earnings per share for the periods indicated:

13

	Three Months Ended March 31,
(Shares in thousands)	2012				2011
	Basic		Diluted		Basic		Diluted
Weighted-average shares outstanding
Common stock		7,865		7,865		7,661		7,661
Stock options and unvested restricted stock		—		8		—		20
Weighted-average common and common equivalent shares outstanding		7,865		7,873		7,661		7,681
Net income applicable to common stock	$	10,762	$	10,762	$	19,785	$	19,785
Earnings per common share	$	1.37	$	1.37	$	2.58	$	2.58

The diluted earnings per share for the three months ended March 31, 2012 and 2011 did not include the antidilutive effect of 23,951 and 84,496 shares, respectively, of awarded restricted stock units, stock options and restricted stock.

7. Commitments and Contingencies:

Litigation and Regulatory Actions

The Company received a “Wells Notice” from the staff of the SEC on January 26, 2012 indicating that the staff is considering recommending that the SEC bring a civil injunctive action or institute a public administrative proceeding alleging violations of the federal securities laws. On February 29, 2012, the Company provided a written submission setting forth reasons why a formal proceeding should not be authorized by the SEC.  The Company cannot predict whether or not any proceedings might be initiated, the amount of any claims that might be asserted or remedies that might be sought by the SEC, or the ultimate outcome of any proceedings that might be initiated.

8. Equity:

Equity Offering

On March 26, 2012, the Company completed a public offering of 1,755,000 shares of Class A common stock, at a public offering price of $23.90 per share, for net proceeds of $40,164, after deducting underwriting discounts and commissions and expenses.  The Company also granted the underwriters a 30-day option to purchase up to 263,250 additional shares of Class A common stock to cover over-allotments, if any.  See Note 10 to these consolidated financial statements for information relating to the underwriters’ full exercise of the over-allotment option on April 18, 2012.

Dividends

Pursuant to the Company’s variable dividend policy, the Board of Directors evaluates dividends on a quarterly basis and, in its sole discretion, approves the payment of dividends. The Company’s dividend payments, if any, may vary significantly from quarter to quarter. The Board of Directors has approved and the Company has declared the following dividends to date in 2012:

Quarter Ended	Dividend Amount		Declaration Date		Record Date		Pay Date
March 31	$	0.875		March 16		March 26		April 30

The Board of Directors approved and the Company declared and paid the following dividends for 2011:

Quarter Ended	Dividend Amount		Declaration Date		Record Date		Pay Date
December 31	$	0.875		December 21		December 31		January 31, 2012
September 30		0.875		September 19		September 30		October 31
June 30		0.875		June 23		July 5		July 29
March 31		0.750		March 24		April 4		April 29

14

  Long-Term Incentive Plan

On April 13, 2011, the Board of Directors adopted the Arlington Asset Investment Corp. 2011 Long-Term Incentive Plan (2011 Plan). The 2011 Plan was approved by the Company’s shareholders and became effective on June 2, 2011. Under the 2011 Plan, shares of Class A common stock of the Company may be issued to employees, directors, consultants and advisors of the Company and its affiliates. As of March 31, 2012 and December 31, 2011, 532,434 and 530,519 shares, respectively, remained available for issuance under the 2011 Plan.

Restricted Stock

The following tables present the activities and balances related to restricted stock for the dates and periods indicated:

	Three Months Ended March 31,
	2012		2011
Shares granted		—		14,000
Weight-average share price	$	—	$	27.66
Compensation expense recognized during the period	$	54	$	368

	March 31, 2012		December 31, 2011
Restricted Class A shares outstanding, unvested		10,543		15,206
Unrecognized compensation cost related to unvested shares	$	146	$	200
Weighted-average vesting period remaining	1.71 years		2.02 years

  Share Repurchases

From time to time, the Company repurchases shares of its Class A common stock under a share repurchase program authorized by the Board of Directors in July 2010 (Repurchase Program), pursuant to which the Company is authorized to repurchase up to 500,000 shares of its Class A common stock.

Repurchases under the Repurchase Program may be made from time to time on the open market and in private transactions at management’s discretion in accordance with applicable federal securities laws. The timing of repurchases and the exact number of shares of Class A common stock to be repurchased will depend upon market conditions and other factors. The Repurchase Program is funded using the Company’s cash on hand and cash generated from operations. The Repurchase Program has no expiration date and may be suspended or terminated at any time without prior notice.

The following table summarizes the Company’s share repurchase activities for the periods indicated:

	Three Months Ended March 31,
	2012		2011
Shares repurchased		—		8,910
Total cost	$	—	$	229
Average price	$	—	$	25.70

As of March 31, 2012 and December 31, 2011, 247,275 shares of Class A common stock remained available for repurchases under the Repurchase Program.

9. Recent Accounting Pronouncements:

In December 2011, the FASB issued Accounting Standards Update No. 2011-11, Disclosures about Offsetting Assets and Liabilities. This standard requires that the disclosures of both gross and net information about instruments and transactions eligible for offset in the statement of financial position as well as instruments and transactions subject to an agreement similar to a master netting arrangement. In addition, the standard requires disclosure of collateral received and posted in connection with master netting agreements or similar arrangements. The new requirements are effective for the Company on January 1, 2013. The Company does not expect a significant impact on its financial positions as a result of adoption of these new requirements.

15

10. Subsequent Events:

During the period from April 1, 2012 through April 17, 2012, the Company acquired $224,164 in agency-backed MBS with a face value of $210,769. These acquisitions were primarily funded by the net proceeds from the Company’s March 26, 2012 public offering and $193,392 in repo borrowings.

On April 18, 2012, the Company completed the issuance and sale of 263,250 additional shares of Class A common stock pursuant to the full exercise of the underwriters’ over-allotment option, at a public offering price of $23.90 per share less the $0.875 per share dividend declared on March 16, 2012 per the Underwriting Agreement dated March 22, 2012, for net proceeds of $5,851, net of the underwriter discount.

16

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Unless the context otherwise requires or provides, references in this Quarterly Report on Form 10-Q to “we,” “us,” “our” and “our company” refer to Arlington Asset Investment Corp. (Arlington Asset) and its subsidiaries. This discussion and analysis should be read in conjunction with our financial statements and accompanying notes included in Item 1 of this Quarterly Report on Form 10-Q, as well as our audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2011.

The discussion of our consolidated financial condition and results of operations below may contain forward-looking statements. These statements, which reflect management’s beliefs and expectations, are subject to risks and uncertainties that may cause actual results to differ materially. For a discussion of the risks and uncertainties that may affect our future results, please see “Cautionary Statement About Forward-Looking Statements” immediately following Item 4 of Part I of this Quarterly Report on Form 10-Q.

Our Company

We are a principal investment firm that acquires and holds mortgage-related and other assets. We acquire residential mortgage-backed securities (MBS), either issued by U.S. government agencies or guaranteed as to principal and interest by U.S. government agencies or U.S. government-sponsored entities (agency-backed MBS). We also acquire MBS issued by private organizations (private-label MBS) subject to maintaining our exemption from regulation as an investment company under the Investment Company Act of 1940, as amended (1940 Act). We are a Virginia corporation and taxed as a C corporation for federal income tax purposes.  We operate primarily in the United States.

Factors that Affect our Results of Operations and Financial Condition

Our business is materially affected by a variety of industry and economic factors, including:

● conditions in the global financial markets and economic conditions;

● changes in interest rates and prepayment rates;

● actions taken by the U.S. Federal Reserve and the U.S. Treasury;

● changes in laws and regulations and industry practices;

● actions taken by ratings agencies with respect to the U.S.’s credit rating; and

● other market developments.

In recent years and months, the conditions in the U.S. and global financial markets have changed suddenly and negatively and may continue to change adversely in future periods. In response to the financial issues affecting the banking system and the financial markets, governments, regulators and central banks in the United States and worldwide have taken, and may continue to take, numerous steps to increase liquidity and to restore investor confidence.

Adverse market conditions and actions by governmental authorities could adversely affect our business in many ways, including but not limited to making it more difficult for us to analyze our investment portfolio, adversely affecting our ability to maintain targeted amounts of leverage on our MBS portfolio and successfully implement our hedging strategy, and limiting our ability to follow our current investment and financing strategies. While uncertain, these potentially adverse market conditions and actions by governmental authorities may adversely affect our liquidity, financial position and results of operations. We have been and will continue to evaluate the potential impact of recent government actions, including developments relating to foreclosure suspensions and affidavit errors and various state and federal government actions affecting the market price of MBS and related derivative securities.  While it is predictably difficult to foresee the short- and long-term impact of foreclosure issues given all the uncertainties, at this time, we do not anticipate that the current foreclosure issues will have a material negative effect on our overall position and results of operations.  For further discussions on how market conditions and government actions may adversely affect our business, see “Item 1A—Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2011.

17

Our MBS portfolio is affected by general U.S. residential real estate market conditions and the overall U.S. economic environment. In particular, our MBS strategy and the performance of our MBS portfolio is influenced by the specific characteristics of these markets, including prepayment rates, credit losses, interest rates and the interest rate yield curve. Our results of operations with respect to our MBS portfolio primarily depend on, among other things, the level of our interest income and the amount and cost of borrowings we may obtain by pledging our investment portfolio as collateral for the borrowings. Our interest income, which includes the amortization of purchase premiums and accretion of discounts, varies primarily as a result of changes in prepayment speeds of the securities in our MBS portfolio. Our borrowing cost varies based on changes in interest rates and changes in the amount we can borrow which is generally based on the fair value of the MBS portfolio and the advance rate the lenders are willing to lend against the collateral provided.

The payment of principal and interest on the agency-backed MBS that we acquire and hold is guaranteed by the Federal Home Loan Mortgage Corporation (Freddie Mac) or the Federal National Mortgage Association (Fannie Mae). The payment of principal and interest on agency-backed MBS issued by Freddie Mac or Fannie Mae is not guaranteed by the U.S. government. Any failure to honor its guarantee of agency-backed MBS by Freddie Mac or Fannie Mae or any downgrade of securities issued by Freddie Mac or Fannie Mae by the rating agencies could cause a significant decline in the value of and cash flow from any agency-backed MBS we own that are guaranteed by such entity.

Current Market Conditions and Trends

The markets remain uneven and vulnerable to changes in investor sentiment. We believe the general business environment will continue to be challenging in the remainder of 2012 and future periods. Our growth outlook is dependent, in part, on the extent and severity of the financial market dislocation, the impact of fiscal and monetary policy actions by the United States and other countries and the overall market value of U.S. equities and liquidity.

Recent Government Activity

On January 4, 2012, the U.S. Federal Reserve released a report titled “The U.S. Housing Market: Current Conditions and Policy Considerations” to Congress providing a framework for thinking about certain issues and tradeoffs that policy makers might consider. It is unclear how future legislation may impact the housing finance market and the investing environment for agency-backed MBS as the method of reform is undecided and has not yet been defined by the regulators. For further discussion of government actions that have implications for our business, see “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations—Current Market Conditions and Trends—Recent Government Activity” in our Annual Report on Form 10-K for the year ended December 31, 2011.

Executive Summary

We completed a public offering of 2,018,250 shares of Class A common stock, including the full exercise of the underwriters’ over-allotment option, raising net proceeds of $46.0 million, after deducting underwriting discounts, commissions and expenses. We deployed the capital raised from the initial closing of the public offering primarily in 30 year fixed-rate agency-backed MBS. As of April 17, 2012, our agency-backed MBS portfolio consisted of $884.7 million in face value and $957.5 million in fair value, a weighted average coupon of 4.4%, an expected asset yield of 3.40% assuming a 7% constant prepayment rate (“CPR”). The related repo balance was $865.2 million with a weighted average rate of 0.36%, and a weighted average notional hedge amount of approximately $748.2 million extending to March of 2017.

For the three months ended March 31, 2012, we had net income of $10.8 million, or $1.37 per share (diluted). As of March 31, 2012, our book value per share was $23.26.

In addition to the financial results reported in accordance with generally accepted accounting principles as consistently applied in the United States (GAAP), we calculated non-GAAP core operating income for the three months ended March 31, 2012. Our core operating income for the three months ended March 31, 2012 was $8.9 million. In determining core operating income, we excluded certain costs and the following non-cash expenses: (1) compensation costs associated with stock-based awards, (2) accretion of MBS purchase discounts adjusted for principal repayments in excess of proportionate invested capital, (3) unrealized mark-to-market adjustments on the trading MBS and hedge instruments and (4) other-than-temporary impairment charges recognized. This non-GAAP measurement is used by management to analyze and assess the operating results and dividends. We believe that this non-GAAP measurement assists investors in understanding the impact of these non-core items and non-cash expenses on our performance and provides additional clarity around our forward earnings capacity and trend. A limitation of utilizing this non-GAAP measure is that the GAAP accounting effects of these events do in fact reflect the underlying financial results of our business and these effects should not be ignored in evaluating and analyzing our financial results. Therefore, we believe net income on a GAAP basis and core operating income on a non-GAAP basis should be considered together.

18

The following is a reconciliation of GAAP net income to non-GAAP core operating income for the three months ended March 31, 2012 (dollars in thousands):

	Three Months Ended March 31, 2012
GAAP net income	$	10,762
Adjustments
Adjusted expenses(1)		1,497
Stock compensation		161
Net unrealized mark-to-market gain on trading MBS and hedge instruments		(1,819	)
Adjusted interest related to purchase discount accretion(2)		(1,688	)
Non-GAAP core operating income	$	8,913

________________________

(1) Adjusted expenses reflect certain professional fees and income taxes that are not considered representative of routine or core operating-related activities of our company.

(2) Adjusted interest related to purchase discount accretion represents purchase discount accretion in excess of principal repayment in excess of proportional share of invested capital.

As of March 31, 2012, our agency-backed MBS consisted of $717.2 million in face value with a cost basis of $744.5 million and was fair valued at $775.0 million. Our agency-backed MBS had a weighted-average coupon of 4.51% and a weighted-average cost of funding of 0.36% at March 31, 2012. During the three months ended March 31, 2012, we received proceeds of $21.6 million from the sale of $20.0 million in face value of our agency-backed MBS, realizing $0.1 million in losses for the quarter or realized gains of $0.5 million from the acquisition price.

We have entered into Eurodollar futures to mitigate the interest rate sensitivity which directly impacts our cost of borrowing and the market value of our agency-backed MBS. The Eurodollar futures mature through March 31, 2017 and have a lifetime weighted-average rate of 3.41%, as compared to a lifetime weighted-average market rate of 1.35% as of March 31, 2012. The value of these five-year hedge instruments is expected to fluctuate inversely relative to the agency-backed MBS portfolio and decrease in value during periods of declining interest rates and/or widening mortgage spreads. Conversely, during periods of increasing rates and/or tightening mortgage spreads, these instruments are expected to increase in value. The cost of these Eurodollar hedges will increase over their five-year term.

As of March 31, 2012, our private-label MBS portfolio consisted of $274.3 million in face value with an amortized cost basis of $142.1 million and was fair valued at $175.5 million. The unaccreted purchase discount on our private-label MBS portfolio was $132.2 million as of March 31, 2012. During the quarter ended March 31, 2012, we recognized net interest income of $6.1 million, representing a 17.3% annualized yield, including coupon and accretion of purchase discount based on the current accretable yield rate, from our private-label MBS portfolio.

Our private-label MBS are primarily senior and re-REMIC tranches in securitization trusts issued between 2005 and 2010. The senior securities represent interests in securitizations that have the first right to cash flows and absorb losses last. The re-REMIC securities represents interests in re-securitizations of senior MBS and pro-rata mezzanine securities. For re-REMIC securities, the cash flows from, and any credit losses absorbed by, the underlying MBS are allocated among the re-REMIC securities issued in the re-securitization transactions based on the re-REMIC structure. For example, prime and non-prime residential senior securities have been resecuritized to create a two-tranche structure with a re-REMIC senior security and a re-REMIC subordinated security. In these re-REMIC securities, all principal payments from the underlying securities are directed to the re-REMIC senior security until the face value is fully paid off. Thereafter, all principal payments are directed to the re-REMIC subordinated security. For pro-rata mezzanine securities, principal payments from the underlying MBS are typically allocated concurrently and proportionally to the mezzanine securities along with senior securities. The re-REMIC subordinated and mezzanine securities absorb credit losses, if any, first; however, these credit losses occur only when credit losses exceed the credit protection provided to the underlying securities. Senior, re-REMIC, and mezzanine securities receive interest while any face value is outstanding. Our private-label MBS have approximately 6% credit enhancement on a weighted-average basis, which provides protection to our invested capital in addition to our purchase discount.

19

We generally purchased the private-label MBS in our portfolio at a discount to face value. We estimate, at least on a quarterly basis, the future expected cash flows based on our observation of current information and events and by applying a number of assumptions related to prepayment rates, interest rates, default rates, and the timing and amount of cash flows and credit losses. These assumptions are difficult to predict as they are subject to uncertainties and contingencies related to future events that may impact our estimates and interest income.

We recognize interest income on our private-label MBS based on each security’s expected effective interest rate. At acquisition, the accretable yield is calculated as the difference between the undiscounted expected cash flows and the purchase price which is expected to be accreted into interest income over the remaining life of the security on a level-yield basis. The difference between the contractually required payments and the undiscounted expected cash flows represents the non-accretable difference. Based on actual payment activities and changes in estimates of undiscounted expected future cash flows, the accretable yield and the non-accretable difference can change over time. Significant increases in the amount or timing of undiscounted expected future cash flows are recognized prospectively as an adjustment to the accretable yield. As a result, we may recognize higher non-cash interest income over the security’s holding period and may not realize the level of interest income recognized using the higher accretion rates.  In addition, we may be subject to more frequent and higher non-cash other-than-temporary-impairment charges than actual losses realized on the security as a result.

We evaluate available-for-sale securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. In general, when the fair value of an available-for-sale security is less than its amortized cost at the reporting date, the security is considered impaired. In evaluating these available-for-sale securities for other-than-temporary impairment, consideration is given to (1) the length of time and the extent to which the fair value has been lower than carrying value, (2) the severity of the decline in fair value, (3) the financial condition and near-term prospects of the issuer, (4) our intent to sell, and (5) whether it is more likely than not we would be required to sell the security before anticipated recovery.

For available-for-sale, agency-backed MBS securities, if it is determined that the impairment is other-than-temporary, then the amount that the fair value is below its amortized cost basis is recorded as an impairment charge and recorded through earnings. For unrealized losses that are determined to be temporary, a further evaluation is performed to determine the credit portion of the other-than-temporary impairment and the credit portion is recorded through our statement of comprehensive income.

For available-for-sale, private-label MBS securities that have been acquired at discounts to face value due in part to credit deterioration since origination, we re-evaluate the undiscounted expected future cash flows and the changes in cash flows from those originally projected at the time of purchase or last revised.  For those securities in an unrealized loss position, the difference between the carrying value and the net present value of expected future cash flows discounted using current expected rate of return is recorded as other-than-temporary impairment charges through our statement of comprehensive income. The other-than-temporary impairment charges that related to other factors other than credit are recorded in other comprehensive income, net of applicable taxes.

Continued expectations of stabilization and improvement in the housing market, increased liquidity and available leverage have stabilized prices for our private-label MBS, particularly among re-REMIC mezzanine securities. Our re-REMIC securities are predominantly held in the subordinate tranches. We will continue to closely monitor the performance of these securities. We believe we have constructed a private-label MBS portfolio with attractive characteristics and will continue to monitor relative value between the various classes of MBS, including agency-backed MBS, and may re-allocate our portfolio at any time based on management’s view of the market. We will continue to seek to identify potential opportunities to strengthen our position and to maximize return to our shareholders.

We have been evaluating, and will continue to evaluate, the opportunities across the spectrum in the mortgage industry and seek the highest risk-adjusted returns for our capital. We evaluate and prioritize the risk-adjusted return we expect to receive on every asset based upon a current cash yield perspective as well as from a total yield perspective that includes expected reflation, which is defined as an increase in value between the amortized cost basis and the par value of the security. Historically, based on market conditions, we believe our MBS assets have provided us with higher relative risk-adjusted rates of return than most other portfolio opportunities we have evaluated. Consequently, we have maintained a high allocation of our assets and capital in this sector. We intend to continue to evaluate acquisition opportunities against the returns available in each of our asset alternatives and endeavor to allocate our assets and capital with an emphasis toward what we believe will generate the highest risk-adjusted return available. This strategy may cause us to have different allocations of capital in different environments. We believe we have constructed a private-label MBS portfolio with attractive characteristics and will continue to monitor relative value between the various classes of MBS. As we continue to reallocate our capital to agency-backed MBS, we will continue to seek to identify potential opportunities to strengthen our position and to maximize return to our shareholders.

20

The following is a summary of our net income for the periods indicated (dollars in thousands):

	Three Months Ended March 31,
	2012		2011
Net interest income	$	12,546	$	12,063
Other income, net		2,804		11,221
Other expenses		4,146		3,028
Income before income taxes		11,204		20,256
Income tax provision		442		471
Net income	$	10,762	$	19,785

For the three months ended March 31, 2012, our net income was $10.8 million compared to net income of $19.8 million for the three months ended March 31, 2011. Our net income includes net interest income of $12.5 million and other net income of $2.8 million for the three months ended March 31, 2012 compared to net interest income of $12.1 million and other net income of $11.2 million for the three months ended March 31, 2011. The decrease in other net income is due primarily to limited MBS sales activity during the three months ended March 31, 2012 as compared to $10.9 million in net gain recognized from the MBS sales activity during the three months ended March 31, 2011.  Our other expenses increased to $4.1 million during the three months ended March 31, 2012 compared to $3.0 million for the three months ended March 31, 2011, primarily as a result of increases in legal expenses offset by a decrease in variable compensation and related expenses.

Principal Investing Portfolio

The following table summarizes our principal investing portfolio including principal receivable on MBS, as of March 31, 2012 (dollars in thousands):

	Face Amount		Fair Value
Trading
Agency-backed MBS
Fannie Mae	$	480,695	$	519,120
Freddie Mac		236,419		255,723
Available-for-sale
Agency-backed MBS
Fannie Mae		107		116
Private-label MBS
Senior securities		13,338		8,647
Re-REMIC securities		260,941		166,892
Other mortgage related assets		116,733		1,011
Total	$	1,108,233	$	951,509

Operating Income

Our operating income consists primarily of net interest income, net investment gain and investment fund earnings.

Expenses

Interest expense includes the costs of our repurchase agreement borrowings and long-term debt securities. Interest expense also includes costs of subordinated credit lines, bank deposits and other financing, when used.

21

Compensation and benefits expense includes base salaries as well as incentive compensation. Salaries, payroll taxes and employee benefits are relatively fixed in nature. In addition, compensation and benefits expense includes estimated performance-based incentive compensation, including the discretionary component that is more likely-than not to be paid and non-cash expenses associated with all stock-based awards granted to employees.

Professional services expense includes accounting, legal and consulting fees. Many of these expenses, such as legal fees, are to a large extent variable related to level of transactions, ongoing litigation and initiatives.

Business development expense includes primarily travel and entertainment expenses.

Occupancy and equipment expense includes rental costs for our facilities and depreciation and amortization of equipment and software. These expenses are largely fixed in nature.

Communications expenses include voice, data and internet service fees, and data processing costs.

Other operating expenses include professional liability and property insurance, directors fees including cash and stock awards, printing and copying, business licenses and taxes, offices supplies, penalties and fees, charitable contributions and other miscellaneous office expenses.

Results of Operations

Three months ended March 31, 2012 compared to three months ended March 31, 2011

We reported net income of $10.8 million for the three months ended March 31, 2012 compared to net income of $19.8 million for the three months ended March 31, 2011 which included the following results for the periods indicated (dollars in thousands):

	Three Months Ended March 31,
	2012			2011
Interest income	$	13,363		$	12,495
Interest expense		817			432
Net interest income		12,546			12,063
Other income, net
Investment gain, net		2,808			11,224
Other loss		(4	)		(3	)
Total other income, net		2,804			11,221
Other expenses		4,146			3,028
Income before income taxes		11,204			20,256
Income tax provision		442			471
Net income	$	10,762		$	19,785

Net income decreased $9.0 million (45.5%) from $19.8 million for the three months ended March 31, 2011 to $10.8 million for the three months ended March 31, 2012 due to the following changes:

· Net interest income increased $0.4 million (3.3%) from $12.1 million for the three months ended March 31, 2011 to $12.5 million for the three months ended March 31, 2012. The increase is the result of the increase in our investable capital on a leveraged basis to our MBS portfolio.

· Investment gain, net, decreased $8.4 million from $11.2 million for the three months ended March 31, 2011 to $2.8 million for the three months ended March 31, 2012 due primarily to limited MBS sales activity during the three months ended March 31, 2012 as compared to $10.9 million in net gain recognized from the MBS sales activity during the three months ended March 31, 2011. See below for additional discussion on the results of our principal investing portfolio.

22

The following table summarizes the components of income from our principal investment activities, net of related interest expense, for the periods indicated (dollars in thousands):

	Three Months Ended March 31,
	2012			2011
Net interest income		$	12,671		$	12,178
Investment gain, net			2,808			11,224

The components of net interest income from our MBS related portfolio is summarized in the following table (dollars in thousands):

	Three Months Ended March 31,
	2012								2011
	Average Balance		Income (Expense)			Yield (Cost)			Average Balance		Income (Expense)			Yield (Cost)
Agency-backed MBS	$	629,554	$	7,037			4.47	%	$	320,193	$	3,567			4.46	%
Private-label MBS
Senior securities		8,385		355			16.93	%		27,412		1,092			15.93	%
Re-REMIC securities		133,087		5,937			17.85	%		144,603		7,642			21.14	%
Other investments		1,092		34			12.44	%		4,222		171			16.47	%
	$	772,118		13,363			6.92	%	$	496,430		12,472			10.05	%
Other(1)				—								23
				13,363								12,495
Repurchase agreements	$	645,469		(692	)		(0.42	)%	$	321,850		(317	)		(0.39	)%
Net interest income/spread			$	12,671			6.50	%			$	12,178			9.66	%

________________

(1) Includes interest income on cash and other miscellaneous interest-earning assets.

The change in the composition of our MBS portfolio and related increase in net interest income by $0.5 million from the three months ended March 31, 2011 to the three months ended March 31, 2012 were primarily due to the repositioning of the MBS portfolio by reallocating capital from private-label MBS to agency-backed MBS on a leveraged basis. Interest income from other investments represents interest on interest-only MBS securities.
 

As discussed above, we realized net investment gain of $2.8 million for the three months ended March 31, 2012 compared to $11.2 million for the three months ended March 31, 2011. The following table summarizes the components of net investment gain (dollars in thousands):

	Three Months Ended March 31,
	2012			2011
Realized gains on sale of available-for-sale investments, net	$	—		$	12,546
Gains on trading investments, net		3,067			1,310
Losses from derivative instruments, net		(385	)		(2,547	)
Other, net		126			(85	)
Investment gain, net	$	2,808		$	11,224

The Company recorded no other-than-temporary impairment charges on MBS during the three months ended March 31, 2012 and 2011.

There were no sales of available-for-sale investments during the three months ended March 31, 2012. During the three months ended March 31, 2011, the Company received $62.0 million from the sale of $88.8 million in face value of MBS recognizing a net gain of $10.7 million and realized net gains from the sale of other investments of $1.8 million.

23

The gains on trading investments, net, recognized for the three months ended March 31, 2012 were primarily the result of net mark-to-market gain adjustments of $3.2 million offset by losses of $0.1 million from sales of trading investments.  The gains on trading investments, net, recognized for the three months ended March 31, 2012, also reflects net realized gains of $0.5 million on the sold securities from the acquisition price and changes in net unrealized mark-to-market gain adjustments of $2.6 million during the three months ended March 31, 2012. The gain on trading investments, net, recognized for the three months ended March 31, 2011 were primarily the result of net gains of $0.2 million from sales and net mark-to-market gain adjustments of $1.1 million. The gain on trading investments, net, recognized for the three months ended March 31, 2011, also reflects net realized losses of $1.0 million on the sold securities from the acquisition price and changes in net unrealized mark-to-market gain adjustments of $2.3 million during the same time period.

Losses from derivative instruments recognized for the three months ended March 31, 2012 were the result of net realized gains of $0.3 million and net unrealized mark-to-market loss adjustments of $0.7 million. Losses from derivative instruments recognized for the three months ended March 31, 2012 also reflects net gains of $0.4 million from disposed derivative instruments from the acquisition price and changes in net unrealized mark-to-market loss adjustments of $0.8 million during the three months ended March 31, 2012. Losses from derivative instruments recognized for the three months ended March 31, 2011 were primarily the result of net realized losses of $1.5 million and net unrealized mark-to-market loss adjustments of $1.0 million. The value of our hedge instruments is expected to fluctuate inversely relative to the change in value of the agency-backed MBS portfolio.  The mark-to-market loss adjustments reflect the impact of declining interest rates and/or widening mortgage spreads during 2011 and 2012.

Other, net reflects our gain from investments in proprietary investment partnerships and other managed investments.

Interest expense unrelated to our principal investing activity relates to long-term debt. These costs increased to $125.4 thousand for the three months ended March 31, 2012 from $115.0 thousand for the three months ended March 31, 2011.

Other expenses increased by $1.1 million (36.7%) from $3.0 million for the three months ended March 31, 2011 to $4.1 million for the three months ended March 31, 2012, primarily as a result of increases in legal expenses offset by a decrease in variable compensation and related expenses.

Total income tax provision decreased $0.1 million from a provision of $0.5 million for the three months ended March 31, 2011 to $0.4 million for the three months ended March 31, 2012. Our effective tax rate was 3.9% for the three months ended March 31, 2012 as compared to 2.3% for the same period in 2011. During the three months ended March 31, 2012, ordinary taxable income was subject to alternative minimum tax. Our effective tax rates during these periods differed from statutory rates primarily due to the expected use of federal and state net operating losses (NOLs) to offset our taxable income earned during those periods. Our NOLs had been recorded as deferred tax assets subject to a valuation allowance. We recorded an expected tax liability for these periods due to taxable income for the three months ended March 31, 2012 and 2011 that is anticipated to be subject to the alternative minimum tax. Limitations prevent us from using our NOLs to fully offset our taxable income for alternative minimum tax purposes.Further, the discrete period reporting of accrued interest and penalties on unrecognized tax positions as of March 31, 2012 remains a major contributor of the total tax expense.

Liquidity and Capital Resources

Liquidity is a measurement of our ability to meet potential cash requirements including ongoing commitments to repay borrowings, fund investments, and for other general business purposes. Our primary sources of funds for liquidity consist of short-term borrowings (e.g., repurchase agreements), principal and interest payments on MBS and proceeds from sales of MBS. Other sources of liquidity include proceeds from the offering of common stock, preferred stock, debt securities or other securities registered pursuant to our effective shelf registration statement filed with the SEC. Pursuant to our shelf registration statement, on March 26, 2012, we completed a public offering of 1,755,000 shares of Class A common stock, at a public offering price of $23.90 per share, for net proceeds of $40.2 million, after deducting underwriting discounts and commissions and expenses.  In addition, on April 18, 2012, we completed the issuance and sale of 263,250 additional shares of Class A common stock pursuant to the full exercise of the underwriters’ over-allotment option, at a public offering price of $23.90 per share less the $0.875 per share dividend declared on March 16, 2012 pursuant to the Underwriting Agreement dated March 22, 2012, for net proceeds of $5.8 million, net of the underwriter discount.

24

Liquidity, or ready access to funds, is essential to our business. Liquidity is of particular importance to our business and perceived liquidity issues may affect our counterparties’ willingness to engage in transactions with us. Our liquidity could be impaired due to circumstances that we may be unable to control, such as a general market disruption or an operational problem that affects us or third parties. Further, our ability to sell assets may be impaired if other market participants are seeking to sell similar assets at the same time. If we cannot obtain funding from third parties or from our subsidiaries, our results of operations could be negatively impacted.

Potential future sources of liquidity for us include existing cash balances, borrowing capacity through margin accounts and repurchase agreements and cash flows from operations, future issuances of common stock, preferred stock, debt securities or other securities registered pursuant to our shelf registration statement. Funding for agency-backed MBS through repurchase agreements continues to be available to us at rates we consider to be attractive from multiple counterparties, and we have observed increased availability for funding for private-label MBS through repurchase agreements. Although the availability of the third-party sources of liquidity has improved, we have observed that market conditions are still constraining access to debt capital relative to pre-crisis levels of 2007. As a result, the availability of certain short-term liquidity such as commercial paper borrowings was still limited as of March 31, 2012.

Cash Flows

As of March 31, 2012, our cash and cash equivalents totaled $25.4 million, representing a net increase in the balance of $5.4 million from $20.0 million as of December 31, 2011. The cash provided by operating activities of $2.2 million was attributable primarily to net income. The cash used in investing activities of $50.9 million relates primarily to purchases of MBS, net of proceeds from the sales of MBS. The cash provided by financing activities of $54.0 million relates primarily to proceeds from the completed public offering of 1,755,000 shares of Class A common stock and from repurchase agreements used to finance a portion of the MBS portfolio.

Sources of Funding

We believe that our existing cash balances, investments in private-label MBS, net investments in agency-backed MBS, cash flows from operations, borrowing capacity and other sources of liquidity will be sufficient to meet our cash requirements for at least the next 12 months. We have obtained, and believe we will be able to continue to obtain, short-term financing in amounts and at interest rates consistent with our financing objectives. We may, however, seek debt or equity financings, in public or private transactions, to provide capital for corporate purposes and/or strategic business opportunities, including possible acquisitions, joint ventures, alliances or other business arrangements which could require substantial capital outlays. Our policy is to evaluate strategic business opportunities, including acquisitions and divestitures, as they arise. There can be no assurance that we will be able to generate sufficient funds from future operations, or raise sufficient debt or equity on acceptable terms, to take advantage of investment opportunities that become available. Should our needs ever exceed these sources of liquidity, we believe that most of our investments could be sold, in most circumstances, to provide cash. However, we may be required to sell our assets in such instances at depressed prices.

As of March 31, 2012, our liabilities totaled $851.5 million. In addition to other payables and accrued expenses, our indebtedness consisted of repurchase agreements and long-term debentures. These long-term debentures accrue and require payments of interest quarterly at annual rates of three-month LIBOR plus 2.25% to 3.00%, mature between 2033 and 2035 and are currently redeemable by us, in whole or in part, without penalty. As of March 31, 2012, we had $15.0 million of total long-term debt.  As of March 31, 2012, our debt-to-equity leverage ratio was 3.1 to 1.

We also have short-term financing facilities that are structured as repurchase agreements with various financial institutions to primarily fund our portfolio of agency-backed MBS. As of March 31, 2012, the weighted-average interest rate under these agreements was 0.45%. Our repurchase agreements include provisions contained in the standard master repurchase agreement as published by the Securities Industry and Financial Markets Association and may be amended and supplemented in accordance with industry standards for repurchase facilities. Our repurchase agreements include financial covenants, with which the failure to comply would constitute an event of default under the applicable repurchase agreement. Similarly, each repurchase agreement includes events of insolvency and events of default on other indebtedness. As provided in the standard master repurchase agreement as typically amended, upon the occurrence of an event of default or termination event the applicable counterparty has the option to terminate all repurchase transactions under such counterparty’s repurchase agreement and to demand immediate payment of any amount due from us to the counterparty.

25

Under our repurchase agreements, we may be required to pledge additional assets to our repurchase agreement counterparties in the event the estimated fair value of the existing pledged collateral under such agreements declines and such lenders demand additional collateral (i.e., a margin call), which may take the form of additional securities or cash. Margin calls on repurchase agreements collateralized by our MBS investments primarily result from events such as declines in the value of the underlying mortgage collateral caused by factors such as rising interest rates or prepayments.

To date, we have not had any margin calls on our repurchase agreements that we were not able to satisfy with either cash or additional pledged collateral. However, should we encounter increases in interest rates or prepayments, margin calls on our repurchase agreements could result in a material adverse change in our liquidity position.

In the event that market conditions are such that we are unable to obtain financing for our investments in MBS in amounts and at interest rates consistent with our financing objectives, to the extent deemed appropriate, we may use cash to finance our investments or we may liquidate such investments. Accordingly, depending on market conditions, we may incur significant losses on any such sales of MBS.

The following table provides information regarding our outstanding repurchase agreement borrowings as of the dates and periods indicated (dollars in thousands):

	March 31, 2012			December 31, 2011
Outstanding balance	$	668,618		$	647,977
Weighted-average rate		0.45	%		0.49	%
Weighted-average term to maturity	13.0 days			13.1 days
Maximum amount outstanding at any month-end during the period	$	668,618		$	659,459

Assets

Our principal assets consist of MBS, cash and cash equivalents, receivables, deposits and long-term investments. As of March 31, 2012, liquid assets consisted primarily of cash and cash equivalents of $25.4 million and net investments in MBS of $281.9 million. Cash equivalents consist primarily of money market funds invested in debt obligations of the U.S. government. Our total assets increased from $1.0 billion at December 31, 2011 to $1.1 billion as of March 31, 2012. The increase in total assets reflects additional investments made in the agency-backed MBS portfolio during the three months ended March 31, 2012.

As of March 31, 2012, the total par and fair value of the MBS portfolio was $1.0 billion. As of March 31, 2012, the weighted-average coupon of the portfolio was 4.72%.

Dividends

Pursuant to our variable dividend policy, our Board of Directors evaluates dividends on a quarterly basis and, in its sole discretion, approves the payment of dividends. Our dividend payments, if any, may vary significantly from quarter to quarter. The Board of Directors has approved and we have declared the following dividends to date in 2012:

Quarter Ended	Dividend Amount		Declaration Date	Record Date	Pay Date
March 31	$	0.875	March 16	March 26	April 30

The Board of Directors approved and we declared and paid the following dividends for 2011:

Quarter Ended	Dividend Amount		Declaration Date	Record Date	Pay Date
December 31	$	0.875	December 21	December 31	January 31, 2012
September 30		0.875	September 19	September 30	October 31
June 30		0.875	June 23	July 5	July 29
March 31		0.750	March 24	April 4	April 29

26

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Market risk generally represents the risk of loss through a change in realizable value that can result from a change in the prices of securities, a change in the value of financial instruments as a result of changes in interest rates, a change in the volatility of interest rates or a change in the credit rating of an issuer. We monitor market and business risk, including credit, interest rate, equity, operations, liquidity, compliance, legal, reputational, and equity ownership risks through a number of control procedures designed to identify and evaluate the various risks to which our business and assets are exposed.  See “Item 1—Business” in our Annual Report on Form 10-K for the year ended December 31, 2011 for a discussion of our risk management strategies.

We are exposed to the following market risks as a result of our investments in MBS and equity investments.

Credit Risk

Although we do not expect to encounter credit risk in our agency-backed MBS portfolio assuming Fannie Mae and Freddie Mac remain solvent, we are exposed to credit risk in our private-label MBS portfolio. With respect to our private-label MBS, credit support contained in these MBS deal structures provides a level of protection from losses, as do the discounted purchase prices in the event of the return of less than 100% of par. We also evaluate the impact of credit risk on our investments through a comprehensive investment review and selection process, which is predominantly focused on quantifying and pricing credit risk. We review our private-label MBS based on quantitative and qualitative analysis of the risk-adjusted returns on such investments. Through modeling and scenario analysis, we seek to evaluate each investment’s credit risk. Credit risk is also monitored through our ongoing asset surveillance. Despite these measures to manage credit risk, unanticipated credit losses could nevertheless occur, which could adversely impact our operating results.

Our private-label MBS are generally purchased at a discount. We estimate the future expected cash flows based on our observation of current information and events and applying a number of assumptions related to prepayment rates, interest rates, default rates, and the timing and amount of credit losses. These assumptions are difficult to predict as they are subject to uncertainties and contingencies related to future events that may impact our estimates and interest income.

The following table represents certain statistics of our private-label MBS portfolio as of and for the three months ended March 31, 2012:

	Senior Securities			Re-REMIC Securities			Total Private- Label Securities
Yield (% of amortized cost)		16.9	%		17.9	%		17.8	%
Average cost (% of face value)		61.7	%		48.5	%		49.1	%
Weighted-average coupon		4.6	%		5.3	%		5.3	%
Delinquencies greater than 60 plus days		39.7	%		19.5	%		20.5	%
Credit enhancement		5.9	%		6.3	%		6.3	%
Severity (three months average)		67.9	%		49.6	%		50.5	%
Constant prepayment rate (three months average)		20.6	%		14.9	%		15.2	%

Key credit and prepayment measures in our private-label MBS portfolio remained constant during the three months ended March 31, 2012. 60-day plus delinquencies in our private-label MBS portfolio remained constant at 20.5% at March 31, 2012 and at December 31, 2011, the trailing three month average loss severities on liquidated loans decreased to 50.5% at March 31, 2012 from 52.0% at December 31, 2011. We will continue to monitor the performance of each security in our portfolio and assess the impact on the overall performance of the portfolio.

27

The table that follows shows the expected change in fair value for our current MBS related to our principal investing activities under several hypothetical credit loss scenarios. Our private-label MBS are classified as Level 3 assets of the fair value hierarchy as they are valued using present value techniques based on estimated cash flows of the security taking into consideration various assumptions derived by management and used by other market participants. These assumptions include, among others, interest rates, prepayment rates, discount rates, credit loss rates, and the timing of cash flows and credit losses. Credit default and loss severity rates can significantly affect the prices of private-label MBS. While it is impossible to project exact amount of changes in value, the table below illustrates the impact a 10% increase and a 10% decrease in the credit default and loss severity rates from those used as our valuation assumptions would have on the value of our total assets and our book value as of March 31, 2012. The changes in rates are assumed to occur instantaneously. Actual changes in market conditions are likely to be different from these assumptions (dollars in thousands, except per share amounts).

	March 31, 2012
	Value		Value with 10% Increase in Default Rate		Percent Change			Value with 10% Decrease in Default Rate		Percent Change			Value with 10% Increase in Loss Severity Rate		Percent Change			Value with 10% Decrease in Loss Severity Rate		Percent Change
Assets
MBS	$	950,498	$	946,381		(0.43	)%	$	954,677		0.44	%	$	943,915		(0.69	)%	$	956,845		0.67	%
Other		122,146		122,146		—			122,146		—			122,146		—			122,146		—
Total assets	$	1,072,644	$	1,068,527		(0.38	)%	$	1,076,823		0.39	%	$	1,066,061		(0.61	)%	$	1,078,991		0.59	%
Liabilities	$	851,525	$	851,525		—		$	851,525		—		$	851,525		—		$	851,525		—
Equity		221,119		217,002		(1.86	)%		225,298		1.89	%		214,536		(2.98	)%		227,466		2.87	%
Total liabilities and equity	$	1,072,644	$	1,068,527		(0.38	)%	$	1,076,823		0.39	%	$	1,066,061		(0.61	)%	$	1,078,991		0.59	%
Book value per share	$	23.26	$	22.83		(1.86	)%	$	23.70		1.89	%	$	22.57		(2.98	)%	$	23.93		2.87	%

Interest Rate Risk

Leveraged MBS

We are also subject to interest rate risk in our MBS portfolio. Some of our MBS positions are financed with repurchase agreements, which are interest rate sensitive financial instruments. We are exposed to interest rate risk that fluctuates based on changes in the level or volatility of interest rates and mortgage prepayments and in the shape and slope of the yield curve. We attempt to hedge a portion of our exposure to interest rate fluctuations through the use of Eurodollar futures and U.S. Treasury note futures. The counterparties to our derivative agreements at March 31, 2012 are U.S. financial institutions. We assess and monitor the counterparties’ non-performance risk and credit risk on a regular basis.

Our primary risk is related to changes in both short- and long-term interest rates, which affect us in several ways. As interest rates increase, the market value of the MBS may be expected to decline, prepayment rates may be expected to go down, and duration may be expected to extend. An increase in interest rates is beneficial to the market value of our derivative instruments. For example, for interest rate swap positions, the cash flows from receiving the floating rate portion increase and the fixed-rate paid remains the same under this scenario. If interest rates decline, the reverse is true for MBS, paying fixed and receiving floating interest rate swaps, interest rate caps, and Eurodollar and U.S. Treasury futures and MBS put option contracts.

The table that follows shows the expected change in fair value for our current MBS and derivatives related to our principal investing activities under several hypothetical interest-rate scenarios. Interest rates are defined by the U.S. Treasury yield curve. The changes in rates are assumed to occur instantaneously. It is further assumed that the changes in rates occur uniformly across the yield curve and that the level of LIBOR changes by the same amount as the yield curve. Actual changes in market conditions are likely to be different from these assumptions.

Changes in value are measured as percentage changes from their respective values presented in the column labeled “Value.” Management’s estimate of change in value for MBS is based on the same assumptions it uses to manage the impact of interest rates on the portfolio. Actual results could differ significantly from these estimates. For MBS, the estimated change in value of the MBS reflects an effective duration of 3.77 in a rising interest rate environment and 2.03 in a declining interest rate environment.

The effective durations are based on observed market value changes, as well as management’s own estimate of the effect of interest rate changes on the fair value of the investments including assumptions regarding prepayments based, in part, on age of and interest rate on the mortgages underlying the MBS, prior exposure to refinancing opportunities, and an overall analysis of historical prepayment patterns under a variety of past interest rate conditions (dollars in thousands, except per share amounts).

28

	March 31, 2012
	Value		Value with 100 Basis Point Increase in Interest Rates		Percent Change			Value with 100 Basis Point Decrease in Interest Rates		Percent Change
Assets
MBS	$	950,498	$	914,641		(3.77	)%	$	969,833		2.03	%
Derivative asset		299		299		—			299		—
Other		121,847		121,847		—			121,847		—
Total assets	$	1,072,644	$	1,036,787		(3.34	)%	$	1,091,979		1.80	%
Liabilities
Repurchase agreements	$	668,618	$	668,618		—		$	668,618		—
Derivative liability		63,592		32,807		(48.41	)%		94,343		48.36	%
Other		119,315		119,315		—			119,315		—
Total liabilities		851,525		820,740		(3.62	)%		882,276		3.61	%
Equity		221,119		216,047		(2.29	)%		209,703		(5.16	)%
Total liabilities and equity	$	1,072,644	$	1,036,787		(3.34	)%	$	1,091,979		1.80	%
Book value per share	$	23.26	$	22.73		(2.29	)%	$	22.06		(5.16	)%

Equity Price Risk

Although limited, we are exposed to equity price risk as a result of our investments in equity securities and investment partnerships. Equity price risk changes as the volatility of equity prices changes or the values of corresponding equity indices change.

While it is impossible to exactly project what factors may affect the prices of equity sectors and how much the effect might be, the table below illustrates the impact a 10% increase and a 10% decrease in the price of the equities held by us would have on the value of our total assets and our book value as of March 31, 2012 (dollars in thousands, except per share amounts).

	March 31, 2012
	Value		Value with 10% Increase in Price		Percent Change			Value with 10% Decrease in Price		Percent Change
Assets
Equity and cost method investments	$	1,871	$	2,058		10.00	%	$	1,684		(10.00	)%
Other		1,070,773		1,070,773		—			1,070,773		—
Total assets	$	1,072,644	$	1,072,831		0.02	%	$	1,072,457		(0.02	)%
Liabilities	$	851,525	$	851,525		—		$	851,525		—
Equity		221,119		221,306		0.08	%		220,932		(0.08	)%
Total liabilities and equity	$	1,072,644	$	1,072,831		0.02	%	$	1,072,457		(0.02	)%
Book value per share	$	23.26	$	23.28		0.08	%	$	23.24		(0.08	)%

Except to the extent that we sell our equity securities or other investments, or a decrease in their fair value is deemed to be other-than-temporary, an increase or decrease in the fair value of those assets will not directly affect our earnings; however, an increase or decrease in the value of equity method investments will directly affect our earnings.

Inflation Risk

Virtually all of our assets and liabilities are interest rate sensitive in nature. As a result, interest rates and other factors influence our performance far more than inflation.  Changes in interest rates do not necessarily correlate with inflation rates or changes in inflation rates.  Our financial statements are prepared in accordance with GAAP and our distributions are determined by our Board of Directors in its sole discretion pursuant to our variable dividend policy; in each case, our activities and balance sheet are measured with reference to fair value without considering inflation.

29

Item 4. Controls and Procedures

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures

As of the end of the period covered by this Quarterly Report on Form 10-Q, our management, with the participation of our Chief Executive Officer, Eric F. Billings, and our Chief Financial Officer, Kurt R. Harrington, carried out an evaluation of the effectiveness of our disclosure controls and procedures (as defined under Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) pursuant to Rule 13a-15(b) of the Exchange Act. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding disclosure.

Changes in Internal Control Over Financial Reporting

During the quarter ended March 31, 2012, upon identification of the control deficiency described in “Item 9A—Controls and Procedures” of our Annual Report on Form 10-K for the year ended December 31, 2011, we updated our policies and procedures to ensure that accretion rates are increased in accordance with ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality.  There were no other changes in our internal control over financial reporting during the quarter ended March 31, 2012 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Cautionary Statement About Forward-Looking Statements

When used in this Quarterly Report on Form 10-Q, in future filings with the SEC or in press releases or other written or oral communications, statements which are not historical in nature, including those containing words such as “believe,” “expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,” “should,” “may” or similar expressions, are intended to identify “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the Securities Act), and Section 21E of the Exchange Act and, as such, may involve known and unknown risks, uncertainties and assumptions. The forward-looking statements we make in this Quarterly Report on Form 10-Q include, but are not limited to, statements about the following:

· the availability and terms of, and our ability to deploy, capital and our ability to grow our business through a strategy focused on acquiring primarily residential mortgage-backed securities (MBS) that are either issued by U.S. government agencies or guaranteed as to principal and interest by U.S. government agencies or U.S. government sponsored agencies (agency-backed MBS), and MBS issued by private organizations (private-label MBS);

· our ability to forecast our tax attributes, which are based upon various facts and assumptions, and our ability to protect and use our net operating losses (NOLs), and net capital losses (NCLs), to offset future taxable income and gains;

· our investment, hedging and financing strategies and the success of these strategies;

· our use of proceeds from our recently-completed equity offering;

· the effect of changes in prepayment rates, interest rates and default rates on our portfolio;

· the outcome of contingencies, including pending legal and regulatory proceedings;

· our ability to quantify and manage risk;

· our ability to realize any reflation of our assets;

· our liquidity;

30

· our asset valuation policies;

· our decisions with respect to, and ability to make, future dividends;

· our ability to maintain our exclusion from the definition of “investment company” under the Investment Company Act of 1940, as amended (1940 Act); and

· the effect of government regulation and of general economic conditions on our business.

Forward-looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account information currently in our possession.  These beliefs, assumptions and expectations may change as a result of many possible events or factors, not all of which are known to us or are within our control.  If a change occurs, the performance of our portfolio and our business, financial condition, liquidity and results of operations may vary materially from those expressed, anticipated or contemplated in our forward-looking statements.  You should carefully consider these risks, along with the following factors that could cause actual results to vary from our forward-looking statements, before making an investment in our securities:

· effects of regulatory proceedings, litigation and contractual claims against us, our officers and our directors;

· the overall environment for interest rates, changes in interest rates, interest rate spreads, the yield curve and prepayment rates;

· current conditions and further adverse developments in the residential mortgage market and the overall economy;

· potential risk attributable to our mortgage-related portfolios, including changes in fair value;

· our use of leverage and our dependence on repurchase agreements and other short-term borrowings to finance our mortgage-related holdings;

· the availability of certain short-term liquidity sources;

· the federal conservatorship of the Federal National Mortgage Association (Fannie Mae) and the Federal Home Loan Mortgage Corporation (Freddie Mac) and related efforts, along with any changes in laws and regulations affecting the relationship between Fannie Mae and Freddie Mac and the federal government;

· mortgage loan prepayment activity, modification programs and future legislative action;

· changes in our acquisition, hedging and leverage strategies, changes in our asset allocation and changes in our operational policies, all of which may be changed by us without shareholder approval;

· competition for investment opportunities, including competition from the U.S. Department of Treasury (U.S. Treasury), for investments in agency-backed MBS;

· failure of sovereign or municipal entities to meet their debt obligations or a downgrade in the credit rating of such debt obligations;

· fluctuating quarterly operating results;

· changes in laws and regulations and industry practices that may adversely affect our business; and

· volatility of the securities markets and activity in the secondary securities markets.

These and other risks, uncertainties and factors, including those described elsewhere in this Quarterly Report on Form 10-Q, could cause our actual results to differ materially from those projected in any forward-looking statements we make. All forward-looking statements speak only as of the date on which they are made. New risks and uncertainties arise over time and it is not possible to predict those events or how they may affect us. Except as required by law, we are not obligated to, and do not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

31

PART II

OTHER INFORMATION

Item 1. Legal Proceedings

The disclosure below updates and supplements the information set forth under “Item 3—Legal Proceedings” in our Annual Report on Form 10-K for the year ended December 31, 2011.

As previously disclosed, we received a “Wells Notice” from the staff of the SEC on January 26, 2012 indicating that the staff is considering recommending that the SEC bring a civil injunctive action or institute a public administrative proceeding alleging violations of the federal securities laws.  On February 29, 2012, we provided a written submission setting forth reasons why a formal proceeding should not be authorized by the SEC. We cannot predict whether or not any proceedings might be initiated, the amount of any claims that might be asserted or remedies that might be sought by the SEC, or the ultimate outcome of any proceedings that might be initiated.

Item 1A. Risk Factors

As of March 31, 2012, there have been no material changes in our risk factors as previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2011.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Purchases of Equity Securities by the Issuer

During the three months ended March 31, 2012, we did not repurchase any shares of our Class A common stock.

Item 4. Mine Safety Disclosures

Not applicable.

32

Item 6. Exhibits

Exhibit Number	Exhibit Title
3.1	Amended and Restated Articles of Incorporation of the Company, as amended (incorporated by reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q filed on November 9, 2009).
3.2	Amended and Restated Bylaws of the Company, as amended (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on July 28, 2011).
10.1	Underwriting Agreement, dated as of March 22, 2012, between the Company and Ladenburg Thalmann and Co. Inc., as representative of the several underwriters named therein (incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed on March 26, 2012).
12.01	Computation of Ratio of Earnings to Fixed Charges.*
31.01	Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended, adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
31.02	Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended, adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
32.01	Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
32.02	Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
101.INS	INSTANCE DOCUMENT***
101.SCH	SCHEMA DOCUMENT***
101.CAL	CALCULATION LINKBASE DOCUMENT***
101.LAB	LABELS LINKBASE DOCUMENT***
101.PRE	PRESENTATION LINKBASE DOCUMENT***
101.DEF	DEFINITION LINKBASE DOCUMENT***

*  Filed herewith.

**  Furnished herewith.

*** Submitted electronically herewith. Attached as Exhibit 101 are the following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, formatted in XBRL (eXtensible Business Reporting Language) and tagged as blocks of text: (i) Consolidated Balance Sheets at March 31, 2012 and December 31, 2011; (ii) Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2012 and 2011; (iii) Consolidated Statements of Changes in Equity for the Three Months Ended March 31, 2012 and the Year Ended December 31, 2011; and (iv) Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2012 and 2011. Pursuant to Rule 406T of Regulation S-T this data is deemed not filed or part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of section 18 of the Securities and Exchange Act of 1934, and otherwise is not subject to liability under these sections.

33

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	ARLINGTON ASSET INVESTMENT CORP.
	By:	/s/ KURT R. HARRINGTON
		Kurt R. Harrington
		Executive Vice President, Chief Financial Officer, and Chief Accounting Officer
		(Principal Financial Officer)
Date: April 20, 2012

34

EXHIBIT INDEX

Exhibit Number	Exhibit Title
3.1	Amended and Restated Articles of Incorporation of the Company, as amended (incorporated by reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q filed on November 9, 2009).
3.2	Amended and Restated Bylaws of the Company, as amended (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on July 28, 2011).
10.1	Underwriting Agreement, dated as of March 22, 2012, between the Company and Ladenburg Thalmann and Co. Inc., as representative of the several underwriters named therein (incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed on March 26, 2012).
12.01	Computation of Ratio of Earnings to Fixed Charges.*
31.01	Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended, adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
31.02	Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended, adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
32.01	Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
32.02	Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
101.INS	INSTANCE DOCUMENT***
101.SCH	SCHEMA DOCUMENT***
101.CAL	CALCULATION LINKBASE DOCUMENT***
101.LAB	LABELS LINKBASE DOCUMENT***
101.PRE	PRESENTATION LINKBASE DOCUMENT***
101.DEF	DEFINITION LINKBASE DOCUMENT***

* Filed herewith.

** Furnished herewith.

*** Submitted electronically herewith. Attached as Exhibit 101 are the following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, formatted in XBRL (eXtensible Business Reporting Language) and tagged as blocks of text: (i) Consolidated Balance Sheets at March 31, 2012 and December 31, 2011; (ii) Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2012 and 2011; (iii) Consolidated Statements of Changes in Equity for the Three Months Ended March 31, 2012 and the Year Ended December 31, 2011; and (iv) Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2012 and 2011. Pursuant to Rule 406T of Regulation S-T this data is deemed not filed or part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of section 18 of the Securities and Exchange Act of 1934, and otherwise is not subject to liability under these sections.

35

EX-12.01

Exhibit 12.01

Computation of Ratio of Earnings to Fixed Charges

(dollars in thousands)                               

	Three Months Ended		Year Ended December 31,
	March 31, 2012		2011		2010		2009		2008			2007
Pre-tax income (loss) from continuing operations adjusted to exclude income or loss from equity investees	$	11,131	$	16,753	$	27,087	$	140,981	$	(303,203	)	$	(660,724	)
Distributed income of equity investees		88		266		222		326		7,355			1,933
Fixed charges:
Interest expense and amortization of debt discount and premium on all indebtedness		817		2,508		1,155		3,645		72,751			472,100
Rentals		16		58		54		77		251			2,316
Total fixed charges	$	833	$	2,566	$	1,209	$	3,722	$	73,002		$	474,416
Pre-tax income (loss) from continuing operations adjusted to exclude income or loss from equity investees plus fixed charges and distributed income of equity investees	$	12,052	$	19,585	$	28,518	$	145,029	$	(222,846	)	$	(184,375	)
Ratio of earnings to fixed charges		14.5		7.6		23.6	39.0		(A)			(A)

(A)  Due to the Company's losses in 2008 and 2007, the ratio coverage in these years was less than 1:1.  The Company would have had to generate additional earnings of $295,848 and $658,791, respectively, to achieve coverage of 1:1 in those years.

EX-31.01

Exhibit 31.01

CERTIFICATION

I, Eric F. Billings, certify that:

1.I have reviewed this Quarterly Report on Form 10-Q for the quarter ended March 31, 2012 of Arlington Asset Investment Corp.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:  April 20, 2012	/s/ ERIC F. BILLINGS
	Eric F. Billings
	Chief Executive Officer

EX-31.02

Exhibit 31.02

CERTIFICATION

I, Kurt R. Harrington, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the quarter ended March 31, 2012 of Arlington Asset Investment Corp.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:  April 20, 2012	/s/ KURT R. HARRINGTON
	Kurt R. Harrington
	Executive Vice President, Chief Financial Officer, and  Chief
	Accounting Officer
	(Principal Financial Officer)

EX-32.01

Exhibit 32.01

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Arlington Asset Investment Corp. (the “Company”) for the period ended March 31, 2012, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Eric F. Billings, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date:  April 20, 2012	/s/ ERIC F. BILLINGS
	Eric F. Billings
	Chief Executive Officer

EX-32.02

Exhibit 32.02

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Arlington Asset Investment Corp. (the “Company”) for the period ended March 31, 2012, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Kurt R. Harrington, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date:  April 20, 2012	/s/ KURT R. HARRINGTON
	Kurt R. Harrington
	Executive Vice President, Chief Financial Officer, and  Chief
	Accounting Officer
	(Principal Financial Officer)

XML

Basis of Presentation

3 Months Ended

Mar. 31, 2012

Basis of Presentation [Abstract]

Basis of Presentation

1. Basis of Presentation:

The consolidated financial statements of Arlington Asset Investment Corp. (Arlington Asset) and its subsidiaries (unless the context otherwise provides, collectively, the Company) have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information and with the instructions to Form 10-Q. Therefore, they do not include all information required by GAAP for complete financial statements. The interim financial statements reflect all adjustments (consisting only of normal recurring adjustments) which are, in the opinion of management, necessary for a fair statement of the results for the periods presented. All significant intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the three months ended March 31, 2012 are not necessarily indicative of the operating results for the entire year or any other subsequent interim period. The Company's unaudited condensed consolidated financial statements and notes thereto should be read in conjunction with the Company's audited consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2011.

The preparation of the Company's financial statements in conformity with GAAP requires the Company to make estimates and assumptions affecting the reported amounts of 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 based the estimates and assumptions on historical experience, when available, market information, and on various other factors that the Company believes to be reasonable under the circumstances, management exercises significant judgment in the final determination of the estimates. Actual results may differ from these estimates.

Certain amounts in the consolidated financial statements and notes for prior periods have been reclassified to conform to the current period presentation. These reclassifications had no effect on the results of operations of the Company.

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2012	Mar. 31, 2011
Cash flows from operating activities:
Net income	$ 10,762	$ 19,785
Adjustments to reconcile net income to net cash provided by (used in) operating activities
Net investment gain	(2,808)	(11,224)
Net (discount)/premium (accretion)/amortization on mortgage-backed securities	(2,633)	(4,061)
Depreciation and amortization	12	12
Other	161	391
Changes in operating assets
Interest receivable	(169)	(1,143)
Other receivables	(4)	(337)
Prepaid expenses and other assets	1,470	(8,937)
Changes in operating liabilities
Accounts payable and accrued expenses	302	(431)
Accrued compensation and benefits	(4,863)	(2,892)
Net cash provided by (used in) operating activities	2,230	(8,837)
Cash flows from investing activities:
Purchases of available-for-sale mortgage-backed securities	0	(10,978)
Purchases of trading mortgage-backed securities	(170,224)	(495,974)
Proceeds from sales of available-for-sale mortgage-backed securities	0	62,030
Proceeds from sales of trading mortgage-backed securities	21,548	105,603
Receipt of principal payments on available-for-sale mortgage-backed securities	3,516	5,733
Receipt of principal payments on trading mortgage-backed securities	13,771	6,862
Changes in purchased securities payable	61,611	(2,555)
Changes in sold securities receivable	19,712	0
Proceeds from derivatives and deposits, net	926	4,120
Other	(1,740)	(71)
Net cash used in investing activities	(50,880)	(325,230)
Cash flows from financing activities:
Proceeds from repurchase agreements, net	20,641	347,828
Proceeds from stock issuance	40,164	0
Dividends paid	(6,785)	(4,655)
Repayments of short-term debt	0	(970)
Repurchase of common stock	0	(229)
Net cash provided by financing activities	54,020	341,974
Net increase in cash and cash equivalents	5,370	7,907
Cash and cash equivalents, beginning of period	20,018	12,412
Cash and cash equivalents, end of period	25,388	20,319
Supplemental cash flow information
Cash payments for interest	979	378
Cash payments for taxes	$ 0	$ 115

XML

CONSOLIDATED BALANCE SHEETS (Unaudited) (USD $) In Thousands, unless otherwise specified	Mar. 31, 2012	Dec. 31, 2011
ASSETS
Cash and cash equivalents	$ 25,388	$ 20,018
Receivables
Interest	2,535	2,366
Sold securities receivable	21,609	41,321
Other	15	11
Mortgage-backed securities, at fair value
Available-for-sale	175,655	179,566
Trading	774,843	636,872
Other investments	2,882	2,946
Derivative assets, at fair value	299	504
Deposits	69,337	71,079
Prepaid expenses and other assets	81	377
Total assets	1,072,644	955,060
Liabilities:
Repurchase agreements	668,618	647,977
Interest payable	342	504
Accrued compensation and benefits	1,314	6,177
Dividend payable	8,322	6,785
Derivative liabilities, at fair value	63,592	63,024
Purchased securities payable	77,431	15,820
Accounts payable, accrued expenses and other liabilities	16,906	16,401
Long-term debt	15,000	15,000
Total liabilities	851,525	771,688
Commitments and contingencies (Note 7)
Equity:
Preferred stock, $0.01 par value, 25,000,000 shares authorized, none issued and outstanding	0	0
Additional paid-in capital	1,548,903	1,508,713
Accumulated other comprehensive income, net of taxes	33,464	38,367
Accumulated deficit	(1,361,342)	(1,363,785)
Total equity	221,119	183,372
Total liabilities and equity	1,072,644	955,060
Class A [Member]
Equity:
Common stock	88	71
Class B [Member]
Equity:
Common stock	$ 6	$ 6

XML

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited) (USD $) In Thousands, except Share data, unless otherwise specified	Total	Common Stock [Member] Class A [Member]	Common Stock [Member] Class B [Member]	Additional Paid-In Capital [Member]	Accumulated Other Comprehensive Income [Member]	Accumulated Deficit [Member]
Balances at Dec. 31, 2010	$ 216,744	$ 71	$ 6	$ 1,505,971	$ 63,495	$ (1,352,799)
Balances (in shares) at Dec. 31, 2010		7,106,330	566,112
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	15,173	0	0	0	0	15,173
Issuance of Class A common stock	545	0	0	545	0	0
Issuance of Class A common stock (in shares)		29,147
Repurchase of Class A common stock	(229)	0	0	(229)	0	0
Repurchase of Class A common stock (in shares)		(8,910)
Forfeitures of Class A common stock	(770)	0	0	(770)	0	0
Forfeitures of Class A common stock (in shares)		(27,231)
Amortization of Class A common shares issued as stock-based awards	601	0	0	601	0	0
Reclassification of restricted stock units issued as stock based awards	2,595	0	0	2,595	0	0
Other comprehensive income
Net change in unrealized gain on available-for-sale investment securities	(25,128)	0	0	0	(25,128)	0
Dividends declared	(26,159)	0	0	0	0	(26,159)
Balances at Dec. 31, 2011	183,372	71	6	1,508,713	38,367	(1,363,785)
Balances (in shares) at Dec. 31, 2011		7,099,336	566,112
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	10,762	0	0	0	0	10,762
Issuance of Class A common stock	40,092	17	0	40,075	0	0
Issuance of Class A common stock (in shares)		1,755,000
Forfeitures of Class A common stock	(45)	0	0	(45)	0	0
Forfeitures of Class A common stock (in shares)		(1,915)
Amortization of Class A common shares issued as stock-based awards	160	0	0	160	0	0
Other comprehensive income
Net change in unrealized gain on available-for-sale investment securities	(4,903)	0	0	0	(4,903)	0
Dividends declared	(8,319)	0	0	0	0	(8,319)
Balances at Mar. 31, 2012	$ 221,119	$ 88	$ 6	$ 1,548,903	$ 33,464	$ (1,361,342)
Balances (in shares) at Mar. 31, 2012		8,852,421	566,112

XML

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited) (Parenthetical) (USD $) In Thousands, unless otherwise specified	3 Months Ended		12 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Dec. 31, 2011
Other comprehensive income
Net change in unrealized gain on available-for-sale investment securities, taxes	$ 0	$ 0	$ 0

XML

CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) (USD $)	Mar. 31, 2012	Dec. 31, 2011	Dec. 31, 2010
Equity:
Preferred stock, par value (in dollars per share)	$ 0.01	$ 0.01
Preferred stock, shares authorized (in shares)	25,000,000	25,000,000
Preferred stock, issued (in shares)	0	0
Preferred stock, outstanding (in shares)	0	0
Class A [Member] | Common Stock [Member]
Equity:
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, shares authorized (in shares)	450,000,000	450,000,000
Common stock, shares issued (in shares)	8,852,421	7,099,336
Common stock, shares outstanding (in shares)	8,852,421	7,099,336	7,106,330
Class B [Member] | Common Stock [Member]
Equity:
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, shares authorized (in shares)	100,000,000	100,000,000
Common stock, shares issued (in shares)	566,112	566,112
Common stock, shares outstanding (in shares)	566,112	566,112	566,112

XML

Recent Accounting Pronouncements

3 Months Ended

Mar. 31, 2012

Recent Accounting Pronouncements [Abstract]

Recent Accounting Pronouncements

9. Recent Accounting Pronouncements:

In December 2011, the FASB issued Accounting Standards Update No. 2011-11, Disclosures about Offsetting Assets and Liabilities. This standard requires that the disclosures of both gross and net information about instruments and transactions eligible for offset in the statement of financial position as well as instruments and transactions subject to an agreement similar to a master netting arrangement. In addition, the standard requires disclosure of collateral received and posted in connection with master netting agreements or similar arrangements. The new requirements are effective for the Company on January 1, 2013. The Company does not expect a significant impact on its financial positions as a result of adoption of these new requirements.

XML

Document And Entity Information (USD $) In Millions, except Share data, unless otherwise specified	3 Months Ended
	Mar. 31, 2012	Apr. 20, 2012	Jun. 30, 2011
Entity Registrant Name	Arlington Asset Investment Corp.
Entity Central Index Key	0001209028
Current Fiscal Year End Date	--12-31
Entity Well-known Seasoned Issuer	No
Entity Voluntary Filers	No
Entity Current Reporting Status	Yes
Entity Filer Category	Accelerated Filer
Entity Public Float			$ 209
Entity Common Stock, Shares Outstanding		9,681,783
Document Fiscal Year Focus	2012
Document Fiscal Period Focus	Q1
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Mar. 31, 2012

XML

Subsequent Events

3 Months Ended

Mar. 31, 2012

Subsequent Events [Abstract]

Subsequent Events

10. Subsequent Events:

During the period from April 1, 2012 through April 17, 2012, the Company acquired $224,164 in agency-backed MBS with a face value of $210,769. These acquisitions were primarily funded by the net proceeds from the Company's March 26, 2012 public offering and $193,392 in repo borrowings.

On April 18, 2012, the Company completed the issuance and sale of 263,250 additional shares of Class A common stock pursuant to the full exercise of the underwriters' over-allotment option, at a public offering price of $23.90 per share less the $0.875 per share dividend declared on March 16, 2012 per the Underwriting Agreement dated March 22, 2012, for net proceeds of $5,851, net of the underwriter discount.

XML

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (USD $) In Thousands, except Per Share data, unless otherwise specified	3 Months Ended
	Mar. 31, 2012	Mar. 31, 2011
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) [Abstract]
Interest income	$ 13,363	$ 12,495
Interest expense
Interest on short-term debt	692	317
Interest on long-term debt	125	115
Total interest expense	817	432
Net interest income	12,546	12,063
Other income, net
Investment gain, net	2,808	11,224
Other loss	(4)	(3)
Total other income, net	2,804	11,221
Operating income before other expenses	15,350	23,284
Other expenses
Compensation and benefits	1,960	2,436
Professional services	1,584	123
Business development	17	32
Occupancy and equipment	95	96
Communications	52	46
Other operating expenses	438	295
Total other expenses	4,146	3,028
Income before income taxes	11,204	20,256
Income tax provision	442	471
Net income	10,762	19,785
Basic earnings per share (in dollars per share)	$ 1.37	$ 2.58
Diluted earnings per share (in dollars per share)	$ 1.37	$ 2.58
Dividends declared per share (in dollars per share)	$ 0.875	$ 0.75
Weighted-average shares outstanding (in thousands)
Basic (in shares)	7,865	7,661
Diluted (in shares)	7,873	7,681
Other comprehensive income, net of taxes
Unrealized (losses) gains for the period on available-for-sale securities (net of taxes of $-0-)	(4,903)	2,606
Reclassification adjustment for gains included in net income on available for sale securities (net of taxes of $-0-)	0	(12,850)
Comprehensive income	$ 5,859	$ 9,541

XML

Derivative Financial Intruments and Hedging Activities

3 Months Ended

Mar. 31, 2012

Derivative Financial Intruments and Hedging Activities [Abstract]

Derivative Financial Intruments and Hedging Activities

4. Derivative Financial Instruments and Hedging Activities:

In the normal course of its operations, the Company is a party to financial instruments that are accounted for as derivative financial instruments in accordance with ASC 815. These instruments may include interest rate swaps, Eurodollar and U.S. Treasury futures contracts, put options and certain commitments to purchase and sell MBS.

During the three months ended March 31, 2012, the Company entered into various financial contracts to hedge certain MBS and related borrowings and other long-term debt. These financial contracts are not designated as hedges under ASC 815. The changes in fair value on these derivatives are recorded to net investment gain or loss in the statement of comprehensive income. For the three months ended March 31, 2012 and 2011, the Company recorded net losses of $385 and $2,547, respectively, on these derivatives. The Company held the following derivative instruments as of the dates indicated:

	March 31, 2012					December 31, 2011
	Notional Amount		Fair Value			Notional Amount		Fair Value
No hedge designation
Eurodollar futures(1)	$	12,307,000	$	(63,510	)	$	12,157,000	$	(62,556	)
10-year U.S. Treasury note futures		-		-			39,700		(468	)
Commitment to purchase MBS(2)		75,000		86			75,000		504
Commitment to sell MBS(3)		75,000		150			-		-
Stock sales option(4)		-		(19	)		-		-

 ____________________

(1) The $12,307,000 total notional amount of Eurodollar futures contracts as of March 31, 2012 represents the accumulation of Eurodollar futures contracts that mature on a quarterly basis between 2012 and 2017 and have a lifetime weighted-average rate of 3.41% as compared to a lifetime weighted-average market rate of 1.35%. As of March 31, 2012, the Company maintained $69,337 as a deposit and margin against the open Eurodollar futures contracts.

(2) The $75,000 total notional amount of commitment to purchase MBS as of March 31, 2012 represents forward commitments to purchase fixed-rate MBS securities with settlement dates in April 2012.

(3) The $75,000 total notional amount of commitment to sell MBS as of March 31, 2012 represents forward commitments to sell fixed-rate MBS securities with settlement dates in April 2012.

(4) Represents the over-allotment option granted to the underwriters in the Company's March 2012 public offering of Class A common stock to purchase up to an additional 263,250 shares at a public offering price of $23.90 per share less the $0.875 per share dividend declared on March 16, 2012 pursuant to the Underwriting Agreement dated March 22, 2012.

XML

Borrowings

3 Months Ended

Mar. 31, 2012

Borrowings [Abstract]

Borrowings

3. Borrowings:

  Repurchase Agreements

The Company has entered into repurchase agreements to fund its investments in MBS. As of March 31, 2012, the amount at risk related to $203,576 of repurchase agreements with Credit Suisse Securities USA LLC was $46,460, or 21.01% of the Company's equity, with a weighted-average maturity of 15 days. As of December 31, 2011, the amount at risk related to $177,402 and $219,737 of repurchase agreements with Credit Suisse Securities USA LLC and Barclays Capital Inc., respectively, was $46,848 and $19,995, respectively, or 25.55% and 10.90%  of the Company's equity, respectively, with a weighted-average maturity of 16 and 12 days, respectively. The following tables provide information regarding the Company's outstanding repurchase agreement borrowings as of the dates and for the periods indicated:

	March 31, 2012				December 31, 2011
Outstanding balance		$	668,618			$	647,977
Value of assets pledged as collateral
Agency-backed MBS			674,379				653,322
Private-label MBS			76,553				78,110
Weighted-average rate			0.45	%			0.49	%
Weighted-average term to maturity		13.0 days				13.1 days
	March 31, 2012				March 31, 2011
Weighted-average outstanding balance during the three months ended		$	645,469			$	321,850
Weighted-average rate during the three months ended			0.42	%			0.39	%

  Long-Term Debt

As of March 31, 2012 and December 31, 2011, the Company had $15,000 of outstanding long-term debentures. The long-term debentures accrue and require payments of interest quarterly at an annual rate of three-month LIBOR plus 2.25% to 3.00%. The weighted-average interest rate on these long-term debentures was 3.32% and 3.15% as of March 31, 2012 and December 31, 2011, respectively. All of these borrowings mature between 2033 and 2035.

XML

Commitments and Contingencies

3 Months Ended

Mar. 31, 2012

Commitments and Contingencies [Abstract]

Commitments and Contingencies

7. Commitments and Contingencies:

Litigation and Regulatory Actions

The Company received a “Wells Notice” from the staff of the SEC on January 26, 2012 indicating that the staff is considering recommending that the SEC bring a civil injunctive action or institute a public administrative proceeding alleging violations of the federal securities laws. On February 29, 2012, the Company provided a written submission setting forth reasons why a formal proceeding should not be authorized by the SEC.  The Company cannot predict whether or not any proceedings might be initiated, the amount of any claims that might be asserted or remedies that might be sought by the SEC, or the ultimate outcome of any proceedings that might be initiated.

XML

Income Taxes

3 Months Ended

Mar. 31, 2012

Income Taxes [Abstract]

Income Taxes

5. Income Taxes:

The total income tax provision for the three months ended March 31, 2012 and 2011 was $442 and $471, respectively. The Company generated pre-tax book income of $11,204 and $20,256 for the three months ended March 31, 2012 and 2011, respectively.

The Company's effective tax rate for the three months ended March 31, 2012 and 2011 was 3.9% and 2.3%, respectively. The effective tax rate during these periods was lower than the highest marginal tax rates due to the realization of deferred tax assets that were previously recorded. The net deferred tax assets, which are offset by a full valuation allowance, include net operating losses (NOLs), which are available to offset the current and future taxable income. The Company recorded an expected tax liability for these periods due to the expected alternative minimum taxes. Limitations prevent the Company from using its NOLs to fully offset its taxable income for alternative minimum tax purposes. The Company expects to realize an additional portion of the tax benefits of NOLs in 2012, which are reflected in the Company's projected effective tax rate for the year, along with a corresponding release of the valuation allowance previously recorded against these losses. The Company will continue to provide a valuation allowance against the other deferred tax assets to the extent the Company believes that it is more likely than not that the benefits will not be realized in the future. The Company will continue to assess the need for a valuation allowance at each reporting date.

The Company is subject to examination by the U.S. Internal Revenue Service (IRS), and other taxing authorities in jurisdictions where the Company has significant business operations, such as Virginia. During the three months ended March 31, 2012, the Company received a notification from the IRS related to the commencement of an IRS examination of the Company's tax years 2009 and 2010.

XML

Earnings Per Share

3 Months Ended

Mar. 31, 2012

Earnings Per Share [Abstract]

Earnings Per Share

6. Earnings Per Share:

Basic earnings per share includes no dilution and is computed by dividing net income or loss available to common shareholders by the weighted-average number of common shares outstanding for the period. Diluted earnings per share includes the impact of dilutive securities such as stock options and unvested shares of restricted stock. The following tables present the computations of basic and diluted earnings per share for the periods indicated:

	Three Months Ended March 31,
(Shares in thousands)	2012				2011
	Basic		Diluted		Basic		Diluted
Weighted-average shares outstanding
Common stock		7,865		7,865		7,661		7,661
Stock options and unvested restricted stock		-		8		-		20
Weighted-average common and common equivalent shares outstanding		7,865		7,873		7,661		7,681
Net income applicable to common stock	$	10,762	$	10,762	$	19,785	$	19,785
Earnings per common share	$	1.37	$	1.37	$	2.58	$	2.58

The diluted earnings per share for the three months ended March 31, 2012 and 2011 did not include the antidilutive effect of 23,951 and 84,496 shares, respectively, of awarded restricted stock units, stock options and restricted stock.

XML

Equity

3 Months Ended

Mar. 31, 2012

Equity [Abstract]

Equity

8. Equity:

Equity Offering

On March 26, 2012, the Company completed a public offering of 1,755,000 shares of Class A common stock, at a public offering price of $23.90 per share, for net proceeds of $40,164, after deducting underwriting discounts and commissions and expenses.  The Company also granted the underwriters a 30-day option to purchase up to 263,250 additional shares of Class A common stock to cover over-allotments, if any.  See Note 10 to these consolidated financial statements for information relating to the underwriters' full exercise of the over-allotment option on April 18, 2012.

Dividends

Pursuant to the Company's variable dividend policy, the Board of Directors evaluates dividends on a quarterly basis and, in its sole discretion, approves the payment of dividends. The Company's dividend payments, if any, may vary significantly from quarter to quarter. The Board of Directors has approved and the Company has declared the following dividends to date in 2012:

Quarter Ended	Dividend Amount		Declaration Date		Record Date		Pay Date
March 31	$	0.875		March 16		March 26		April 30

The Board of Directors approved and the Company declared and paid the following dividends for 2011:

Quarter Ended	Dividend Amount		Declaration Date		Record Date		Pay Date
December 31	$	0.875		December 21		December 31		January 31, 2012
September 30		0.875		September 19		September 30		October 31
June 30		0.875		June 23		July 5		July 29
March 31		0.750		March 24		April 4		April 29

  Long-Term Incentive Plan

On April 13, 2011, the Board of Directors adopted the Arlington Asset Investment Corp. 2011 Long-Term Incentive Plan (2011 Plan). The 2011 Plan was approved by the Company's shareholders and became effective on June 2, 2011. Under the 2011 Plan, shares of Class A common stock of the Company may be issued to employees, directors, consultants and advisors of the Company and its affiliates. As of March 31, 2012 and December 31, 2011, 532,434 and 530,519 shares, respectively, remained available for issuance under the 2011 Plan.

Restricted Stock

The following tables present the activities and balances related to restricted stock for the dates and periods indicated:

	Three Months Ended March 31,
	2012		2011
Shares granted		-		14,000
Weight-average share price	$	-	$	27.66
Compensation expense recognized during the period	$	54	$	368

	March 31, 2012		December 31, 2011
Restricted Class A shares outstanding, unvested		10,543		15,206
Unrecognized compensation cost related to unvested shares	$	146	$	200
Weighted-average vesting period remaining	1.71 years		2.02 years

  Share Repurchases

From time to time, the Company repurchases shares of its Class A common stock under a share repurchase program authorized by the Board of Directors in July 2010 (Repurchase Program), pursuant to which the Company is authorized to repurchase up to 500,000 shares of its Class A common stock.

Repurchases under the Repurchase Program may be made from time to time on the open market and in private transactions at management's discretion in accordance with applicable federal securities laws. The timing of repurchases and the exact number of shares of Class A common stock to be repurchased will depend upon market conditions and other factors. The Repurchase Program is funded using the Company's cash on hand and cash generated from operations. The Repurchase Program has no expiration date and may be suspended or terminated at any time without prior notice.

The following table summarizes the Company's share repurchase activities for the periods indicated:

	Three Months Ended March 31,
	2012		2011
Shares repurchased		-		8,910
Total cost	$	-	$	229
Average price	$	-	$	25.70

As of March 31, 2012 and December 31, 2011, 247,275 shares of Class A common stock remained available for repurchases under the Repurchase Program.

XML

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (Parenthetical) (USD $) In Thousands, unless otherwise specified	3 Months Ended
	Mar. 31, 2012	Mar. 31, 2011
Other comprehensive income, net of taxes
Unrealized (losses) gains for the period on available-for-sale securities, taxes	$ 0	$ 0
Reclassification adjustment for gains included in net income on available for sale securities, taxes	$ 0	$ 0

XML

Financial Instruments

3 Months Ended

Mar. 31, 2012

Financial Instruments [Abstract]

Financial Instruments

2. Financial Instruments:

  Fair Value of Financial Instruments

The accounting principles related to fair value measurements define fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, not adjusted for transaction costs. Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 820, Fair Value Measurements and Disclosures (ASC 820), establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels giving 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) as described below:

Level 1 Inputs- Unadjusted quoted prices in active markets for identical assets or liabilities that are accessible by the Company;

Level 2 Inputs- Quoted prices in markets that are not active or financial instruments for which all significant inputs are observable, either directly or indirectly; and

Level 3 Inputs- Unobservable inputs for the asset or liability, including significant assumptions of the Company and other market participants.

The Company determines fair values for the following assets and liabilities:

Mortgage-backed securities (MBS), at fair value-

Agency-backed MBS - The Company's agency-backed MBS, the principal and interest payments on which are guaranteed by the Federal National Mortgage Association (Fannie Mae) or the Federal Home Loan Mortgage Corporation (Freddie Mac), are generally classified within Level 2 of the fair value hierarchy as they are valued after considering quoted market prices provided by a broker or dealer, or alternative pricing sources with reasonable levels of price transparency. The Company reviews broker or pricing service quotes to determine whether the quotes are relevant, for example, whether an active market exists to provide price transparency or whether the quote is an indicative price or a binding offer. The independent brokers and dealers providing market prices are those who make markets in these financial instruments.

Private-label MBS - The Company classifies private-label MBS within Level 3 of the fair value hierarchy because they trade infrequently and, therefore, have little or no price transparency. The Company utilizes present value techniques based on estimated cash flows of the instrument taking into consideration various assumptions derived by management and other assumptions used by other market participants. These assumptions are corroborated by evidence such as historical data, risk characteristics, transactions in similar instruments, and completed or pending transactions, when available. The significant inputs in the Company's valuation process include default rate, loss severity, prepayment rate and discount rate. In general, significant increases (decreases) in default rate, loss severity or discount rate, in isolation, would result in a significantly lower (higher) fair value measurement.  However, significant increases (decreases) in prepayment rate may result in a significantly higher (lower) fair value measurement. It is difficult to generalize the interrelationships between these significant inputs as the actual results could differ considerably on an individual security basis.  For example, an increase in the default rate may not increase the loss severity rate if actual losses are lower than the average.  Also, changes in discount rates may be greatly influenced by market expectation at any given point based upon many variables not directly related to the MBS market.  Therefore, each significant input is closely analyzed to ascertain the reasonableness for the Company's valuation purposes.

Establishing fair value is inherently subjective given the volatile and sometimes illiquid markets for these private-label MBS and requires management to make a number of assumptions, including assumptions about the future of interest rates, prepayment rates, discount rates, credit loss rates, and the timing of cash flows and credit losses. The assumptions the Company applies are specific to each security. Although the Company relies on the internal calculations to compute the fair value of these private-label MBS, the Company requests and considers indications of value (mark) from third-party dealers to assist in the valuation process.

Other investments-The Company's other investments consist of investments in equity securities, investment funds, interest-only MBS, and other MBS-related securities. Interest-only MBS and residual interest in a securitization of which the Company is not considered the primary beneficiary are classified within Level 3 of the fair value hierarchy.

Derivative instruments-In the normal course of the Company's operations, the Company is a party to various financial instruments that are accounted for as derivatives in accordance with ASC 815, Derivatives and Hedging (ASC 815). The derivative instruments that trade in active markets or exchanges are classified within Level 1 of the fair value hierarchy because they are valued using quoted market prices. Other derivative instruments are generally classified within Level 2 of the fair value hierarchy because they are valued using broker or dealer quotations, which are model-based calculations based on market-based inputs, including, but not limited to, contractual terms, market prices, yield curves, credit curves, measures of volatility, prepayment rates and correlations of such inputs.

Other-Cash and cash equivalents, interest receivable, deposits, repurchase agreements, accounts payable, accrued expenses and other liabilities are reflected in the consolidated balance sheets at their amortized cost, which approximates fair value because of the short term nature of these instruments.

The estimated fair values of the Company's financial instruments are as follows:

	March 31, 2012				December 31, 2011
	Carrying Amount		Estimated Fair Value		Carrying Amount		Estimated Fair Value
Financial assets
Cash and cash equivalents	$	25,388	$	25,388	$	20,018	$	20,018
Interest receivable		2,535		2,535		2,366		2,366
Sold securities receivable		21,609		21,609		41,321		41,321
Non-interest bearing receivables		15		15		11		11
MBS
Agency-backed MBS		774,959		774,959		637,011		637,011
Private-label MBS
Senior securities		8,647		8,647		9,311		9,311
Re-REMIC securities		166,892		166,892		170,116		170,116
Derivative assets		299		299		504		504
Other investments		2,882		2,882		2,946		2,946
Deposits		69,337		69,337		71,079		71,079
Financial liabilities
Repurchase agreements		668,618		668,618		647,977		647,977
Purchased securities payable		77,431		77,431		15,820		15,820
Interest payable		342		342		504		504
Long-term debt		15,000		15,000		15,000		15,000
Derivative liabilities		63,592		63,592		63,024		63,024

  Fair Value Hierarchy

The following tables set forth financial instruments accounted for under ASC 820 by level within the fair value hierarchy as of March 31, 2012 and December 31, 2011. As required by ASC 820, assets and liabilities that are measured at fair value are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

Financial Instruments Measured at Fair Value on a Recurring Basis

	March 31, 2012
	Total			Level 1			Level 2		Level 3
MBS, at fair value
Trading
Agency-backed MBS	$	774,843		$	-		$	774,843	$	-
Available-for-sale
Agency-backed MBS		116			-			116		-
Private-label MBS
Senior securities		8,647			-			-		8,647
Re-REMIC securities		166,892			-			-		166,892
Total available-for-sale		175,655			-			116		175,539
Total MBS		950,498			-			774,959		175,539
Derivative assets, at fair value		299			-			299		-
Derivative liabilities, at fair value		(63,592	)		(63,592	)		-		-
Interest-only MBS, at fair value		1,011			-			-		1,011
Total	$	888,216		$	(63,592	)	$	775,258	$	176,550

	December 31, 2011
	Total			Level 1			Level 2		Level 3
MBS, at fair value
Trading
Agency-backed MBS	$	636,872		$	-		$	636,872	$	-
Available-for-sale
Agency-backed MBS		139			-			139		-
Private-label MBS
Senior securities		9,311			-			-		9,311
Re-REMIC securities		170,116			-			-		170,116
Total available-for-sale		179,566			-			139		179,427
Total MBS		816,438			-			637,011		179,427
Derivative assets, at fair value		504			-			504		-
Derivative liabilities, at fair value		(63,024	)		(63,024	)		-		-
Interest-only MBS, at fair value		1,060			-			-		1,060
Total	$	754,978		$	(63,024	)	$	637,515	$	180,487

The total financial assets measured and reported at fair value on a recurring basis and classified within Level 3 were $176,550, or 16.46%, and $180,487, or 18.90%, of the Company's total assets as of March 31, 2012 and December 31, 2011, respectively.

There were no significant transfers of securities in or out of Levels 1, 2 or 3 during the quarter ended March 31, 2012 or the year ended December 31, 2011.

Level 3 Financial Assets and Liabilities

Financial Instruments Measured at Fair Value on a Recurring Basis

As of March 31, 2012, the fair value of the Company's Level 3, available-for-sale, private-label MBS was $176,550. These securities are primarily senior and re-REMIC tranches in securitization trusts issued between 2005 and 2010. The senior securities represent interests in securitizations that have the first right to cash flows and absorb losses last. The re-REMIC securities represent interests in re-securitizations of senior MBS and pro-rata mezzanine securities. For re-REMIC securities, the cash flows from, and any credit losses absorbed by, the underlying MBS are allocated among the re-REMIC securities issued in the re-securitization transactions based on the re-REMIC structure. For example, prime and non-prime residential senior securities have been resecuritized to create a two-tranche structure with a re-REMIC senior security and a re-REMIC subordinated security. In these re-REMIC securities, all principal payments from the underlying securities are directed to the re-REMIC senior security until the face value is fully paid off. Thereafter, all principal payments are directed to the re-REMIC subordinated security. For pro-rata mezzanine securities, principal payments from the underlying MBS are typically allocated concurrently and proportionally to the mezzanine securities along with senior securities. The re-REMIC subordinated and mezzanine securities absorb credit losses, if any, first; however, these credit losses occur only when credit losses exceed the credit protection provided to the underlying securities. Senior, re-REMIC and mezzanine securities receive interest while any face value is outstanding.

As of March 31, 2012, the Company's senior securities and re-REMIC securities were collateralized by residential Prime and Alt-A mortgage loans and had a weighted-average original loan-to-value of 71%, weighted-average original FICO score of 729, weighted-average three-month prepayment rate of 15% and weighted-average three-month loss severities of 50%. These underlying collateral loans had a weighted-average coupon rate of 5.28%. These securities are currently rated below investment grade. The significant inputs for the valuation model include the following weighted-averages:

	March 31, 2012						December 31, 2011
	Senior Securities			Re-REMIC Securities			Senior Securities			Re-REMIC Securities
Discount rate		6.90	%		8.67	%		7.00	%		8.75	%
Default rate		10.45	%		5.60	%		10.30	%		5.55	%
Loss severity rate		60.00	%		43.60	%		60.00	%		43.06	%
Prepayment rate		17.45	%		15.28	%		17.30	%		15.20	%

The ranges of the significant inputs for the valuation model were as follows as of the dates indicated:

March 31, 2012

December 31, 2011

Senior Securities

Re-REMIC Securities

Senior Securities

Re-REMIC Securities

Discount rate

6.90 – 6.90

%

7.15 – 13.73

%

7.00 – 7.00

%

7.45 – 13.73

%

Default rate

10.45 – 10.45

%

2.05 – 13.10

%

10.30 – 10.30

%

2.10 – 13.00

%

Loss severity rate

60.00 – 60.00

%

27.79 – 57.50

%

60.00 – 60.00

%

28.18 – 57.50

%

Prepayment rate

17.45 – 17.45

%

9.60 – 21.05

%

17.30 – 17.30

%

9.60 – 21.00

%

The tables below set forth a summary of changes in the fair value and gains and losses of the Company's Level 3 financial assets and liabilities that are measured at fair value on a recurring basis for the three months ended March 31, 2012 and 2011.

	Three Months Ended March 31, 2012
	Senior Securities			Re-REMIC Securities			Total
Beginning balance, January 1, 2012	$	9,311		$	170,116		$	179,427
Total net gains (losses)
Included in earnings		-			-			-
Included in other comprehensive income		(607	)		(4,276	)		(4,883	)
Purchases		-			-			-
Sales		-			-			-
Principal payoffs		(256	)		(3,260	)		(3,516	)
Net accretion of discount		199			4,312			4,511
Ending balance, March 31, 2012	$	8,647		$	166,892		$	175,539
The amount of net gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting date	$	-		$	-		$	-

	Three Months Ended March 31, 2011
	Senior Securities			Re-REMIC Securities			Total
Beginning balance, January 1, 2011	$	51,038		$	201,697		$	252,735
Total net gains (losses)
Included in earnings		3,472			7,209			10,681
Included in other comprehensive income		(5,226	)		(4,144	)		(9,370	)
Purchases		330			10,648			10,978
Sales		(32,935	)		(29,095	)		(62,030	)
Principal payoffs		(1,452	)		(4,281	)		(5,733	)
Net accretion of discount		638			3,423			4,061
Ending balance, March 31, 2011	$	15,865		$	185,457		$	201,322
The amount of net gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting date	$	-		$	-		$	-

Gains and losses included in earnings for the three months ended March 31, 2012 and 2011 are reported in the following statement of comprehensive income line descriptions:

	Other Income, Investment Gain, net
	Three Months Ended March 31,
	2012		2011
Total gains included in earnings for the period	$	-	$	10,681
Change in unrealized gains relating to assets still held at reporting date	$	-	$	-

Level 3 Financial Instruments Measured at Fair Value on a Non-Recurring Basis

The Company also measures certain financial assets at fair value on a non-recurring basis. Adjustments to the fair value of these assets usually result from the application of lower-of-cost-or-market accounting or write-downs of individual assets due to impairments. Due to the nature of these financial assets, enterprise values are primarily used to value these financial assets. In determining the enterprise value, the Company analyzes various financial, performance and market factors to estimate fair value, including where applicable, market trading activity. As a result, these financial assets are classified within Level 3 of the fair value hierarchy. As of March 31, 2012, these financial assets are classified within the other investments category and represent the Company's interest in non-public equity securities and investment funds. For the three months ended March 31, 2011, the Company recorded a loss of $85 in the carrying value of these financial assets. For the three months ended March 31, 2012, there were no changes to the carrying value of these financial assets.

MBS, at Fair Value

MBS, at fair value(1) (2), consisted of the following as of the dates indicated:

	March 31, 2012												December 31, 2011
	Fair Value		Net Unamortized Premium (Discount)			Percent of Total Fair Value			Weighted Average Life		Weighted Average Rating(3)		Fair Value		Net Unamortized Premium (Discount)			Percent of Total Fair Value			Weighted Average Life		Weighted Average Rating(3)
Trading
Fannie Mae	$	519,120	$	-			54.62	%		7.2	AAA		$	432,039	$	-			52.92	%		5.7	AAA
Freddie Mac		255,723		-			26.90	%		7.7	AAA			204,833		-			25.09	%		6.0	AAA
Available-for-sale:
Agency-backed
Fannie Mae		116		-			0.01	%		5.0	AAA			139		-			0.01	%		5.2	AAA
Private-label
Senior securities		8,647		(4,997	)		0.91	%		6.1		C		9,311		(5,196	)		1.14	%		5.0	CC+
Re-REMIC securities		166,892		(127,228	)		17.56	%		9.4	NR			170,116		(131,541	)		20.84	%		9.1	NR
	$	950,498	$	(132,225	)		100.00	%					$	816,438	$	(136,737	)		100.00	%

________________________

(1) The Company's MBS portfolio was primarily comprised of fixed-rate MBS at March 31, 2012 and December 31, 2011. The weighted-average coupon of the MBS portfolio at March 31, 2012 and December 31, 2011 was 4.72% and 4.85%, respectively.

(2) As of March 31, 2012 and December 31, 2011, the Company's MBS investments with a fair value of $750,932 and $731,432, respectively, were pledged as collateral for repurchase agreements.

(3) The securities issued by Fannie Mae and Freddie Mac are not rated by any rating agency; however, they are commonly thought of as having an implied rating of “AAA.” There is no assurance, particularly given the downgrade of the U.S.'s credit rating to “AA” by Standard & Poors during the quarter ended September 30, 2011, that these securities would receive such a rating if they were ever rated by a rating agency. The weighted-average rating of the Company's private-label senior securities is calculated based on face value of the securities.

The Company has generally purchased private-label MBS at a discount. The Company, at least on a quarterly basis, estimates the future expected cash flows based on the Company's observation of current information and events and applying a number of assumptions related to prepayment rates, interest rates, default rates, and the timing and amount of cash flows and credit losses. These assumptions are difficult to predict as they are subject to uncertainties and contingencies related to future events that may impact the Company's estimates and its interest income.

Interest income on the private-label MBS that were purchased at a discount to face value is recognized based on the security's expected effective interest rate. At acquisition, the accretable yield is calculated as the difference between the undiscounted expected cash flows and the purchase price which is expected to be accreted into interest income over the remaining life of the security on a level-yield basis. The difference between the contractually required payments and the undiscounted expected cash flows represents the non-accretable difference. Based on actual payment activities and changes in estimates of undiscounted expected future cash flows, the accretable yield and the non-accretable difference can change over time. Significant increases in the amount or timing of undiscounted expected future cash flows are recognized prospectively as an adjustment to the accretable yield.

The following table presents the changes in the accretable yield on available-for-sale, private-label MBS for the three months ended March 31, 2012 and 2011.

	Three Months Ended March 31,
	2012			2011
Beginning balance	$	194,619		$	316,029
Accretion of discount		(6,292	)		(8,027	)
Reclassifications, net		(5,460	)		(12,097	)
Acquisitions		-			15,106
Sales		-			(52,994	)
Ending balance	$	182,867		$	258,017

The Company purchased no available for sale, private-label MBS during the three months ended March 31, 2012.  For the available-for-sale, private-label MBS acquired during the three months ended March 31, 2011, the contractually required payments receivable, the cash flow expected to be collected, and the fair value at the acquisition date were as follows:

Contractually required payments receivable	$	31,958
Cash flows expected to be collected		28,639
Basis in acquired securities		13,533

The Company's available-for-sale MBS are carried at fair value in accordance with ASC 320, Debt and Equity Securities (ASC 320), the securities with resulting unrealized gains and losses reflected as other comprehensive income or loss. Gross unrealized gains and losses on these securities were the following as of the dates indicated:

	March 31, 2012
	Amortized
	Cost/		Unrealized
	Cost Basis(1)		Gains		Losses		Fair Value
Agency-backed MBS	$	107	$	9	$	-	$	116
Private-label MBS
Senior securities		8,340		307		-		8,647
Re-REMIC securities		133,712		33,180		-		166,892
Total	$	142,159	$	33,496	$	-	$	175,655

________________________

(1) The amortized cost of MBS includes unamortized net discounts of $132,225 at March 31, 2012.

	December 31, 2011
	Amortized
	Cost/		Unrealized
	Cost Basis(1)		Gains		Losses		Fair Value
Agency-backed MBS	$	128	$	11	$	-	$	139
Private-label MBS
Senior securities		8,397		914		-		9,311
Re-REMIC securities		132,661		37,455		-		170,116
Total	$	141,186	$	38,380	$	-	$	179,566

________________________

(1) The amortized cost of MBS includes unamortized net discounts of $136,737 at December 31, 2011.

The Company recorded no other-than-temporary impairment charges on MBS during the three months ended March 31, 2012 and 2011.

The following table presents the results of sales of MBS for the periods indicated:

	Three Months Ended March 31, 2012				Three Months Ended March 31, 2011
	Agency- Backed MBS		Private-Label MBS		Agency- Backed MBS		Private-Label MBS
Proceeds from sales	$	21,609	$	-	$	105,603	$	62,029
Gross gains		-		-		320		10,681
Gross losses		120		-		128		-

  Other Investments

The Company's other investments consisted of the following as of the dates indicated:

	March 31, 2012		December 31, 2011
Interest-only MBS	$	1,011	$	1,060
Non-public equity securities		975		975
Investment funds		896		911
Total other investments	$	2,882	$	2,946