XML 22 R11.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Mortgage-Backed Securities
6 Months Ended
Jun. 30, 2024
Investments, Debt and Equity Securities [Abstract]  
Mortgage-Backed Securities Mortgage-Backed Securities
The Company classifies its Non-Agency RMBS as senior, subordinated, or Interest-only. The Company also invests in Agency MBS which it classifies as Agency RMBS to include residential and residential interest-only MBS and residential collateralized mortgage obligations, or CMO, and Agency CMBS to include commercial and commercial interest-only MBS. Senior interests in Non-Agency RMBS are generally entitled to the first principal repayments in their pro-rata ownership interests at the acquisition date. The tables below present amortized cost, allowance for credit losses, fair value and unrealized gain/losses of the Company's MBS investments as of June 30, 2024 and December 31, 2023.
June 30, 2024
(dollars in thousands)
Principal or Notional ValueTotal PremiumTotal DiscountAmortized CostAllowance for credit lossesFair ValueGross Unrealized GainsGross Unrealized LossesNet Unrealized Gain/(Loss)
Non-Agency RMBS        
Senior$1,040,018 $18,424 $(566,053)$492,389 $(20,298)$643,860 $178,284 $(6,515)$171,769 
Subordinated616,431 3,478 (274,893)345,016 (3,294)331,665 18,587 (28,644)(10,057)
Interest-only2,756,508 155,829 — 155,829 — 76,446 13,472 (92,855)(79,383)
Agency RMBS       
CMO438,082 (71)438,017 — 437,328 — (689)(689)
Interest-only387,105 19,668 — 19,668 — 15,244 444 (4,868)(4,424)
Agency CMBS
Project loans48,567 621 — 49,188 — 43,658 — (5,530)(5,530)
Interest-only471,729 6,906 — 6,906 — 7,065 1,058 (899)159 
Total$5,758,440 $204,932 $(841,017)$1,507,013 $(23,592)$1,555,266 $211,845 $(140,000)$71,845 
December 31, 2023
(dollars in thousands)
Principal or Notional ValueTotal PremiumTotal DiscountAmortized CostAllowance for credit lossesFair ValueGross Unrealized GainsGross Unrealized LossesNet Unrealized Gain/(Loss)
Non-Agency RMBS        
Senior$1,073,632 $14,641 $(582,640)$505,633 $(15,052)$676,128 $192,528 $(6,981)$185,547 
Subordinated583,049 3,609 (286,247)300,411 (3,508)276,903 16,548 (36,548)(20,000)
Interest-only2,874,680 157,871 — 157,871 — 90,775 14,394 (81,490)(67,096)
Agency RMBS        
Interest-only392,284 19,238 — 19,238 — 15,023 862 (5,077)(4,215)
Agency CMBS
Project loans86,572 1,248 — 87,820 — 79,179 — (8,641)(8,641)
Interest-only478,239 7,766 — 7,766 — 8,282 1,307 (791)516 
Total$5,488,456 $204,373 $(868,887)$1,078,739 $(18,560)$1,146,290 $225,639 $(139,528)$86,111 

The following tables present the gross unrealized losses and estimated fair value of the Company’s Agency and Non-Agency MBS by length of time that such securities have been in a continuous unrealized loss position at June 30, 2024 and December 31, 2023. All Non-Agency RMBS held as available-for-sale, and not accounted under the fair value option election in an unrealized loss position have been evaluated by the Company for current expected credit losses.
June 30, 2024
(dollars in thousands)
 Unrealized Loss Position for Less than 12 MonthsUnrealized Loss Position for 12 Months or MoreTotal
 Estimated Fair ValueUnrealized LossesNumber of PositionsEstimated Fair ValueUnrealized LossesNumber of PositionsEstimated Fair ValueUnrealized LossesNumber of Positions
Non-Agency RMBS         
Senior$65,819 $(347)15 $39,090 $(6,168)$104,910 $(6,515)22 
Subordinated12,781 (652)175,240 (27,992)32188,021 (28,644)34
Interest-only7,678 (1,959)1336,408 (90,896)12444,086 (92,855)137
Agency RMBS       
CMO437,328 (689)5— — — 437,328 (689)5
Interest-only— — 9,564 (4,868)9,563 (4,868)8
Agency CMBS
Project loans5,437 (777)38,221 (4,753)3243,658 (5,530)37
Interest-only64 (201)2,100 (698)2,164 (899)4
Total$529,107 $(4,625)41$300,623 $(135,375)206$829,730 $(140,000)247 
December 31, 2023
(dollars in thousands)
 Unrealized Loss Position for Less than 12 MonthsUnrealized Loss Position for 12 Months or MoreTotal
 Estimated Fair ValueUnrealized LossesNumber of PositionsEstimated Fair ValueUnrealized LossesNumber of PositionsEstimated Fair ValueUnrealized LossesNumber of Positions
Non-Agency RMBS         
Senior$51,476 $(281)13 $42,859 $(6,700)$94,335 $(6,981)19 
Subordinated19,382 (1,467)181,822 (35,081)33201,204 (36,548)38 
Interest-only19,263 (4,035)27 36,731 (77,455)10555,994 (81,490)132 
Agency RMBS         
Interest-only— — — 9,151 (5,077)9,151 (5,077)
Agency CMBS
Project loans43,827 (4,040)35,353 (4,601)3279,180 (8,641)37 
Interest-only2,601 (529)158 (262)22,759 (791)
Total$136,549 $(10,352)52$306,074 $(129,176)186$442,623 $(139,528)238 

At June 30, 2024, the Company did not intend to sell any of its Agency and Non-Agency MBS classified as available-for-sale that were in an unrealized loss position, and it was not more likely than not that the Company would be required to sell these MBS investments before recovery of their amortized cost basis, which may be at their maturity. With respect to RMBS held by consolidated VIEs, the ability of any entity to cause the sale by the VIE prior to the maturity of these RMBS is either expressly prohibited, not probable, or is limited to specified events of default, none of which have occurred as of June 30, 2024.

The Company had $25 thousand and $23 thousand gross unrealized losses on its Agency MBS (excluding Agency MBS which are reported at fair value with changes in fair value recorded in earnings) as of June 30, 2024 and December 31, 2023, respectively. Given the inherent credit quality of Agency MBS, the Company does not consider any of the current impairments on its Agency MBS to be credit related. In evaluating whether it is more likely than not that it will be required to sell any impaired security before its anticipated recovery, which may be at their maturity, the Company considers the significance of each investment, the amount of impairment, the projected future performance of such impaired securities, as well as the Company’s current and anticipated leverage capacity and liquidity position. Based on this analysis, the Company determined that at June 30, 2024 unrealized losses on its Agency MBS were temporary.

Gross unrealized losses on the Company’s Non-Agency RMBS (excluding Non-Agency RMBS which are reported at fair value with changes in fair value recorded in earnings), net of any allowance for credit losses, were $14 million and $18 million, at June 30, 2024 and December 31, 2023, respectively. After evaluating the securities and recording any allowance for credit losses, the Company concluded that the remaining unrealized losses reflected above were non-credit related and would be recovered from the securities' estimated future cash flows. The Company considered a number of factors in reaching this conclusion, including that it did not intend to sell the securities, it was not considered more likely than not that it would be
required to sell the securities prior to recovering the amortized cost, and there were no material credit events that would have caused the Company to otherwise conclude that it would not recover the amortized cost. The allowance for credit losses are calculated by comparing the estimated future cash flows of each security discounted at the yield determined as of the initial acquisition date or, if since revised, as of the last date previously revised, to the net amortized cost basis. Significant judgment is used in projecting cash flows for Non-Agency RMBS.

The Company has reviewed its Non-Agency RMBS that are in an unrealized loss position to identify those securities with losses that are credit related based on an assessment of changes in cash flows expected to be collected for such RMBS, which considers recent bond performance and expected future performance of the underlying collateral. A summary of the credit losses allowance on available-for-sale securities for the quarters ended June 30, 2024 and 2023 is presented below.

For the Quarter EndedFor the Six Months Ended
June 30, 2024June 30, 2023June 30, 2024June 30, 2023
(dollars in thousands)(dollars in thousands)
Beginning allowance for credit losses$19,907 $10,251 $18,560 $7,188 
Additions to the allowance for credit losses on securities for which credit losses were not previously recorded882 502 1,589 1,099 
Allowance on purchased financial assets with credit deterioration— — — — 
Reductions for the securities sold during the period — — — — 
Increase/(decrease) on securities with an allowance in the prior period2,803 3,459 3,249 7,551 
Write-offs charged against the allowance— (1,228)(302)(2,858)
Recoveries of amounts previously written off— 29 496 33 
Ending allowance for credit losses$23,592 $13,013 $23,592 $13,013 

The following table presents significant credit quality indicators used for the credit loss allowance on our Non-Agency RMBS investments as of June 30, 2024 and December 31, 2023.
June 30, 2024
(dollars in thousands)
  Prepay RateCDRLoss Severity
  Amortized CostWeighted AverageWeighted AverageWeighted Average
Non-Agency RMBS
Senior$114,004 7.2%2.1%34.7%
Subordinated$71,727 6.5%0.4%42.9%

December 31, 2023
(dollars in thousands)
  Prepay RateCDRLoss Severity
  Amortized CostWeighted AverageWeighted AverageWeighted Average
Non-Agency RMBS
Senior$98,394 6.2%2.3%35.3%
Subordinated$75,005 6.2%0.7%38.9%

The increase in the allowance for credit losses for the quarter and six months ended June 30, 2024 is primarily due to increases in expected losses and delinquencies as compared to the same period of 2023. In addition, certain Non-Agency RMBS positions now have higher unrealized losses and resulted in the recognition of an allowance for credit losses which was previously limited by unrealized gains on these investments.

The following tables present a summary of unrealized gains and losses at June 30, 2024 and December 31, 2023.
June 30, 2024
  (dollars in thousands) 
Gross Unrealized Gain Included in Accumulated Other Comprehensive IncomeGross Unrealized Gain Included in Cumulative EarningsTotal Gross Unrealized GainGross Unrealized Loss Included in Accumulated Other Comprehensive IncomeGross Unrealized Loss Included in Cumulative EarningsTotal Gross Unrealized Loss
Non-Agency RMBS      
Senior$178,284 $— $178,284 $(4,917)$(1,599)$(6,515)
Subordinated10,146 8,441 18,587 (9,386)(19,258)(28,644)
Interest-only— 13,472 13,472 — (92,855)(92,855)
Agency RMBS    
CMO— — — — (689)(689)
Interest-only— 444 444 — (4,868)(4,868)
Agency CMBS
Project loans— — — (25)(5,505)(5,530)
Interest-only— 1,058 1,058 — (899)(899)
Total$188,430 $23,415 $211,845 $(14,328)$(125,672)$(140,000)

December 31, 2023
   (dollars in thousands)  
Gross Unrealized Gain Included in Accumulated Other Comprehensive IncomeGross Unrealized Gain Included in Cumulative EarningsTotal Gross Unrealized GainGross Unrealized Loss Included in Accumulated Other Comprehensive IncomeGross Unrealized Loss Included in Cumulative EarningsTotal Gross Unrealized Loss
Non-Agency RMBS      
Senior$192,528 $— $192,528 $(5,396)$(1,585)$(6,981)
Subordinated10,757 5,791 16,548 (12,198)(24,350)(36,548)
Interest-only— 14,394 14,394 — (81,490)(81,490)
Agency RMBS      
Interest-only— 862 862 — (5,077)(5,077)
Agency CMBS
Project loans— — — (23)(8,618)(8,641)
Interest-only— 1,307 1,307 — (791)(791)
Total$203,285 $22,354 $225,639 $(17,617)$(121,911)$(139,528)

Changes in prepayments, actual cash flows, and cash flows expected to be collected, among other items, are affected by the collateral characteristics of each asset class. The Company chooses assets for the portfolio after carefully evaluating each investment’s risk profile.

The following tables provide a summary of the Company’s MBS portfolio at June 30, 2024 and December 31, 2023.
 June 30, 2024
 Principal or Notional Value
at Period-End
(dollars in thousands)
Weighted Average Amortized
Cost Basis
Weighted Average Fair ValueWeighted Average
Coupon
Weighted Average Yield at Period-End (1)
Non-Agency RMBS    
Senior$1,040,018 $45.39 61.91 5.7 %17.5 %
Subordinated616,431 55.44 53.80 4.0 %7.5 %
Interest-only2,756,508 5.65 2.77 0.5 %5.2 %
Agency RMBS     
CMO438,082 99.99 99.83 6.4 %6.5 %
Interest-only387,105 5.08 3.94 0.2 %5.0 %
Agency CMBS
Project loans48,567 101.28 89.89 3.7 %3.6 %
Interest-only471,729 1.46 1.50 0.6 %8.6 %
(1) Bond Equivalent Yield at period end.
 December 31, 2023
 Principal or Notional Value at Period-End
(dollars in thousands)
Weighted Average Amortized
Cost Basis
Weighted Average Fair ValueWeighted Average
Coupon
Weighted Average Yield at Period-End (1)
Non-Agency RMBS    
Senior$1,073,632 $45.69 $62.98 5.7 %17.3 %
Subordinated583,049 50.92 47.49 3.3 %6.7 %
Interest-only2,874,680 5.49 3.16 0.5 %4.2 %
Agency RMBS     
Interest-only392,284 4.90 3.83 0.1 %5.7 %
Agency CMBS
Project loans86,572 101.44 91.46 4.0 %3.8 %
Interest-only478,239 1.62 1.73 0.5 %8.2 %
(1) Bond Equivalent Yield at period end.

Actual maturities of MBS are generally shorter than the stated contractual maturities. Actual maturities of the Company’s MBS are affected by the underlying mortgages, periodic payments of principal, realized losses and prepayments of principal. The following tables provide a summary of the fair value and amortized cost of the Company’s MBS at June 30, 2024 and December 31, 2023 according to their estimated weighted-average life classifications. The weighted-average lives of the MBS in the tables below are based on lifetime expected prepayment rates using the Company's prepayment assumptions for the Agency MBS and Non-Agency RMBS. The prepayment model considers current yield, forward yield, steepness of the interest rate curve, current mortgage rates, mortgage rates of the outstanding loan, loan age, margin, and volatility.
June 30, 2024
 (dollars in thousands) 
 Weighted Average Life
Less than one yearGreater than one year and less
than five years
Greater than five years and less
than ten years
Greater than ten yearsTotal
Fair value     
Non-Agency RMBS     
Senior$11,039 $70,539 $269,194 $293,088 $643,860 
Subordinated2,387 28,901 136,865 163,512 331,665 
Interest-only362 22,969 50,513 2,602 76,446 
Agency RMBS     
CMO84,533 — 64,474 288,321 437,328 
Interest-only1,595 4,876 7,944 829 15,244 
Agency CMBS
Project loans— — — 43,658 43,658 
Interest-only997 4,222 — 1,846 7,065 
Total fair value$100,913 $131,507 $528,990 $793,856 $1,555,266 
Amortized cost     
Non-Agency RMBS     
Senior$3,484 $71,161 $207,792 $209,952 $492,389 
Subordinated2,185 25,238 138,400 179,193 345,016 
Interest-only18,703 47,635 85,013 4,478 155,829 
Agency RMBS     
CMO84,771 — 64,493 288,753 438,017 
Interest-only1,696 9,010 8,162 800 19,668 
Agency CMBS
Project loans— — — 49,188 49,188 
Interest-only189 4,913 — 1,804 6,906 
Total amortized cost$111,029 $157,957 $503,859 $734,168 $1,507,013 
December 31, 2023
(dollars in thousands)
 Weighted Average Life
Less than one yearGreater than one year and less
than five years
Greater than five years and less
than ten years
Greater than ten yearsTotal
Fair value     
Non-Agency RMBS     
Senior$12,086 $100,330 $288,283 $275,429 $676,128 
Subordinated3,727 16,221 100,541 156,414 276,903 
Interest-only269 24,858 62,934 2,714 90,775 
Agency RMBS     
Interest-only15,023 — — — 15,023 
Agency CMBS
Project loans7,797 — — 71,382 79,179 
Interest-only614 7,668 — — 8,282 
Total fair value$39,516 $149,077 $451,758 $505,939 $1,146,290 
Amortized cost     
Non-Agency RMBS     
Senior$4,072 $95,442 $202,295 $203,824 $505,633 
Subordinated2,301 12,672 104,432 181,006 300,411 
Interest-only9,527 46,578 98,632 3,134 157,871 
Agency RMBS     
Interest-only19,238 — — — 19,238 
Agency CMBS
Project loans7,820 — — 80,000 87,820 
Interest-only775 6,991 — — 7,766 
Total amortized cost$43,733 $161,683 $405,359 $467,964 $1,078,739 
The Non-Agency RMBS investments are secured by pools of mortgage loans which are subject to credit risk. The following table summarizes the delinquency, bankruptcy, foreclosure and Real estate owned, or REO, total of the pools of mortgage loans securing the Company’s investments in Non-Agency RMBS at June 30, 2024 and December 31, 2023. When delinquency rates increase, it is expected that the Company will incur additional credit losses.

June 30, 202430 Days Delinquent60 Days Delinquent90+ Days DelinquentBankruptcyForeclosureREOTotal
% of Unpaid Principal Balance3.5 %1.4 %2.5 %1.3 %3.0 %0.6 %12.3 %

December 31, 202330 Days Delinquent60 Days Delinquent90+ Days DelinquentBankruptcyForeclosureREOTotal
% of Unpaid Principal Balance3.4 %1.4 %2.6 %1.3 %3.0 %0.5 %12.2 %

The Non-Agency RMBS in the Portfolio have the following collateral characteristics at June 30, 2024 and December 31, 2023.
 June 30, 2024December 31, 2023
Weighted average maturity (years) 18.7 19.5
Weighted average amortized loan to value (1)
 56.6 % 57.1 %
Weighted average FICO (2)
 707 707
Weighted average loan balance (in thousands) $249  $252 
Weighted average percentage owner-occupied 67.8 % 84.5 %
Weighted average percentage single family residence 61.0 % 61.4 %
Weighted average current credit enhancement 1.2 % 1.3 %
Weighted average geographic concentration of top four statesCA33.2 %CA33.1 %
NY11.7 %NY11.6 %
FL7.5 %FL7.6 %
NJ4.8 %NJ4.5 %
(1) Value represents appraised value of the collateral at the time of loan origination.
(2) FICO as determined at the time of loan origination.

The table below presents the origination year of the underlying loans related to the Company’s portfolio of Non-Agency RMBS at June 30, 2024 and December 31, 2023.
Origination YearJune 30, 2024December 31, 2023
2003 and prior1.0 %1.2 %
20040.7 %0.8 %
20057.5 %8.2 %
200641.2 %43.3 %
200730.8 %32.5 %
2008 and later18.8 %14.0 %
Total100.0 %100.0 %

Gross realized gains and losses are recorded in “Net realized gains (losses) on sales of investments” on the Company’s Consolidated Statements of Operations. The proceeds and gross realized gains and gross realized losses from sales of investments for the quarters and six months ended June 30, 2024, and 2023 are as follows:
 For the Quarter EndedFor the Six Months Ended
 June 30, 2024June 30, 2023June 30, 2024June 30, 2023
 (dollars in thousands)(dollars in thousands)
Proceeds from sales:
Non-Agency RMBS$— $— $— $— 
Agency RMBS— — — — 
Agency CMBS— 113,172 34,672 280,848 
Gross realized gains:
Non-Agency RMBS— — — — 
Agency RMBS— — — — 
Agency CMBS— — — — 
Gross realized losses:
Non-Agency RMBS— — — — 
Agency RMBS— — 
Agency CMBS— (21,758)(3,750)(27,022)
Net realized gain (loss)$— $(21,758)$(3,750)$(27,022)