UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

For the quarterly period ended March 31, 2017

OR

¨ 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 001-34569

Ellington Financial LLC

(Exact Name of Registrant as Specified in Its Charter)

Delaware	26-0489289
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)
53 Forest Avenue, Old Greenwich, Connecticut 06870
(Address of Principal Executive Office) (Zip Code)

(203) 698-1200

(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  ¨

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 (§ 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  ¨

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," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer	¨	Accelerated Filer	x
Non-Accelerated Filer (Do not check if a smaller reporting company)	¨	Smaller Reporting Company	¨
		Emerging Growth Company	¨

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

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

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

Class	Outstanding at May 5, 2017
Common Shares Representing Limited Liability Company Interests, no par value	32,112,697

ELLINGTON FINANCIAL LLC

INDEX

Part I. Financial Information
	Item 1. Consolidated Financial Statements (unaudited)	3
	Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations	78
	Item 3. Quantitative and Qualitative Disclosures about Market Risk	101
	Item 4. Controls and Procedures	103
Part II. Other Information
	Item 1. Legal Proceedings	104
	Item 1A. Risk Factors	104
	Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	104
	Item 6. Exhibits	105

PART 1. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements (unaudited)

ELLINGTON FINANCIAL LLC

CONSOLIDATED STATEMENT OF ASSETS, LIABILITIES, AND EQUITY

(UNAUDITED)

	March 31, 2017		December 31, 2016
(In thousands except share amounts)	Expressed in U.S. Dollars
ASSETS
Cash and cash equivalents	$	104,219	$	123,274
Restricted cash	655		655
Investments, financial derivatives, and repurchase agreements:
Investments, at fair value (Cost – $1,876,105 and $1,525,710)	1,864,213		1,505,026
Financial derivatives–assets, at fair value (Net cost – $37,658 and $40,724)	29,907		35,595
Repurchase agreements, at fair value (Cost – $294,468 and $185,205)	293,802		184,819
Total investments, financial derivatives, and repurchase agreements	2,187,922		1,725,440
Due from brokers	57,873		93,651
Receivable for securities sold and financial derivatives	550,241		445,112
Interest and principal receivable	25,071		21,704
Other assets	5,264		3,359
Total Assets	$	2,931,245	$	2,413,195
LIABILITIES
Investments and financial derivatives:
Investments sold short, at fair value (Proceeds – $782,395 and $589,429)	$	780,320	$	584,896
Financial derivatives–liabilities, at fair value (Net proceeds – $16,024 and $12,012)	20,938		18,687
Total investments and financial derivatives	801,258		603,583
Reverse repurchase agreements	1,086,271		1,033,581
Due to brokers	5,512		12,780
Payable for securities purchased and financial derivatives	310,535		85,168
Other secured borrowings (Proceeds – $61,802 and $24,086)	61,802		24,086
Accounts payable and accrued expenses	3,729		3,327
Base management fee payable	2,410		2,416
Interest and dividends payable	4,137		3,460
Other liabilities	1,136		17
Total Liabilities	2,276,790		1,768,418
EQUITY	654,455		644,777
TOTAL LIABILITIES AND EQUITY	$	2,931,245	$	2,413,195
Commitments and contingencies (Note 15)
ANALYSIS OF EQUITY:
Common shares, no par value, 100,000,000 shares authorized;
(32,164,215 and 32,294,703 shares issued and outstanding)	$	626,116	$	627,620
Additional paid-in capital – LTIP Units	10,135		10,041
Total Shareholders' Equity	636,251		637,661
Non-controlling interests	18,204		7,116
Total Equity	$	654,455	$	644,777
PER SHARE INFORMATION:
Common shares	$	19.78	$	19.75

See Notes to Consolidated Financial Statements

3

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017

(UNAUDITED)

Current Principal/Number of Shares		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
Cash Equivalents—Money Market Funds (6.11%) (a) (b)
North America
Funds
$	40,000	Various Money Market Funds	0.60% - 0.62%		$	40,000
Total Cash Equivalents—Money Market Funds (Cost $40,000)					$	40,000

Long Investments (284.85%) (a) (b) (z)
Mortgage-Backed Securities (192.10%)
Agency Securities (167.23%) (c)
Fixed Rate Agency Securities (154.01%)
Principal and Interest–Fixed Rate Agency Securities (113.46%)
North America
Mortgage-related—Residential
$	160,586	Federal National Mortgage Association Pools (30 Year)	4.00%	2/42 - 3/47	$	169,590
118,081		Federal Home Loan Mortgage Corporation Pools (30 Year)	4.00%	11/41 - 3/47	124,658
64,139		Federal National Mortgage Association Pools (30 Year)	4.50%	10/41 - 3/46	69,379
65,926		Federal National Mortgage Association Pools (30 Year)	3.50%	9/42 - 1/47	67,773
58,462		Federal National Mortgage Association Pools (15 Year)	3.50%	3/28 - 3/32	61,368
44,917		Federal National Mortgage Association Pools (30 Year)	5.00%	10/35 - 12/44	49,187
41,294		Federal Home Loan Mortgage Corporation Pools (30 Year)	4.50%	9/43 - 3/47	44,607
25,630		Federal Home Loan Mortgage Corporation Pools (30 Year)	3.50%	1/42 - 2/47	26,356
17,630		Federal National Mortgage Association Pools (15 Year)	3.00%	4/30 - 1/32	18,134
16,364		Government National Mortgage Association Pools (30 Year)	4.00%	6/45 - 3/47	17,363
10,054		Federal Home Loan Mortgage Corporation Pools (15 Year)	3.50%	9/28 - 3/32	10,549
9,999		Federal Home Loan Mortgage Corporation Pools (Other)	3.50%	2/30 - 9/46	10,255
9,557		Federal National Mortgage Association Pools (15 Year)	4.00%	6/26 - 5/31	10,132
9,398		Government National Mortgage Association Pools (30 Year)	4.50%	8/45 - 2/47	10,115
6,588		Federal National Mortgage Association Pools (Other)	5.00%	9/43 - 1/44	7,296
5,289		Government National Mortgage Association Pools (30 Year)	3.50%	11/46 - 3/47	5,500
4,219		Federal National Mortgage Association Pools (Other)	4.50%	5/41	4,468
3,482		Federal National Mortgage Association Pools (15 Year)	4.50%	4/26	3,752
3,490		Government National Mortgage Association Pools (30 Year)	2.50%	10/46	3,383
2,981		Federal Home Loan Mortgage Corporation Pools (15 Year)	3.00%	4/30	3,066
2,972		Federal Home Loan Mortgage Corporation Pools (Other)	3.00%	6/28 - 3/30	3,048
2,712		Federal Home Loan Mortgage Corporation Pools (Other)	4.50%	5/44	2,947
2,376		Federal National Mortgage Association Pools (30 Year)	5.50%	10/39	2,634
1,784		Federal National Mortgage Association Pools (30 Year)	6.00%	9/39 - 2/40	2,042
1,999		Federal National Mortgage Association Pools (30 Year)	3.00%	1/42 - 6/45	2,003
1,871		Federal National Mortgage Association Pools (20 Year)	4.00%	12/33	1,986
1,707		Federal Home Loan Mortgage Corporation Pools (15 Year)	4.00%	2/29	1,808
1,611		Government National Mortgage Association Pools (Other)	3.00%	5/30 - 6/30	1,614
1,449		Federal Home Loan Mortgage Corporation Pools (30 Year)	3.00%	7/43 - 10/45	1,447
1,108		Federal Home Loan Mortgage Corporation Pools (30 Year)	6.00%	4/39 - 5/40	1,251
1,144		Federal Home Loan Mortgage Corporation Pools (20 Year)	4.50%	12/33	1,241

See Notes to Consolidated Financial Statements

4

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal/Notional Value		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	1,234	Federal National Mortgage Association Pools (Other)	3.00%	6/43	$	1,215
670		Government National Mortgage Association Pools (Other)	3.50%	10/30 - 2/32	679
580		Federal National Mortgage Association Pools (Other)	3.50%	4/26	597
496		Federal Home Loan Mortgage Corporation Pools (30 Year)	5.00%	7/44	541
461		Federal Home Loan Mortgage Corporation Pools (30 Year)	5.50%	8/33	513
63		Federal National Mortgage Association Pools (Other)	4.00%	6/37	66
					742,563
Interest Only–Fixed Rate Agency Securities (1.87%)
North America
Mortgage-related—Residential
25,766		Government National Mortgage Association	4.00%	2/45 - 6/45	4,484
8,750		Federal National Mortgage Association	4.50%	12/20 - 6/44	1,328
6,522		Government National Mortgage Association	4.50%	2/41 - 7/44	1,168
5,818		Government National Mortgage Association	5.50%	11/43	1,038
4,923		Federal Home Loan Mortgage Corporation	3.50%	12/32	775
5,955		Federal National Mortgage Association	5.00%	1/38 - 5/40	746
5,190		Federal National Mortgage Association	4.00%	5/39 - 11/43	644
2,472		Federal National Mortgage Association	6.00%	1/40	476
80,615		Government National Mortgage Association	0.26%	6/40	453
3,036		Federal National Mortgage Association	3.00%	9/41	306
1,061		Government National Mortgage Association	6.00%	6/38	249
1,295		Government National Mortgage Association	4.75%	7/40	239
1,110		Federal National Mortgage Association	5.50%	10/40	144
1,993		Government National Mortgage Association	5.00%	5/37	123
685		Federal Home Loan Mortgage Corporation	5.50%	1/39	69
					12,242
TBA–Fixed Rate Agency Securities (38.68%)
North America
Mortgage-related—Residential
57,242		Federal National Mortgage Association (30 Year)	4.00%	4/17	60,037
56,760		Federal National Mortgage Association (15 Year)	3.50%	4/17	59,073
53,000		Federal National Mortgage Association (30 Year)	3.50%	4/17	54,207
28,840		Government National Mortgage Association (30 Year)	4.00%	4/17	30,454
26,260		Federal Home Loan Mortgage Corporation (30 Year)	3.50%	4/17	26,859
19,180		Federal National Mortgage Association (15 Year)	3.00%	4/17	19,665
1,700		Federal Home Loan Mortgage Corporation (30 Year)	4.00%	4/17	1,783
1,000		Government National Mortgage Association (30 Year)	4.50%	4/17	1,068
					253,146
Total Fixed Rate Agency Securities (Cost $1,011,085)					1,007,951

See Notes to Consolidated Financial Statements

5

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal /Notional Value		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
Floating Rate Agency Securities (13.22%)
Principal and Interest–Floating Rate Agency Securities (10.59%)
North America
Mortgage-related—Residential
$	54,138	Government National Mortgage Association Pools	3.14% - 5.57%	2/60 - 11/66	$	58,301
5,827		Federal National Mortgage Association Pools	2.79% - 5.94%	9/35 - 5/45	6,081
4,752		Federal Home Loan Mortgage Corporation Pools	3.12% - 5.96%	6/37 - 5/44	4,918
					69,300
Interest Only–Floating Rate Agency Securities (2.63%)
North America
Mortgage-related—Residential
235,802		Other Government National Mortgage Association	0.42% - 5.87%	5/37 - 11/64	13,978
12,042		Other Federal National Mortgage Association	5.17% - 6.57%	6/33 - 12/41	1,670
4,995		Other Federal Home Loan Mortgage Corporation	5.09% - 5.72%	3/36 - 8/39	824
14,905		Resecuritization of Government National Mortgage Association (d)	3.95%	8/60	711
					17,183
Total Floating Rate Agency Securities (Cost $87,238)					86,483
Total Agency Securities (Cost $1,098,323)					1,094,434
Private Label Securities (24.87%)
Principal and Interest–Private Label Securities (23.41%)
North America (15.68%)
Mortgage-related—Residential
194,486		Various	0.00% - 14.92%	5/19 - 9/46	75,647
Mortgage-related—Commercial
111,630		Various	2.31% - 4.56%	7/45 - 12/49	26,981
Total North America (Cost $96,689)					102,628
Europe (7.73%)
Mortgage-related—Residential
61,532		Various	0.00% - 5.11%	6/25 - 3/40	40,571
Mortgage-related—Commercial
8,601		Various	0.00% - 11.00%	6/17 - 2/39	10,007
Total Europe (Cost $56,538)					50,578
Total Principal and Interest–Private Label Securities (Cost $153,227)					153,206
Interest Only–Private Label Securities (1.46%)
North America
Mortgage-related—Residential
40,647		Various	0.00% - 2.00%	12/30 - 9/47	5,249
Mortgage-related—Commercial
72,535		Various	1.25% - 2.00%	10/47 - 12/49	4,312
Total Interest Only–Private Label Securities (Cost $7,820)					9,561

See Notes to Consolidated Financial Statements

6

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal /Notional Value		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
Other Private Label Securities (0.00%)
North America
Mortgage-related—Residential
$	86,538	Various	—%	6/37	$	—
Mortgage-related—Commercial
—		Various	—%	7/45 - 12/49	—
Total Other Private Label Securities (Cost $234)					—
Total Private Label Securities (Cost $161,281)					162,767
Total Mortgage-Backed Securities (Cost $1,259,604)					1,257,201
Collateralized Loan Obligations (10.78%)
North America (6.56%)
93,671		Various	0.00% - 9.57%	11/17 - 4/25	42,937
Total North America (Cost $44,883)					42,937
Europe (4.22%)
32,818		Various	0.00% - 4.89%	11/21 - 10/26	27,624
Total Europe (Cost $27,277)					27,624
Total Collateralized Loan Obligations (Cost $72,160)					70,561
Consumer Loans and Asset-backed Securities backed by Consumer Loans (17.46%) (e)
North America (17.01%)
Consumer (f) (g) (h)
104,225		Various	5.31% - 60.28%	4/17 - 7/22	111,321
Total North America (Cost $120,346)					111,321
Europe (0.45%)
Consumer
3,305		Various	—%	8/24 - 12/30	2,957
Total Europe (Cost $1,351)					2,957
Total Consumer Loans and Asset-backed Securities backed by Consumer Loans (Cost $121,697)					114,278
Corporate Debt (23.66%)
North America (22.64%)
Basic Materials
6,130		Various	3.10% - 7.38%	3/20 - 3/27	6,108
Communications
16,294		Various	5.63% - 11.00%	5/18 - 9/25	16,230
Consumer
68,855		Various	2.60% - 11.00%	5/17 - 12/34	68,535
Energy
35,584		Various	0.00% - 9.63%	3/19 - 10/36	35,633
Industrial
11,475		Various	3.75% - 7.75%	4/19 - 11/22	11,326
Mortgage-related—Residential
6,320		Various	15.00%	10/19	6,320
Technology
3,288		Various	4.99% - 7.50%	9/19 - 12/23	3,322

See Notes to Consolidated Financial Statements

7

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal/Number of Properties/Number of Shares		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
Utilities
$	683	Various	6.90%	12/20	$	672
Total North America (Cost $147,832)					148,146
Europe (1.02%)
Communications
2,194		Various	6.90%	8/21	1,972
Consumer
17,947		Various	—%	12/17 - 12/18	328
Industrial
4,918		Various	4.00% - 6.54%	5/18 - 3/21	4,373
Total Europe (Cost $7,298)					6,673
Total Corporate Debt (Cost $155,130)					154,819
Mortgage Loans (26.76%) (e)
North America
Mortgage-related—Commercial (i)
64,558		Various	2.87% - 12.29%	6/17 - 10/37	62,508
Mortgage-related—Residential (k)
$	118,296	Various	2.00% - 12.63%	4/22 - 7/57	112,650
Total Mortgage Loans (Cost $176,302)					175,158
Real Estate Owned (3.88%) (e) (j)
North America
Real estate-related
7		Single-Family Houses			1,220
10		Commercial Properties			24,170
Total Real Estate Owned (Cost $25,475)					25,390
Corporate Equity Investments (4.63%)
North America (4.63%)
Consumer
1,557		Non-Exchange Traded Corporate Equity			890
Diversified
191		Non-Exchange Traded Corporate Equity			3,492
Financial
32		Exchange Traded Equity			2,837
Mortgage-related—Commercial
n/a		Non-Controlling Interest in Mortgage-Related Private Partnership			3,099
Mortgage-related—Residential
1,843		Non-Exchange Traded Preferred Equity Investment in Mortgage Originators			19,325
6,750		Non-Exchange Traded Equity Investment in Mortgage Originators			675
Total North America (Cost $29,282)					30,318

See Notes to Consolidated Financial Statements

8

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal/Number of Shares		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
Europe (0.00%)
Consumer
125		Non-Exchange Traded Corporate Equity			$	—
Total Europe (Cost $0)					—
Total Corporate Equity Investments (Cost $29,282)					30,318
U.S. Treasury Securities (5.58%)
North America
Government
$	36,529	U.S. Treasury Note	1.13% - 2.00%	4/21 - 5/26	36,488
Total U.S. Treasury Securities (Cost $36,455)					36,488
Total Long Investments (Cost $1,876,105)					$	1,864,213

See Notes to Consolidated Financial Statements

9

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
Repurchase Agreements (44.89%) (a) (b) (l)
$	34,494	JP Morgan Securities LLC	0.86%	4/17	$	34,494
		Collateralized by Par Value $35,153
		U.S. Treasury Note, Coupon 2.00%,
		Maturity Date 11/26
31,551		JP Morgan Securities LLC	0.35%	4/17	31,551
		Collateralized by Par Value $31,590
		U.S. Treasury Note, Coupon 2.25%,
		Maturity Date 2/27
21,086		Bank of America Securities	0.45%	4/17	21,086
		Collateralized by Par Value $21,139
		U.S. Treasury Note, Coupon 1.88%,
		Maturity Date 2/22
15,136		JP Morgan Securities LLC	(0.78)%	4/17	15,136
		Collateralized by Par Value $14,711
		Sovereign Government Bond, Coupon 0.25%,
		Maturity Date 4/18
13,018		JP Morgan Securities LLC	(1.10)%	4/17	13,018
		Collateralized by Par Value $12,673
		Sovereign Government Bond, Coupon 0.25%,
		Maturity Date 11/20
11,263		Bank of America Securities	0.70%	4/17	11,263
		Collateralized by Par Value $12,160
		U.S. Treasury Note, Coupon 1.50%,
		Maturity Date 8/26
9,744		JP Morgan Securities LLC	(1.00)%	4/17	9,744
		Collateralized by Par Value $9,305
		Sovereign Government Bond, Coupon 0.75%,
		Maturity Date 7/21
9,357		JP Morgan Securities LLC	(0.78)%	4/17	9,357
		Collateralized by Par Value $8,439
		Sovereign Government Bond, Coupon 2.75%,
		Maturity Date 4/19
8,932		JP Morgan Securities LLC	(0.90)%	4/17	8,932
		Collateralized by Par Value $8,372
		Sovereign Government Bond, Coupon 1.15%,
		Maturity Date 7/20
8,598		JP Morgan Securities LLC	(0.90)%	4/17	8,598
		Collateralized by Par Value $8,372
		Sovereign Government Bond, Coupon 0.65%,
		Maturity Date 11/20

See Notes to Consolidated Financial Statements

10

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	6,743	Societe Generale	0.60%	4/17	$	6,743
		Collateralized by Par Value $6,570
		Exchange-Traded Corporate Debt, Coupon 2.55%,
		Maturity Date 4/23
6,353		RBC Capital Markets LLC	(2.50)%	4/17	6,353
		Collateralized by Par Value $6,600
		Exchange-Traded Corporate Debt, Coupon 8.00%,
		Maturity Date 1/25
6,166		CILO 2016-LD1 Holdings LLC (m)	2.95%	6/17	6,166
		Collateralized by Par Value $9,512
		Exchange-Traded Debt, Coupon 5.50%,
		Maturity Date 7/22
5,839		Barclays Capital Inc	(2.25)%	4/17	5,839
		Collateralized by Par Value $5,857
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 9/21
5,378		RBC Capital Markets LLC	(1.50)%	4/17	5,378
		Collateralized by Par Value $5,588
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 9/21
4,802		RBC Capital Markets LLC	0.33%	4/17	4,802
		Collateralized by Par Value $4,790
		Exchange-Traded Corporate Debt, Coupon 3.88%,
		Maturity Date 1/22
4,346		RBC Capital Markets LLC	0.55%	4/17	4,346
		Collateralized by Par Value $4,230
		Exchange-Traded Corporate Debt, Coupon 2.90%,
		Maturity Date 1/22
3,804		Societe Generale	(2.00)%	4/17	3,804
		Collateralized by Par Value $3,920
		Exchange-Traded Corporate Debt, Coupon 6.75%,
		Maturity Date 6/23
3,718		Barclays Capital Inc	(2.00)%	4/17	3,718
		Collateralized by Par Value $3,641
		Exchange-Traded Corporate Debt, Coupon 4.50%,
		Maturity Date 4/22
3,691		Bank of America Securities	0.90%	4/17	3,691
		Collateralized by Par Value $3,696
		U.S. Treasury Note, Coupon 1.75%,
		Maturity Date 11/21

See Notes to Consolidated Financial Statements

11

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	3,647	CS First Boston	0.50%	4/17	$	3,647
		Collateralized by Par Value $3,260
		Exchange-Traded Corporate Debt, Coupon 5.88%,
		Maturity Date 8/21
3,444		JP Morgan Securities LLC	(2.25)%	4/17	3,444
		Collateralized by Par Value $3,516
		Exchange-Traded Corporate Debt, Coupon 4.88%,
		Maturity Date 4/22
3,417		RBC Capital Markets LLC	(3.00)%	4/17	3,417
		Collateralized by Par Value $3,400
		Exchange-Traded Corporate Debt, Coupon 4.50%,
		Maturity Date 4/22
3,394		JP Morgan Securities LLC	0.00%	4/17	3,394
		Collateralized by Par Value $3,398
		Exchange-Traded Corporate Debt, Coupon 4.00%,
		Maturity Date 11/21
3,385		Barclays Capital Inc	(2.25)%	4/17	3,385
		Collateralized by Par Value $3,494
		Exchange-Traded Corporate Debt, Coupon 4.88%,
		Maturity Date 4/22
3,353		Barclays Capital Inc	(1.35)%	4/17	3,353
		Collateralized by Par Value $3,271
		Exchange-Traded Corporate Debt, Coupon 5.13%,
		Maturity Date 6/22
3,346		Barclays Capital Inc	0.00%	4/17	3,346
		Collateralized by Par Value $3,260
		Exchange-Traded Corporate Debt, Coupon 2.40%,
		Maturity Date 12/22
3,252		Barclays Capital Inc	(2.50)%	4/17	3,252
		Collateralized by Par Value $3,220
		Exchange-Traded Corporate Debt, Coupon 6.75%,
		Maturity Date 6/23
3,024		RBC Capital Markets LLC	(0.50)%	4/17	3,024
		Collateralized by Par Value $2,943
		Exchange-Traded Corporate Debt, Coupon 6.75%,
		Maturity Date 6/21
2,979		Societe Generale	(0.20)%	4/17	2,979
		Collateralized by Par Value $2,840
		Exchange-Traded Corporate Debt, Coupon 9.25%,
		Maturity Date 7/21

See Notes to Consolidated Financial Statements

12

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	2,790	Bank of America Securities	0.90%	4/17	$	2,790
		Collateralized by Par Value $2,880
		U.S. Treasury Note, Coupon 1.13%,
		Maturity Date 8/21
2,653		Societe Generale	0.60%	4/17	2,653
		Collateralized by Par Value $2,470
		Exchange-Traded Corporate Debt, Coupon 6.00%,
		Maturity Date 3/23
2,545		CS First Boston	(2.50)%	4/17	2,545
		Collateralized by Par Value $2,600
		Exchange-Traded Corporate Debt, Coupon 4.50%,
		Maturity Date 4/22
2,510		Societe Generale	0.60%	4/17	2,510
		Collateralized by Par Value $2,532
		Exchange-Traded Corporate Debt, Coupon 4.00%,
		Maturity Date 11/21
2,400		JP Morgan Securities LLC	0.00%	4/17	2,400
		Collateralized by Par Value $2,290
		Exchange-Traded Corporate Debt, Coupon 5.13%,
		Maturity Date 6/22
1,836		Societe Generale	0.60%	4/17	1,836
		Collateralized by Par Value $1,710
		Exchange-Traded Corporate Debt, Coupon 5.75%,
		Maturity Date 3/23
1,647		CS First Boston	(1.00)%	4/17	1,647
		Collateralized by Par Value $1,625
		Exchange-Traded Corporate Debt, Coupon 6.75%,
		Maturity Date 6/21
1,610		Societe Generale	0.60%	4/17	1,610
		Collateralized by Par Value $1,490
		Exchange-Traded Corporate Debt, Coupon 6.38%,
		Maturity Date 12/23
1,491		JP Morgan Securities LLC	(8.25)%	4/17	1,491
		Collateralized by Par Value $1,480
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 10/22
1,435		RBC Capital Markets LLC	0.55%	4/17	1,435
		Collateralized by Par Value $1,560
		Exchange-Traded Corporate Debt, Coupon 3.88%,
		Maturity Date 3/23

See Notes to Consolidated Financial Statements

13

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	1,374	Barclays Capital Inc	(1.65)%	4/17	$	1,374
		Collateralized by Par Value $1,318
		Exchange-Traded Corporate Debt, Coupon 7.38%,
		Maturity Date 1/21
1,311		Bank of America Securities	0.90%	4/17	1,311
		Collateralized by Par Value $1,343
		U.S. Treasury Note, Coupon 1.25%,
		Maturity Date 10/21
1,279		Barclays Capital Inc	(3.50)%	4/17	1,279
		Collateralized by Par Value $1,300
		Exchange-Traded Corporate Debt, Coupon 4.88%,
		Maturity Date 4/22
1,267		RBC Capital Markets LLC	0.25%	4/17	1,267
		Collateralized by Par Value $1,230
		Exchange-Traded Corporate Debt, Coupon 6.75%,
		Maturity Date 4/19
1,213		RBC Capital Markets LLC	(2.25)%	4/17	1,213
		Collateralized by Par Value $1,222
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 9/21
1,165		CS First Boston	0.25%	4/17	1,165
		Collateralized by Par Value $1,180
		Exchange-Traded Corporate Debt, Coupon 8.75%,
		Maturity Date 4/22
1,138		RBC Capital Markets LLC	0.55%	4/17	1,138
		Collateralized by Par Value $1,130
		Exchange-Traded Corporate Debt, Coupon 4.13%,
		Maturity Date 2/22
1,098		RBC Capital Markets LLC	0.55%	4/17	1,098
		Collateralized by Par Value $1,140
		Exchange-Traded Corporate Debt, Coupon 4.50%,
		Maturity Date 4/23
1,030		RBC Capital Markets LLC	(0.25)%	4/17	1,030
		Collateralized by Par Value $930
		Exchange-Traded Corporate Debt, Coupon 7.25%,
		Maturity Date 10/22
996		Barclays Capital Inc	(4.75)%	4/17	996
		Collateralized by Par Value $980
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 10/22

See Notes to Consolidated Financial Statements

14

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	990	Societe Generale	(0.50)%	4/17	$	990
		Collateralized by Par Value $900
		Exchange-Traded Corporate Debt, Coupon 6.38%,
		Maturity Date 10/23
869		RBC Capital Markets LLC	0.55%	4/17	869
		Collateralized by Par Value $860
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 7/22
864		Societe Generale	0.60%	4/17	864
		Collateralized by Par Value $850
		Exchange-Traded Corporate Debt, Coupon 3.88%,
		Maturity Date 1/22
862		RBC Capital Markets LLC	(4.00)%	4/17	862
		Collateralized by Par Value $960
		Exchange-Traded Corporate Debt, Coupon 5.50%,
		Maturity Date 10/24
789		Bank of America Securities	0.85%	4/17	789
		Collateralized by Par Value $930
		U.S. Treasury Bond, Coupon 2.25%,
		Maturity Date 8/46
709		RBC Capital Markets LLC	0.55%	4/17	709
		Collateralized by Par Value $700
		Exchange-Traded Corporate Debt, Coupon 5.25%,
		Maturity Date 12/23
693		RBC Capital Markets LLC	0.55%	4/17	693
		Collateralized by Par Value $640
		Exchange-Traded Corporate Debt, Coupon 8.13%,
		Maturity Date 4/22
659		RBC Capital Markets LLC	0.50%	4/17	659
		Collateralized by Par Value $640
		Exchange-Traded Corporate Debt, Coupon 9.25%,
		Maturity Date 7/21
658		JP Morgan Securities LLC	(1.75)%	4/17	658
		Collateralized by Par Value $700
		Exchange-Traded Corporate Debt, Coupon 4.50%,
		Maturity Date 4/22
655		RBC Capital Markets LLC	(3.25)%	4/17	655
		Collateralized by Par Value $660
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 10/22

See Notes to Consolidated Financial Statements

15

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	650	Bank of America Securities	0.85%	4/17	$	650
		Collateralized by Par Value $668
		U.S. Treasury Note, Coupon 1.13%,
		Maturity Date 9/21
608		Societe Generale	(4.50)%	4/17	608
		Collateralized by Par Value $650
		Exchange-Traded Corporate Debt, Coupon 5.50%,
		Maturity Date 10/24
607		JP Morgan Securities LLC	0.00%	4/17	607
		Collateralized by Par Value $620
		Exchange-Traded Corporate Debt, Coupon 5.50%,
		Maturity Date 10/24
605		Deutsche Bank Securities	(3.00)%	4/17	605
		Collateralized by Par Value $640
		Exchange-Traded Corporate Debt, Coupon 5.50%,
		Maturity Date 10/24
562		Barclays Capital Inc	(0.10)%	4/17	562
		Collateralized by Par Value $550
		Exchange-Traded Corporate Debt, Coupon 2.40%,
		Maturity Date 12/22
542		JP Morgan Securities LLC	0.00%	4/17	542
		Collateralized by Par Value $560
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 9/21
535		RBC Capital Markets LLC	0.55%	4/17	535
		Collateralized by Par Value $500
		Exchange-Traded Corporate Debt, Coupon 5.75%,
		Maturity Date 10/22
522		JP Morgan Securities LLC	(1.65)%	4/17	522
		Collateralized by Par Value $522
		Exchange-Traded Corporate Debt, Coupon 4.50%,
		Maturity Date 4/22
456		CS First Boston	(3.00)%	4/17	456
		Collateralized by Par Value $464
		Exchange-Traded Corporate Debt, Coupon 8.00%,
		Maturity Date 1/25
377		RBC Capital Markets LLC	0.55%	4/17	377
		Collateralized by Par Value $360
		Exchange-Traded Corporate Debt, Coupon 5.13%,
		Maturity Date 11/23

See Notes to Consolidated Financial Statements

16

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	340	Barclays Capital Inc	(3.00)%	4/17	$	340
		Collateralized by Par Value $320
		Exchange-Traded Corporate Debt, Coupon 8.00%,
		Maturity Date 1/25
130		Societe Generale	0.60%	4/17	130
		Collateralized by Par Value $120
		Exchange-Traded Corporate Debt, Coupon 5.38%,
		Maturity Date 4/23
60		CS First Boston	0.25%	4/17	60
		Collateralized by Par Value $60
		Exchange-Traded Corporate Debt, Coupon 4.13%,
		Maturity Date 2/22
12		RBC Capital Markets LLC	(0.38)%	4/17	12
		Collateralized by Par Value $12
		Exchange-Traded Corporate Debt, Coupon 4.00%,
		Maturity Date 11/21
Total Repurchase Agreements (Cost $294,468)					$	293,802

See Notes to Consolidated Financial Statements

17

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal			Description	Rate	Maturity	Fair Value
(In thousands)						Expressed in U.S. Dollars
Investments Sold Short (-119.23%) (a) (b)
TBA–Fixed Rate Agency Securities Sold Short (-80.01%) (n)
North America
Government
$	(111,872	)	Federal National Mortgage Association (30 year)	3.50%	4/17	$	(114,420	)
(87,067		)	Federal Home Loan Mortgage Corporation (30 year)	4.00%	5/17	(91,135		)
(85,000		)	Federal National Mortgage Association (30 year)	3.50%	5/17	(86,760		)
(63,640		)	Federal National Mortgage Association (30 year)	4.50%	5/17	(68,137		)
(38,000		)	Federal National Mortgage Association (30 year)	4.00%	5/17	(39,778		)
(29,390		)	Federal National Mortgage Association (30 year)	5.00%	5/17	(32,073		)
(25,151		)	Federal Home Loan Mortgage Corporation (30 year)	4.50%	5/17	(26,907		)
(14,430		)	Government National Mortgage Association (30 year)	3.50%	4/17	(14,952		)
(11,112		)	Federal National Mortgage Association (30 year)	3.00%	4/17	(11,016		)
(8,910		)	Federal National Mortgage Association (15 year)	2.50%	5/17	(8,903		)
(8,260		)	Federal National Mortgage Association (15 year)	3.50%	5/17	(8,589		)
(6,860		)	Federal National Mortgage Association (30 year)	5.50%	4/17	(7,625		)
(4,900		)	Federal National Mortgage Association (15 year)	4.00%	4/17	(5,063		)
(3,155		)	Federal Home Loan Mortgage Corporation (30 year)	3.00%	4/17	(3,126		)
(2,780		)	Federal Home Loan Mortgage Corporation (15 year)	3.50%	4/17	(2,896		)
(1,800		)	Government National Mortgage Association (30 year)	4.50%	4/17	(1,923		)
(290		)	Federal National Mortgage Association (30 year)	5.00%	4/17	(317		)
Total TBA–Fixed Rate Agency Securities Sold Short (Proceeds -$521,631)						(523,620		)
Government Debt Sold Short (-25.22%)
North America (-15.56%)
Government
(35,153		)	U.S. Treasury Note	2.00%	11/26	(33,964		)
(26,640		)	U.S. Treasury Note	2.25%	2/27	(26,305		)
(21,139		)	U.S. Treasury Note	1.88%	2/22	(21,096		)
(12,160		)	U.S. Treasury Note	1.50%	8/26	(11,253		)
(3,696		)	U.S. Treasury Note	1.75%	11/21	(3,672		)
(2,880		)	U.S. Treasury Note	1.13%	8/21	(2,791		)
(1,343		)	U.S. Treasury Note	1.25%	10/21	(1,306		)
(930		)	U.S. Treasury Bond	2.25%	8/46	(787		)
(668		)	U.S. Treasury Note	1.13%	9/21	(646		)
Total North America (Proceeds -$102,205)						(101,820		)

See Notes to Consolidated Financial Statements

18

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

Current Principal/Number of Shares			Description	Rate	Maturity	Fair Value
(In thousands)						Expressed in U.S. Dollars
Europe (-9.66%)
Government
$	(21,046	)	European Sovereign Bond	0.25% - 0.65%	11/20	$	(21,306	)
(14,711		)	Spanish Sovereign Bond	0.25%	4/18	(14,798		)
(9,305		)	Spanish Sovereign Bond	0.75%	7/21	(9,513		)
(8,439		)	Spanish Sovereign Bond	2.75%	4/19	(8,953		)
(8,372		)	Spanish Sovereign Bond	1.15%	7/20	(8,690		)
Total Europe (Proceeds -$66,738)						(63,260		)
Total Government Debt Sold Short (Proceeds -$168,943)						(165,080		)
Corporate Debt Sold Short (-13.67%)
North America
Basic Materials
(5,870		)	Various	3.88% - 4.00%	11/21 - 3/23	(5,588		)
Communications
(16,830		)	Various	6.00% - 9.25%	7/21 - 10/23	(16,403		)
Consumer
(38,620		)	Various	2.55% - 8.13%	4/19 - 10/24	(38,413		)
Energy
(25,207		)	Various	2.40% - 8.00%	4/22 - 1/25	(24,039		)
Financial
(1,610		)	Various	4.13% -5.38%	2/22 - 12/23	(1,615		)
Industrial
(880		)	Various	7.25%	10/22	(953		)
Technology
(1,490		)	Various	6.38%	12/23	(1,576		)
Utilities
$	(860	)	Various	6.25%	7/22	(879		)
Total Corporate Debt Sold Short (Proceeds -$89,598)						(89,466		)
Common Stock Sold Short (-0.33%)
North America
Energy
(61		)	Exchange Traded Equity			(2,154		)
Total Common Stock Sold Short (Proceeds -$2,223)						(2,154		)
Total Investments Sold Short (Proceeds -$782,395)						$	(780,320	)

See Notes to Consolidated Financial Statements

19

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

	Primary Risk Exposure	Notional Value			Range of Expiration Dates	Fair Value
(In thousands)						Expressed in U.S. Dollars
Financial Derivatives–Assets (4.57%) (a) (b)
Swaps (4.56%)
Long Swaps:
Credit Default Swaps on Corporate Bond Indices (o)	Credit	$	11,909		12/18 - 6/21	$	832
Interest Rate Swaps (p)	Interest Rates	215,826			12/17 - 1/45	1,939
Credit Default Swaps on Asset-Backed Indices (o)	Credit	1,126			12/37	11
North America
Credit Default Swaps on Corporate Bonds (o)
Basic Materials	Credit	760			3/21	90
Communications	Credit	6,400			9/19 - 6/20	687
Consumer	Credit	34,339			3/19 - 6/22	2,250
Energy	Credit	7,310			3/19 - 6/22	89
Financial	Credit	1,180			12/21	157
Industrial	Credit	720			3/20 - 12/21	25
Utilities	Credit	1,490			12/21	151
Total Credit Default Swaps on Corporate Bonds						3,449
Short Swaps:
Credit Default Swaps on Asset-Backed Indices (q)	Credit	(79,502		)	5/46 - 5/63	10,642
Interest Rate Swaps (r)	Interest Rates	(692,387		)	9/17 - 12/45	5,985
Interest Rate Swaps (x)	Interest Rates	(26,600		)	4/18 - 6/19	13
North America
Credit Default Swaps on Asset-Backed Securities (q)
Mortgage-related—residential	Credit	(7,005		)	5/35 - 12/35	5,828
Credit Default Swaps on Corporate Bonds (q)
Basic Materials	Credit	(4,800		)	3/20	95
Communications	Credit	(5,120		)	6/20	76
Consumer	Credit	(200		)	12/21	9
Energy	Credit	(32,433		)	6/17 - 12/21	948
Total Credit Default Swaps on Corporate Bonds						1,128
Total Swaps (Net cost $37,512)						29,827
Options (0.01%)
Purchased Options:
Interest Rate Caps (u)	Interest Rates	61,908			3/18 - 10/18	1
North America
Equity Call Options (w)
Consumer	Equity Market	23			4/17 - 10/17	28
Equity Put Options (w)
Consumer	Equity Market	5			7/17	38
Total Options (Cost $146)						67

See Notes to Consolidated Financial Statements

20

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

	Primary Risk Exposure	Notional Value			Range of Expiration Dates	Fair Value
(In thousands)						Expressed in U.S. Dollars
Forwards (0.00%)
Short Forwards
Currency Forwards (y)	Currency	$	(55,242	)	6/17	$	13
Total Forwards						13
Total Financial Derivatives–Assets (Net cost $37,658)						$	29,907
Financial Derivatives–Liabilities (-3.20%) (a) (b)
Swaps (-3.17%)
Long Swaps:
Credit Default Swaps on Asset-Backed Indices (o)	Credit	$	13,845		1/47 - 5/63	$	(2,255	)
Interest Rate Swaps (p)	Interest Rates	149,980			2/19 - 1/45	(4,317		)
North America
Credit Default Swaps on Corporate Bonds (o)
Basic Materials	Credit	6,840			6/21 - 6/22	(609		)
Communications	Credit	9,975			12/21	(682		)
Consumer	Credit	13,476			6/21 - 6/22	(577		)
Energy	Credit	25,527			3/18 - 6/22	(1,304		)
Total Credit Default Swaps on Corporate Bonds						(3,172		)
Europe
Credit Default Swaps on Corporate Bonds (o)
Basic Materials	Credit	11			12/19	(8		)
Total Credit Default Swaps on Corporate Bonds						(8		)
Short Swaps:
Interest Rate Swaps (r)	Interest Rates	(86,727		)	4/17 - 12/26	(392		)
Interest Rate Swaps (x)	Interest Rates	(73,600		)	6/17	(1		)
Credit Default Swaps on Corporate Bond Indices (q)	Credit	(62,821		)	12/18 - 12/21	(2,911		)
North America
Credit Default Swaps on Asset-Backed Securities (q)
Mortgage-related—residential	Credit	(3,000		)	3/35	(218		)
Credit Default Swaps on Corporate Bonds (q)
Basic Materials	Credit	(3,970		)	6/17 - 12/21	(230		)
Communications	Credit	(18,750		)	12/17 - 9/20	(1,408		)
Consumer	Credit	(65,081		)	12/18 - 6/22	(5,440		)
Energy	Credit	(8,977		)	12/17 - 12/21	(136		)
Industrial	Credit	(5,770		)	3/20 - 6/21	(99		)
Technology	Credit	(440		)	6/22	(59		)
Utilities	Credit	(850		)	12/21	(86		)
Total Credit Default Swaps on Corporate Bonds						(7,458		)
Total Return Swaps
Financial (s)	Equity Market	(21,683		)	8/17	(11		)
Total Total Return Swaps						(11		)
Total Swaps (Net proceeds -$16,024)						(20,743		)

See Notes to Consolidated Financial Statements

21

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONTINUED)

(UNAUDITED)

	Primary Risk Exposure	Notional Value			Range of Expiration Dates	Fair Value
(In thousands)						Expressed in U.S. Dollars
Futures (-0.01%)
Long Futures:
Eurodollar Futures (t)	Interest Rates	$	11,000		6/17	$	(11	)
Short Futures:
U.S. Treasury Note Futures (v)	Interest Rates	(6,800		)	6/17	(7		)
Eurodollar Futures (t)	Interest Rates	(42,000		)	9/17	(39		)
Total Futures						(57		)
Forwards (-0.02%)
Short Forwards:
Currency Forwards (y)	Currency	(7,981		)	6/17	(138		)
Total Forwards						(138		)
Total Financial Derivatives–Liabilities (Net proceeds -$16,024)						$	(20,938	)

See Notes to Consolidated Financial Statements

22

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT MARCH 31, 2017 (CONCLUDED)

(UNAUDITED)

(a) See Note 2 and Note 3 in Notes to Consolidated Financial Statements.

(b) Classification percentages are based on Total Equity.

(c) At March 31, 2017, the Company's long investments guaranteed by the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, and the Government National Mortgage Association, represented 103.29%, 40.88%, and 23.06% of equity, respectively.

(d) Private trust 100% backed by interest in Government National Mortgage Association collateralized mortgage obligation certificates.

(e) Loans and real estate owned are beneficially owned by the Company through participation certificates in the various trusts that hold such investments. See Note 7 to the Notes to the Consolidated Financial Statements.

(f) Includes investments in participation certificates related to loans titled in the name of a related party of Ellington Financial Management LLC. Through its participation certificates, the Company has beneficial interests in the loan cash flows, net of servicing-related fees and expenses. At March 31, 2017 loans for which the Company has beneficial interests in the net cash flows, totaled $7.4 million. See Note 7 to the Notes to the Consolidated Financial Statements.

(g) Includes investments in participation certificates related to loans held in a trust owned by a related party of Ellington Management Group, L.L.C. Through its participation certificates, the Company participates in the cash flows of the underlying loans held by the trust. At March 31, 2017 loans held in the related party trust for which the Company has participating interests in the cash flows, totaled $86.7 million. See Note 7 to the Notes to Consolidated Financial Statements.

(h) Includes the Company's beneficial interest in an entity, which is co-owned by an affiliate of Ellington Management Group, L.L.C., in the amount of $6.4 million as of March 31, 2017. The entity owns subordinated notes issued by, as well as trust certificates representing ownership of, a securitization trust. See Note 7 to the Notes to Consolidated Financial Statements.

(i) Includes non-performing commercial loans in the amount of $6.5 million whereby principal and/or interest is past due and a maturity date is not applicable.

(j) Number of properties not shown in thousands, represents actual number of properties owned.

(k) As of March 31, 2017, the Company had residential mortgage loans that were in the process of foreclosure with a fair value of $5.6 million.

(l) In general, securities received pursuant to repurchase agreements were delivered to counterparties in short sale transactions.

(m) Repurchase agreement is between the Company and CILO 2016-LD1 Holdings LLC, an entity in which the Company has a beneficial interest and is co-owned by an affiliate of Ellington Management Group, L.L.C. CILO 2016-LD1 Holdings LLC owns subordinated notes issued by, as well as trust certificates representing ownership of, a securitization trust. See Note 7 to the Notes to Consolidated Financial Statements.

(n) At March 31, 2017, the Company's short investments guaranteed by the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, and the Government National Mortgage Association, represented 58.47%, 18.96%, and 2.58% of equity, respectively.

(o) For long credit default swaps, the Company sold protection.

(p) For long interest rate swap contracts, the Company pays a floating rate and receives a fixed rate.

(q) For short credit default swaps, the Company purchased protection.

(r) For short interest rate swap contracts, the Company pays a fixed rate and receives a floating rate.

(s) Notional value represents number of underlying shares times the closing price of the underlying security.

(t) Every $1,000,000 in notional value represents one contract.

(u) Notional value represents the amount on which interest payments are calculated to the extent the market interest rate exceeds the rate cap on the contract.

(v) Notional value represents the total face amount of U.S. Treasury Notes underlying all contracts held; as of March 31, 2017, 68 contracts were held.

(w) Notional value represents the number of common shares we have the option to purchase multiplied by the strike price.

(x) The Company pays a floating rate and receives a floating rate.

(y) Notional value represents U.S. Dollars to be received by the Company at the maturity of the forward contract.

(z) The table below shows the ratings on the Company's long investments from Moody's, Standard and Poor's, or Fitch, as well as the Company's long investments that were unrated but guaranteed by the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, or the Government National Mortgage Association. Ratings tend to be a lagging credit indicator; as a result, the credit quality of the Company's long investment holdings may be lower than the credit quality implied based on the ratings listed below. In situations where an investment has a split rating, the lowest provided rating is used. The ratings descriptions include ratings qualified with a "+," "-," "1," "2," or "3."

Rating Description	Percent of Equity
Unrated but Agency-Guaranteed	167.23	%
A/A/A	0.05	%
Aaa/AAA/AAA	5.57	%
Baa/BBB/BBB	3.76	%
Ba/BB/BB or below	39.76	%
Unrated	68.48	%

See Notes to Consolidated Financial Statements

23

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016

(UNAUDITED)

Current Principal/Number of Shares	Description	Rate	Maturity	Fair Value
(In thousands)				Expressed in U.S. Dollars
Cash Equivalents—Money Market Funds (13.96%) (a) (b)
North America
Funds
50,000	BlackRock Liquidity Funds FedFund Portfolio, Institutional Class Shares	0.42%		$	50,000
40,000	Various Money Market Funds	0.44% - 0.45%		40,000
Total Cash Equivalents—Money Market Funds (Cost $90,000)				$	90,000

Long Investments (233.42%) (a) (b) (ad)
Mortgage-Backed Securities (168.25%)
Agency Securities (139.27%) (c)
Fixed Rate Agency Securities (134.44%)
Principal and Interest - Fixed Rate Agency Securities (121.61%)
North America
Mortgage-related—Residential
$	147,479	Federal National Mortgage Association Pools (30 Year)	4.00%	2/42 - 1/47	$	156,144
121,756		Federal Home Loan Mortgage Corporation Pools (30 Year)	4.00%	8/43 - 1/47	128,798
67,681		Federal National Mortgage Association Pools (30 Year)	4.50%	10/41 - 3/46	73,305
58,682		Federal National Mortgage Association Pools (30 Year)	3.50%	3/43 - 1/47	60,451
51,402		Federal National Mortgage Association Pools (15 Year)	3.50%	3/28 - 11/31	54,019
44,796		Federal National Mortgage Association Pools (30 Year)	5.00%	10/35 - 12/44	49,062
40,722		Federal Home Loan Mortgage Corporation Pools (30 Year)	4.50%	9/43 - 9/46	44,010
25,244		Federal Home Loan Mortgage Corporation Pools (30 Year)	3.50%	1/42 - 1/47	25,993
21,855		Government National Mortgage Association Pools (30 Year)	4.00%	6/45 - 12/46	23,346
22,073		Federal National Mortgage Association Pools (15 Year)	3.00%	4/30 - 1/32	22,730
10,504		Government National Mortgage Association Pools (Other)	4.60%	12/63 - 11/64	11,351
9,968		Federal National Mortgage Association Pools (15 Year)	4.00%	6/26 - 5/31	10,596
10,120		Federal Home Loan Mortgage Corporation Pools (Other)	3.50%	2/30 - 9/46	10,379
9,219		Federal Home Loan Mortgage Corporation Pools (15 Year)	3.50%	9/28 - 9/30	9,686
6,714		Federal National Mortgage Association Pools (Other)	5.00%	9/43 - 1/44	7,408
6,568		Government National Mortgage Association Pools (30 Year)	4.50%	8/45 - 9/46	7,099
6,200		Government National Mortgage Association Pools (Other)	4.68%	11/63 - 9/64	6,703
6,231		Government National Mortgage Association Pools (30 Year)	3.50%	2/46 - 12/46	6,513
5,219		Government National Mortgage Association Pools (Other)	4.55%	1/65	5,648
4,942		Government National Mortgage Association Pools (Other)	4.44%	11/66	5,383
3,892		Government National Mortgage Association Pools (Other)	4.61%	11/64	4,216
3,619		Federal National Mortgage Association Pools (15 Year)	4.50%	4/26	3,905
3,518		Government National Mortgage Association Pools (Other)	4.42%	7/61	3,741
3,513		Government National Mortgage Association Pools (30 Year)	2.50%	10/46	3,414
3,123		Government National Mortgage Association Pools (Other)	4.48%	11/64	3,361
3,043		Government National Mortgage Association Pools (Other)	4.62%	10/64	3,303
2,896		Federal National Mortgage Association Pools (30 Year)	5.50%	10/39	3,216
2,945		Government National Mortgage Association Pools (Other)	4.57%	1/65	3,186
3,030		Federal Home Loan Mortgage Corporation Pools (15 Year)	3.00%	4/30	3,119

See Notes to Consolidated Financial Statements

24

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal/Notional Value		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	3,030	Federal Home Loan Mortgage Corporation Pools (Other)	3.00%	6/28 - 3/30	$	3,109
2,726		Federal Home Loan Mortgage Corporation Pools (Other)	4.50%	5/44	2,968
2,459		Government National Mortgage Association Pools (Other)	4.64%	3/65	2,672
2,433		Government National Mortgage Association Pools (Other)	5.49%	4/60	2,551
2,195		Federal National Mortgage Association Pools (30 Year)	3.00%	1/42 - 6/45	2,193
2,043		Federal National Mortgage Association Pools (20 Year)	4.00%	12/33	2,172
1,943		Government National Mortgage Association Pools (Other)	4.63%	6/64	2,103
1,793		Federal National Mortgage Association Pools (30 Year)	6.00%	9/39 - 2/40	2,049
1,916		Government National Mortgage Association Pools (Other)	5.51%	2/60	2,016
1,734		Federal Home Loan Mortgage Corporation Pools (15 Year)	4.00%	2/29	1,842
1,675		Government National Mortgage Association Pools (Other)	5.57%	2/60	1,756
1,689		Government National Mortgage Association Pools (Other)	3.00%	5/30 - 6/30	1,694
1,369		Federal Home Loan Mortgage Corporation Pools (30 Year)	6.00%	4/39 - 5/40	1,553
1,523		Federal Home Loan Mortgage Corporation Pools (30 Year)	3.00%	7/43 - 10/45	1,518
1,275		Federal National Mortgage Association Pools (Other)	3.00%	6/43	1,258
1,156		Federal Home Loan Mortgage Corporation Pools (20 Year)	4.50%	12/33	1,254
496		Federal Home Loan Mortgage Corporation Pools (30 Year)	5.50%	8/33	551
498		Federal Home Loan Mortgage Corporation Pools (30 Year)	5.00%	7/44	543
165		Government National Mortgage Association Pools (Other)	3.50%	10/30	168
75		Federal National Mortgage Association Pools (Other)	4.00%	6/37	77
					784,132
Interest Only - Fixed Rate Agency Securities (1.89%)
North America
Mortgage-related—Residential
26,883		Government National Mortgage Association	4.00%	2/45 - 6/45	4,547
9,820		Federal National Mortgage Association	4.50%	12/20 - 6/44	1,414
6,303		Government National Mortgage Association	5.50%	11/43	1,137
5,099		Federal Home Loan Mortgage Corporation	3.50%	12/32	808
6,695		Federal National Mortgage Association	5.00%	1/38 - 5/40	806
5,354		Federal National Mortgage Association	4.00%	5/39 - 11/43	648
3,844		Government National Mortgage Association	4.50%	2/41	615
2,661		Federal National Mortgage Association	6.00%	1/40	512
81,664		Government National Mortgage Association	0.26%	6/40	472
3,167		Federal National Mortgage Association	3.00%	9/41	321
1,123		Government National Mortgage Association	6.00%	6/38	263
1,396		Government National Mortgage Association	4.75%	7/40	253
1,201		Federal National Mortgage Association	5.50%	10/40	163
2,289		Government National Mortgage Association	5.00%	5/37	151
763		Federal Home Loan Mortgage Corporation	5.50%	1/39	79
					12,189

See Notes to Consolidated Financial Statements

25

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal/Notional Value		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
TBA - Fixed Rate Agency Securities (10.94%)
North America
Mortgage-related—Residential
$	28,560	Federal Home Loan Mortgage Corporation (30 Year)	3.50%	1/17	$	29,247
24,540		Government National Mortgage Association (30 Year)	4.00%	1/17	26,047
14,620		Federal National Mortgage Association (15 Year)	3.50%	1/17	15,231
					70,525
Total Fixed Rate Agency Securities (Cost $869,071)					866,846
Floating Rate Agency Securities (4.83%)
Principal and Interest - Floating Rate Agency Securities (2.12%)
North America
Mortgage-related—Residential
5,876		Federal National Mortgage Association Pools	2.55% - 5.94%	9/35 - 5/45	6,129
5,122		Federal Home Loan Mortgage Corporation Pools	3.12% - 5.97%	6/37 - 5/44	5,328
2,097		Government National Mortgage Association Pools	2.89%	11/64	2,231
					13,688
Interest Only - Floating Rate Agency Securities (2.71%)
North America
Mortgage-related—Residential
228,955		Other Government National Mortgage Association	0.40% - 6.09%	5/37 - 11/64	13,831
12,928		Other Federal National Mortgage Association	5.39% - 6.79%	6/33 - 12/41	1,867
15,902		Resecuritization of Government National Mortgage Association (d)	3.95%	8/60	870
5,182		Other Federal Home Loan Mortgage Corporation	5.30% - 5.93%	3/36 - 8/39	865
					17,433
Total Floating Rate Agency Securities (Cost $31,069)					31,121
Total Agency Securities (Cost $900,140)					897,967
Private Label Securities (28.98%)
Principal and Interest - Private Label Securities (28.17%)
North America (20.48%)
Mortgage-related—Residential
233,890		Various	0.00% - 9.35%	5/19 - 9/46	101,737
Mortgage-related—Commercial
119,636		Various	2.31% - 4.41%	7/45 - 12/49	30,334
Total North America (Cost $125,106)					132,071
Europe (7.69%)
Mortgage-related—Residential
63,244		Various	0.00% - 5.15%	6/25 - 3/40	40,898
Mortgage-related—Commercial
9,361		Various	0.00% - 11.00%	6/17 - 2/39	8,680
Total Europe (Cost $59,311)					49,578
Total Principal and Interest - Private Label Securities (Cost $184,417)					181,649

See Notes to Consolidated Financial Statements

26

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal/Notional Value		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
Interest Only - Private Label Securities (0.81%)
North America
Mortgage-related—Residential
$	36,498	Various	0.50% - 2.00%	6/44 - 9/47	$	973
Mortgage-related—Commercial
72,535		Various	1.25% - 2.71%	10/47 - 12/49	4,254
Total Interest Only - Private Label Securities (Cost $4,963)					5,227
Other Private Label Securities (0.00%)
North America
Mortgage-related—Residential
90,639		Various	—%	6/37	—
Mortgage-related—Commercial
—		Various	—%	7/45 - 12/49	—
Total Other Private Label Securities (Cost $245)					—
Total Private Label Securities (Cost $189,625)					186,876
Total Mortgage-Backed Securities (Cost $1,089,765)					1,084,843
Collateralized Loan Obligations (6.97%)
North America (3.49%)
69,917		Various	0.00% - 7.88%	11/17 - 6/24	22,519
Total North America (Cost $25,860)					22,519
Europe (3.48%)
28,053		Various	0.00% - 3.84%	1/22 - 3/25	22,437
Total Europe (Cost $23,227)					22,437
Total Collateralized Loan Obligations (Cost $49,087)					44,956
Consumer Loans and Asset-backed Securities backed by Consumer Loans (17.76%) (e)
North America (17.28%)
Consumer (f) (g) (h)
103,536		Various	5.31% - 60.28%	1/17 - 12/21	111,423
Total North America (Cost $120,405)					111,423
Europe (0.48%)
Consumer
3,449		Various	—%	8/24 - 3/26	3,049
Total Europe (Cost $2,133)					3,049
Total Consumer Loans and Asset-backed Securities backed by Consumer Loans (Cost $122,538)					114,472

See Notes to Consolidated Financial Statements

27

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal/Number of Properties			Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
Corporate Debt (12.42%)
North America (12.13%)
Communications
$	9,381	Various	6.75% - 9.07%	4/18 - 12/22	$	9,489
Consumer
22,991		Various	3.85% - 11.00%	5/17 - 5/25	24,187
Energy
16,170		Various	6.38% - 9.63%	3/19 - 2/23	16,951
Industrial
12,470		Various	3.75% - 7.75%	5/19 - 12/22	12,709
Mortgage-related—Residential
10,500		Various	15.00%	10/19	9,975
Technology
3,827		Various	6.13% - 7.50%	3/20 - 8/22	3,937
Utilities
840		Various	7.38%	7/21	939
Total North America (Cost $78,482)					78,187
Europe (0.29%)
Consumer
17,618		Various	—%	12/17 - 12/18	380
Industrial
1,867		Various	6.50%	3/21	1,528
Total Europe (Cost $2,554)					1,908
Total Corporate Debt (Cost $81,036)					80,095
Mortgage Loans (22.55%) (e)
North America
Mortgage-related—Commercial (i)
71,020		Various	2.73% - 12.12%	6/17 - 10/37	61,129
Mortgage-related—Residential (k)
89,658		Various	2.00% - 12.63%	4/22 - 7/57	84,290
Total Mortgage Loans (Cost $148,173)					145,419
Real Estate Owned (0.52%) (e) (j)
North America
Real estate-related
9		Single-Family Houses			1,699
1		Commercial Property			1,650
Total Real Estate Owned (Cost $3,539)					3,349

See Notes to Consolidated Financial Statements

28

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal/Number of Shares			Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
Corporate Equity Investments (4.11%)
North America (4.11%)
Consumer
1,557		Non-Exchange Traded Corporate Equity			$	825
Diversified
191		Non-Exchange Traded Corporate Equity			3,162
Financial
51		Exchange Traded Equity			4,396
Mortgage-related—Commercial
n/a		Non-Controlling Interest in Mortgage-Related Private Partnership			3,090
Mortgage-related—Residential
1,838		Non-Exchange Traded Preferred Equity Investment in Mortgage Originators			14,325
6,750		Non-Exchange Traded Equity Investment in Mortgage Originators			675
Total North America (Cost $25,937)					26,473
Europe (0.00%)
Consumer
125		Non-Exchange Traded Corporate Equity			—
Total Europe (Cost $0)					—
Total Corporate Equity Investments (Cost $25,937)					26,473
U.S. Treasury Securities (0.84%)
North America
Government
$	5,620	U.S. Treasury Note	1.13% - 1.63%	5/21 - 5/26	5,419
Total U.S. Treasury Securities (Cost $5,635)					5,419
Total Long Investments (Cost $1,525,710)					$	1,505,026

See Notes to Consolidated Financial Statements

29

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
Repurchase Agreements (28.66%) (a) (b) (l)
$	46,749	JP Morgan Securities LLC	(1.15)%	1/17	$	46,749
		Collateralized by Par Value $48,133
		U.S. Treasury Note, Coupon 2.00%,
		Maturity Date 11/26
14,900		JP Morgan Securities LLC	(0.89)%	1/17	14,900
		Collateralized by Par Value $14,507
		Sovereign Government Bond, Coupon 0.25%,
		Maturity Date 4/18
12,912		JP Morgan Securities LLC	(1.10)%	1/17	12,912
		Collateralized by Par Value $12,498
		Sovereign Government Bond, Coupon 0.25%,
		Maturity Date 11/20
11,324		JP Morgan Securities LLC	(0.30)%	1/17	11,324
		Collateralized by Par Value $12,160
		U.S. Treasury Note, Coupon 1.50%,
		Maturity Date 8/26
9,494		JP Morgan Securities LLC	(0.89)%	1/17	9,494
		Collateralized by Par Value $9,176
		Sovereign Government Bond, Coupon 0.75%,
		Maturity Date 7/21
9,165		JP Morgan Securities LLC	(0.80)%	1/17	9,165
		Collateralized by Par Value $8,322
		Sovereign Government Bond, Coupon 2.75%,
		Maturity Date 4/19
8,725		JP Morgan Securities LLC	(0.81)%	1/17	8,725
		Collateralized by Par Value $8,257
		Sovereign Government Bond, Coupon 1.15%,
		Maturity Date 7/20
8,447		JP Morgan Securities LLC	(0.95)%	1/17	8,447
		Collateralized by Par Value $8,257
		Sovereign Government Bond, Coupon 0.65%,
		Maturity Date 11/20
6,166		CILO 2016-LD1 Holdings LLC (m)	2.90%	2/17	6,166
		Collateralized by Par Value $9,512
		Exchange-Traded Debt, Coupon 5.50%,
		Maturity Date 7/22
5,827		RBC Capital Markets LLC	(0.35)%	1/17	5,827
		Collateralized by Par Value $6,300
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 9/21
4,691		Bank of America Securities	(3.00)%	1/17	4,691
		Collateralized by Par Value $4,726
		U.S. Treasury Note, Coupon 1.75%,
		Maturity Date 11/21

See Notes to Consolidated Financial Statements

30

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	3,274	RBC Capital Markets LLC	0.30%	1/17	$	3,274
		Collateralized by Par Value $3,274
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 7/22
3,147		RBC Capital Markets LLC	(1.00)%	1/17	3,147
		Collateralized by Par Value $3,100
		Exchange-Traded Corporate Debt, Coupon 8.00%,
		Maturity Date 1/25
3,125		Bank of America Securities	0.10%	1/17	3,125
		Collateralized by Par Value $3,230
		U.S. Treasury Note, Coupon 1.13%,
		Maturity Date 8/21
3,006		Barclays Capital Inc	(0.50)%	1/17	3,006
		Collateralized by Par Value $3,050
		Exchange-Traded Corporate Debt, Coupon 4.00%,
		Maturity Date 11/21
2,774		RBC Capital Markets LLC	(4.50)%	1/17	2,774
		Collateralized by Par Value $3,032
		Exchange-Traded Corporate Debt, Coupon 4.50%,
		Maturity Date 4/22
2,534		Societe Generale	(0.50)%	1/17	2,534
		Collateralized by Par Value $2,532
		Exchange-Traded Corporate Debt, Coupon 4.00%,
		Maturity Date 11/21
2,232		JP Morgan Securities LLC	(2.50)%	1/17	2,232
		Collateralized by Par Value $2,090
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 10/22
1,899		Bank of America Securities	0.10%	1/17	1,899
		Collateralized by Par Value $1,968
		U.S. Treasury Note, Coupon 1.13%,
		Maturity Date 9/21
1,777		Barclays Capital Inc	(2.25)%	1/17	1,777
		Collateralized by Par Value $1,864
		Exchange-Traded Corporate Debt, Coupon 4.88%,
		Maturity Date 4/22
1,573		RBC Capital Markets LLC	(1.50)%	1/17	1,573
		Collateralized by Par Value $1,550
		Exchange-Traded Corporate Debt, Coupon 8.00%,
		Maturity Date 1/25
1,503		JP Morgan Securities LLC	(2.50)%	1/17	1,503
		Collateralized by Par Value $1,556
		Exchange-Traded Corporate Debt, Coupon 4.88%,
		Maturity Date 4/22

See Notes to Consolidated Financial Statements

31

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	1,435	RBC Capital Markets LLC	0.30%	1/17	$	1,435
		Collateralized by Par Value $1,560
		Exchange-Traded Corporate Debt, Coupon 3.88%,
		Maturity Date 3/23
1,369		Societe Generale	0.35%	1/17	1,369
		Collateralized by Par Value $1,240
		Exchange-Traded Corporate Debt, Coupon 9.25%,
		Maturity Date 7/21
1,281		Bank of America Securities	0.25%	1/17	1,281
		Collateralized by Par Value $1,305
		U.S. Treasury Note, Coupon 1.38%,
		Maturity Date 4/21
1,214		RBC Capital Markets LLC	0.25%	1/17	1,214
		Collateralized by Par Value $1,190
		Exchange-Traded Corporate Debt, Coupon 3.88%,
		Maturity Date 1/22
1,147		RBC Capital Markets LLC	(1.75)%	1/17	1,147
		Collateralized by Par Value $1,300
		Exchange-Traded Corporate Debt, Coupon 5.50%,
		Maturity Date 10/24
1,119		RBC Capital Markets LLC	0.30%	1/17	1,119
		Collateralized by Par Value $1,130
		Exchange-Traded Corporate Debt, Coupon 4.13%,
		Maturity Date 2/22
975		JP Morgan Securities LLC	(0.65)%	1/17	975
		Collateralized by Par Value $1,008
		Exchange-Traded Corporate Debt, Coupon 4.00%,
		Maturity Date 11/21
909		Societe Generale	0.35%	1/17	909
		Collateralized by Par Value $850
		Exchange-Traded Corporate Debt, Coupon 3.88%,
		Maturity Date 1/22
817		JP Morgan Securities LLC	(0.50)%	1/17	817
		Collateralized by Par Value $840
		Exchange-Traded Corporate Debt, Coupon 4.00%,
		Maturity Date 11/21
795		RBC Capital Markets LLC	(2.50)%	1/17	795
		Collateralized by Par Value $780
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 10/22
780		JP Morgan Securities LLC	(2.80)%	1/17	780
		Collateralized by Par Value $800
		U.S. Treasury Note, Coupon 1.25%,
		Maturity Date 10/21

See Notes to Consolidated Financial Statements

32

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	760	Barclays Capital Inc	(4.75)%	1/17	$	760
		Collateralized by Par Value $819
		Exchange-Traded Corporate Debt, Coupon 4.50%,
		Maturity Date 4/22
674		RBC Capital Markets LLC	0.30%	1/17	674
		Collateralized by Par Value $650
		Exchange-Traded Corporate Debt, Coupon 5.25%,
		Maturity Date 9/22
673		RBC Capital Markets LLC	0.30%	1/17	673
		Collateralized by Par Value $620
		Exchange-Traded Corporate Debt, Coupon 6.38%,
		Maturity Date 4/26
671		RBC Capital Markets LLC	0.30%	1/17	671
		Collateralized by Par Value $620
		Exchange-Traded Corporate Debt, Coupon 6.88%,
		Maturity Date 5/23
587		JP Morgan Securities LLC	(1.50)%	1/17	587
		Collateralized by Par Value $620
		Exchange-Traded Corporate Debt, Coupon 5.50%,
		Maturity Date 10/24
566		JP Morgan Securities LLC	(0.35)%	1/17	566
		Collateralized by Par Value $570
		Exchange-Traded Corporate Debt, Coupon 4.00%,
		Maturity Date 11/21
562		Barclays Capital Inc	(0.10)%	1/17	562
		Collateralized by Par Value $550
		Exchange-Traded Corporate Debt, Coupon 2.40%,
		Maturity Date 12/22
545		RBC Capital Markets LLC	(0.38)%	1/17	545
		Collateralized by Par Value $560
		Exchange-Traded Corporate Debt, Coupon 4.00%,
		Maturity Date 11/21
543		JP Morgan Securities LLC	(0.35)%	1/17	543
		Collateralized by Par Value $560
		Exchange-Traded Corporate Debt, Coupon 6.25%,
		Maturity Date 9/21
533		Bank of America Securities	0.60%	1/17	533
		Collateralized by Par Value $549
		U.S. Treasury Note, Coupon 1.13%,
		Maturity Date 7/21
520		RBC Capital Markets LLC	0.30%	1/17	520
		Collateralized by Par Value $500
		Exchange-Traded Corporate Debt, Coupon 5.75%,
		Maturity Date 10/22

See Notes to Consolidated Financial Statements

33

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal		Description	Rate	Maturity	Fair Value
(In thousands)					Expressed in U.S. Dollars
(continued)
$	449	RBC Capital Markets LLC	0.30%	1/17	$	449
		Collateralized by Par Value $430
		Exchange-Traded Corporate Debt, Coupon 5.13%,
		Maturity Date 10/21
373		RBC Capital Markets LLC	0.30%	1/17	373
		Collateralized by Par Value $360
		Exchange-Traded Corporate Debt, Coupon 5.13%,
		Maturity Date 11/23
278		RBC Capital Markets LLC	(7.00)%	1/17	278
		Collateralized by Par Value $270
		Exchange-Traded Corporate Debt, Coupon 7.75%,
		Maturity Date 6/21
Total Repurchase Agreements (Cost $185,205)					$	184,819

Investments Sold Short (-90.71%) (a) (b)
TBA - Fixed Rate Agency Securities Sold Short (-62.77%) (n)
North America
Mortgage-related—Residential
$	(87,767	)	Federal Home Loan Mortgage Corporation (30 year)	4.00%	1/17	$	(92,210	)
(50,930		)	Federal National Mortgage Association (30 year)	4.50%	1/17	(54,748		)
(31,620		)	Federal National Mortgage Association (30 year)	5.00%	1/17	(34,426		)
(26,000		)	Federal National Mortgage Association (30 year)	4.00%	2/17	(27,295		)
(24,352		)	Federal National Mortgage Association (30 year)	3.50%	1/17	(24,960		)
(23,151		)	Federal Home Loan Mortgage Corporation (30 year)	4.50%	1/17	(24,840		)
(21,940		)	Government National Mortgage Association (30 year)	3.50%	1/17	(22,819		)
(20,558		)	Federal National Mortgage Association (30 year)	4.00%	1/17	(21,611		)
(20,740		)	Federal National Mortgage Association (15 year)	3.00%	1/17	(21,285		)
(15,770		)	Government National Mortgage Association (30 year)	4.50%	1/17	(17,058		)
(13,510		)	Federal Home Loan Mortgage Corporation (15 year)	3.00%	1/17	(13,869		)
(11,170		)	Federal National Mortgage Association (15 year)	4.00%	1/17	(11,494		)
(8,790		)	Federal Home Loan Mortgage Corporation (15 year)	3.50%	1/17	(9,169		)
(6,860		)	Federal National Mortgage Association (30 year)	5.50%	1/17	(7,622		)
(6,500		)	Government National Mortgage Association (30 year)	3.00%	1/17	(6,568		)
(4,612		)	Federal National Mortgage Association (30 year)	3.00%	1/17	(4,584		)
(3,155		)	Federal Home Loan Mortgage Corporation (30 year)	3.00%	1/17	(3,134		)
(2,530		)	Federal National Mortgage Association (15 year)	3.50%	2/17	(2,633		)
(2,500		)	Government National Mortgage Association (30 year)	3.50%	2/17	(2,597		)
(1,700		)	Government National Mortgage Association (30 year)	4.00%	1/17	(1,806		)
Total TBA - Fixed Rate Agency Securities Sold Short (Proceeds -$404,967)						(404,728		)

See Notes to Consolidated Financial Statements

34

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

Current Principal/Number of Shares			Description	Rate	Maturity	Fair Value
(In thousands)						Expressed in U.S. Dollars
Government Debt Sold Short (-20.54%)
North America (-10.82%)
Government
$	(48,133	)	U.S. Treasury Note	2.00%	11/26	$	(46,287	)
(12,160		)	U.S. Treasury Note	1.50%	8/26	(11,179		)
(4,726		)	U.S. Treasury Note	1.75%	11/21	(4,690		)
(3,230		)	U.S. Treasury Note	1.13%	8/21	(3,121		)
(1,968		)	U.S. Treasury Note	1.13%	9/21	(1,898		)
(1,305		)	U.S. Treasury Note	1.38%	4/21	(1,280		)
(800		)	U.S. Treasury Note	1.25%	10/21	(776		)
(549		)	U.S. Treasury Note	1.13%	7/21	(531		)
Total North America (Proceeds -$69,946)						(69,762		)
Europe (-9.72%)
Government
(20,754		)	European Sovereign Bond	0.25% - 0.65%	11/20	(21,219		)
(14,507		)	Spanish Sovereign Bond	0.25%	4/18	(14,614		)
(9,176		)	Spanish Sovereign Bond	0.75%	7/21	(9,379		)
(8,322		)	Spanish Sovereign Bond	2.75%	4/19	(8,888		)
(8,257		)	Spanish Sovereign Bond	1.15%	7/20	(8,580		)
Total Europe (Proceeds -$66,800)						(62,680		)
Total Government Debt Sold Short (Proceeds -$136,746)						(132,442		)
Common Stock Sold Short (-1.26%)
North America
Financial
(207		)	Exchange Traded Equity			(8,154		)
Total Common Stock Sold Short (Proceeds -$8,052)						(8,154		)
Corporate Debt Sold Short (-6.14%)
North America
Basic Materials
(8,970		)	Various	3.88% - 5.13%	10/21 - 3/23	(8,717		)
Communications
(8,750		)	Various	5.25% - 9.25%	7/21 - 9/22	(8,551		)
Consumer
(8,930		)	Various	3.88% - 6.88%	1/22 - 4/26	(8,695		)
Energy
(10,597		)	Various	2.40% - 8.00%	6/21 - 1/25	(10,041		)
Financial
(1,130		)	Various	4.13%	2/22	(1,121		)
Utilities
(2,430		)	Various	6.25%	7/22	(2,447		)
Total Corporate Debt Sold Short (Proceeds -$39,664)						(39,572		)
Total Investments Sold Short (Proceeds -$589,429)						$	(584,896	)

See Notes to Consolidated Financial Statements

35

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

	Primary Risk Exposure	Notional Value			Range of Expiration Dates	Fair Value
(In thousands)						Expressed in U.S.Dollars
Financial Derivatives–Assets (5.52%) (a) (b)
Swaps (5.49%)
Long Swaps:
Credit Default Swaps on Corporate Bond Indices (o)	Credit	$	40,611		12/18 - 12/21	$	2,744
Credit Default Swaps on Asset-Backed Indices (o)	Credit	1,202			12/37	12
Interest Rate Swaps (p)	Interest Rates	215,826			12/17 - 1/45	2,274
North America
Total Return Swaps (t)
Consumer	Credit	3,130			7/19	87
Utilities	Credit	685			2/20	68
Total Total Return Swaps						155
Credit Default Swaps on Corporate Bonds (o)
Basic Materials	Credit	760			3/21	90
Consumer	Credit	8,043			3/19 - 12/21	973
Energy	Credit	4,120			3/19 - 12/21	7
Financial	Credit	1,120			12/21	140
Utilities	Credit	2,060			6/21	151
Total Credit Default Swaps on Corporate Bonds						1,361
Short Swaps:
Credit Default Swaps on Asset-Backed Indices (q)	Credit	(112,999		)	5/46 - 9/58	16,701
Interest Rate Swaps (r)	Interest Rates	(607,499		)	4/17 - 12/45	5,828
North America
Credit Default Swaps on Asset-Backed Securities (q)
Mortgage-related—Residential	Credit	(7,077		)	5/35 - 12/35	5,326
Credit Default Swaps on Corporate Bonds (q)
Consumer	Credit	(2,880		)	12/21	102
Communications	Credit	(1,930		)	6/21	30
Energy	Credit	(20,507		)	6/17 - 6/21	867
Total Credit Default Swaps on Corporate Bonds						999
Total Swaps (Net cost $40,491)						35,400
Futures (0.00%)
Short Futures:
U.S. Treasury Note Futures (ac)	Interest Rates	(7,000		)	3/17	19
Eurodollar Futures (u)	Interest Rates	(13,000		)	9/17	10
Total Futures						29

See Notes to Consolidated Financial Statements

36

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

	Primary Risk Exposure	Notional Value			Range of Expiration Dates	Fair Value
(In thousands)						Expressed in U.S.Dollars
Options (0.01%)
Purchased Options:
Put Options on Credit Default Swaps on Corporate Bond Indices (x)	Credit	$	10,000		1/17	$	—
Interest Rate Caps (w)	Interest Rates	61,908			3/18 - 10/18	2
North America
Equity Call Options (y)
Consumer	Equity Market	16			4/17	42
Total Options (Cost $133)						44
Forwards (0.00%)
Short Forwards:
Currency Forwards (aa)	Currency	(6,529		)	3/17	16
Total Forwards						16
Warrants (0.02%)
North America
Warrants (v)
Mortgage-related—Residential	Equity Market	1,639				106
Total Warrants (Cost $100)						106
Total Financial Derivatives–Assets (Net cost $40,724)						$	35,595
Financial Derivatives–Liabilities (-2.90%) (a) (b)
Swaps (-2.81%)
Long Swaps:
Credit Default Swaps on Asset-Backed Indices (o)	Credit	$	16,026		1/47 - 5/63	$	(2,899	)
Interest Rate Swaps (p)	Interest Rates	160,248			2/19 - 1/45	(4,396		)
North America
Credit Default Swaps on Corporate Bonds (o)
Basic Materials	Credit	9,480			6/21 - 12/21	(1,107		)
Communications	Credit	9,990			6/21 - 12/21	(430		)
Consumer	Credit	9,736			6/21 - 12/21	(298		)
Energy	Credit	14,317			3/18 - 12/21	(928		)
Total Credit Default Swaps on Corporate Bonds						(2,763		)
Total Return Swaps (t)
Communications	Credit	1,623			7/19	(249		)
Total Total Return Swaps						(249		)
Europe
Credit Default Swaps on Corporate Bonds (o)
Basic Materials	Credit	11			12/19	(6		)

See Notes to Consolidated Financial Statements

37

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

	Primary Risk Exposure	Notional Value			Range of Expiration Dates	Fair Value
(In thousands)						Expressed in U.S.Dollars
Short Swaps:
Interest Rate Swaps (r)	Interest Rates	$	(154,836	)	8/17 - 11/45	$	(742	)
Interest Rate Swaps (z)	Interest Rates	(100,200		)	6/17 - 6/19	(24		)
Credit Default Swaps on Corporate Bond Indices (q)	Credit	(49,306		)	12/18 - 12/21	(2,840		)
North America
Credit Default Swaps on Asset-Backed Securities (q)
Mortgage-related—Residential	Credit	(3,057		)	10/34 - 3/35	(256		)
Credit Default Swaps on Corporate Bonds (q)
Basic Materials	Credit	(2,260		)	6/17 - 3/21	(93		)
Communications	Credit	(3,140		)	6/20	(44		)
Consumer	Credit	(30,901		)	3/19 - 12/21	(3,097		)
Energy	Credit	(5,150		)	12/17 - 12/21	(80		)
Industrial	Credit	(12,460		)	3/20 - 12/21	(119		)
Technology	Credit	(3,020		)	3/20	(345		)
Utilities	Credit	(860		)	6/21	(107		)
Total Credit Default Swaps on Corporate Bonds						(3,885		)
Total Return Swaps (s)
Financial	Equity	(42,093		)	5/17 - 8/17	(55		)
Total Swaps (Net proceeds -$12,012)						(18,115		)
Futures (-0.01%)
Long Futures:
Eurodollar Futures (u)	Interest Rates	11,000			6/17	(8		)
Short Futures:
Eurodollar Futures (u)	Interest Rates	(49,000		)	3/17 - 9/17	(61		)
Total Futures						(69		)
Forwards (-0.07%)
Short Forwards:
Currency Forwards (aa)	Currency	(48,258		)	3/17	(472		)
Total Forwards						(472		)
Mortgage Loan Purchase Commitments (-0.01%)
North America
Mortgage Loan Purchase Commitments (ab)
Mortgage-related—residential	Interest rate	20,601			2/17	(31		)
Total Mortgage Loan Purchase Commitments						(31		)
Total Financial Derivatives–Liabilities (Net proceeds -$12,012)						$	(18,687	)

See Notes to Consolidated Financial Statements

38

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONTINUED)

(UNAUDITED)

(a) See Note 2 and Note 3 in Notes to Consolidated Financial Statements.

(b) Classification percentages are based on Total Equity.

(c) At December 31, 2016, the Company's long investments guaranteed by the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, and the Government National Mortgage Association, represented 73.78%, 42.13%, and 23.36% of equity, respectively.

(d) Private trust 100% backed by interest in Government National Mortgage Association collateralized mortgage obligation certificates.

(e) Loans and real estate owned are beneficially owned by the Company through participation certificates in the various trusts that hold such investments. See Note 7 to the Notes to Consolidated Financial Statements.

(f) Includes investments in participation certificates related to loans titled in the name of a related party of Ellington Management Group L.L.C. Through its participation certificates, the Company has beneficial interests in the loan cash flows, net of servicing-related fees and expenses. At December 31, 2016 loans for which the Company has beneficial interests in the net cash flows, totaled $7.6 million. See Note 7 to the Notes to Consolidated Financial Statements.

(g) Includes investments in participation certificates related to loans held in a trust owned by a related party of Ellington Management Group, L.L.C. Through its participation certificates, the Company participates in the cash flows of the underlying loans held by the trust. At December 31, 2016 loans held in the related party trust for which the Company has participating interests in the cash flows, totaled $43.2 million. See Note 7 to the Notes to Consolidated Financial Statements.

(h) Includes the Company's beneficial interest in an entity, which is co-owned by an affiliate of Ellington Management Group, L.L.C., in the amount of $7.3 million as of December 31, 2016. The entity owns subordinated notes issued by, as well as trust certificates representing ownership of, a securitization trust. See Note 7 to the Notes to Consolidated Financial Statements.

(i) Includes non-performing commercial loans in the amount of $28.6 million whereby principal and/or interest is past due and a maturity date is not applicable.

(j) Number of properties not shown in thousands, represents actual number of properties owned.

(k) As of December 31, 2016, the Company had residential mortgage loans that were in the process of foreclosure with a fair value of $3.2 million.

(l) In general, securities received pursuant to repurchase agreements were delivered to counterparties in short sale transactions.

(m) Repurchase agreement is between the Company and CILO 2016-LD1 Holdings LLC, an entity in which the Company has a beneficial interest and is co-owned by an affiliate of Ellington Management Group, L.L.C. CILO 2016-LD1 Holdings LLC owns subordinated notes issued by, as well as trust certificates representing ownership of, a securitization trust. See Note 7 to the Notes to Consolidated Financial Statements.

(n) At December 31, 2016, the Company's short investments guaranteed by the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, and the Government National Mortgage Association, represented 32.67%, 22.21%, and 7.89% of equity, respectively.

(o) For long credit default swaps, the Company sold protection.

(p) For long interest rate swap contracts, the Company pays a floating rate and receives a fixed rate.

(q) For short credit default swaps, the Company purchased protection.

(r) For short interest rate swap contracts, the Company pays a fixed rate and receives a floating rate.

(s) Notional value represents number of underlying shares times the closing price of the underlying security.

(t) Notional value represents outstanding principal balance on underlying corporate debt.

(u) Every $1,000,000 in notional value represents one contract.

(v) Notional value represents number of shares that warrants are convertible into.

(w) Notional value represents the amount on which interest payments are calculated to the extent the market interest rate exceeds the rate cap on the contract.

(x) Represents the option on the part of a counterparty to enter into a credit default swap on a corporate bond index whereby the Company would receive a fixed rate and pay credit protection payments.

(y) Notional value represents the number of common shares we have the option to purchase multiplied by the strike price.

(z) The Company pays a floating rate and receives a floating rate.

(aa) Notional value represents U.S. Dollars to be received by the Company at the maturity of the forward contract.

(ab) Notional value represents principal balance of mortgage loan purchase commitments. Actual loan purchases are contingent upon successful loan closings in accordance with agreed-upon parameters.

(ac) Notional value represents the total face amount of U.S. Treasury securities underlying all contracts held. As of December 31, 2016, a total of 70 contracts were held.

See Notes to Consolidated Financial Statements

39

ELLINGTON FINANCIAL LLC

CONSOLIDATED CONDENSED SCHEDULE OF INVESTMENTS

AT DECEMBER 31, 2016 (CONCLUDED)

(UNAUDITED)

(ad) The table below shows the Company's long investment ratings from Moody's, Standard and Poor's, or Fitch, as well as the Company's long investments that were unrated but guaranteed by the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, or the Government National Mortgage Association. Ratings tend to be a lagging credit indicator; as a result, the credit quality of the Company's long investment holdings may be lower than the credit quality implied based on the ratings listed below. In situations where an investment has a split rating, the lowest provided rating is used. The ratings descriptions include ratings qualified with a "+," "-," "1," "2," or "3."

Rating Description	Percent of Equity
Unrated but Agency-Guaranteed	139.27	%
Aaa/AAA/AAA	0.84	%
Aa/AA/AA	0.03	%
A/A/A	0.05	%
Baa/BBB/BBB	2.60	%
Ba/BB/BB or below	30.24	%
Unrated	60.39	%

See Notes to Consolidated Financial Statements

40

ELLINGTON FINANCIAL LLC

CONSOLIDATED STATEMENT OF OPERATIONS

(UNAUDITED)

	Three Month Period Ended March 31, 2017			Three Month Period Ended March 31, 2016
(In thousands except per share amounts)	Expressed in U.S. Dollars
INVESTMENT INCOME
Interest income	$	22,886		$	20,427
Other income	939			1,668
Total investment income	23,825			22,095
EXPENSES
Base management fee	2,410			2,611
Interest expense	6,003			3,468
Other investment related expenses	1,521			1,749
Professional fees	682			856
Administration fees	182			340
Compensation expense	463			520
Insurance expense	136			156
Directors' fees and expenses	71			65
Share-based LTIP expense	94			100
Other expenses	488			408
Total expenses	12,050			10,273
NET INVESTMENT INCOME	11,775			11,822
NET REALIZED AND CHANGE IN NET UNREALIZED GAIN (LOSS) ON INVESTMENTS, FINANCIAL DERIVATIVES, AND FOREIGN CURRENCY TRANSACTIONS/TRANSLATION
Net realized gain (loss) on:
Investments	594			(1,974		)
Financial derivatives, excluding currency forwards	(1,581		)	(10,054		)
Financial derivatives—currency forwards	(822		)	(332		)
Foreign currency transactions	978			420
	(831		)	(11,940		)
Change in net unrealized gain (loss) on:
Investments	5,758			(4,402		)
Financial derivatives, excluding currency forwards	(1,157		)	(18,838		)
Financial derivatives—currency forwards	330			(3,047		)
Foreign currency translation	(145		)	3,219
	4,786			(23,068		)
NET REALIZED AND CHANGE IN NET UNREALIZED GAIN (LOSS) ON INVESTMENTS, FINANCIAL DERIVATIVES, AND FOREIGN CURRENCY TRANSACTIONS/TRANSLATION	3,955			(35,008		)
NET INCREASE (DECREASE) IN EQUITY RESULTING FROM OPERATIONS	15,730			(23,186		)
LESS: NET INCREASE IN EQUITY RESULTING FROM OPERATIONS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS	452			14
NET INCREASE (DECREASE) IN SHAREHOLDERS' EQUITY RESULTING FROM OPERATIONS	$	15,278		$	(23,200	)
NET INCREASE (DECREASE) IN SHAREHOLDERS' EQUITY RESULTING FROM OPERATIONS PER SHARE:
Basic and Diluted	$	0.47		$	(0.69	)

See Notes to Consolidated Financial Statements

41

ELLINGTON FINANCIAL LLC

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

(UNAUDITED)

	Three Month Period Ended March 31, 2017									Three Month Period Ended March 31, 2016
	Shareholders' Equity			Non-controlling Interest			Total Equity			Shareholders' Equity			Non-controlling Interest			Total Equity
(In thousands)	Expressed in U.S. Dollars
BEGINNING EQUITY (12/31/2016 and 12/31/2015, respectively)	$	637,661		$	7,116		$	644,777		$	732,049		$	6,903		$	738,952
CHANGE IN EQUITY RESULTING FROM OPERATIONS
Net investment income							11,775									11,822
Net realized gain (loss) on investments, financial derivatives, and foreign currency transactions							(831		)							(11,940		)
Change in net unrealized gain (loss) on investments, financial derivatives, and foreign currency translation							4,786									(23,068		)
Net increase (decrease) in equity resulting from operations	15,278			452			15,730			(23,200		)	14			(23,186		)
CHANGE IN EQUITY RESULTING FROM TRANSACTIONS
Contributions from non-controlling interests				10,922			10,922						684			684
Dividends(1)	(14,726		)	(95		)	(14,821		)	(16,766		)	(106		)	(16,872		)
Distributions to non-controlling interests				(195		)	(195		)				(1,922		)	(1,922		)
Adjustment to non-controlling interest	(3		)	3			—			(4		)	4			—
Shares repurchased	(2,052		)				(2,052		)	(2,834		)				(2,834		)
Share-based LTIP awards	93			1			94			99			1			100
Net increase (decrease) in equity from transactions	(16,688		)	10,636			(6,052		)	(19,505		)	(1,339		)	(20,844		)
Net increase (decrease) in equity	(1,410		)	11,088			9,678			(42,705		)	(1,325		)	(44,030		)
ENDING EQUITY (3/31/2017 and 3/31/2016, respectively)	$	636,251		$	18,204		$	654,455		$	689,344		$	5,578		$	694,922

(1) For the three month periods ended March 31, 2017 and 2016, dividends totaling $0.45 and $0.50 respectively, per common share and convertible unit outstanding, were declared and paid.

See Notes to Consolidated Financial Statements

42

ELLINGTON FINANCIAL LLC

CONSOLIDATED STATEMENT OF CASH FLOWS

(UNAUDITED)

	Three Month Period Ended March 31,
	2017			2016
(In thousands)	Expressed in U.S. Dollars
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS:
NET INCREASE (DECREASE) IN EQUITY RESULTING FROM OPERATIONS	$	15,730		$	(23,186	)
Cash flows provided by (used in) operating activities:
Reconciliation of the net increase (decrease) in equity resulting from operations to net cash provided by (used in) operating activities:
Net realized (gain) loss on investments, financial derivatives, and foreign currency transactions	1,786			12,195
Change in net unrealized (gain) loss on investments and financial derivatives, and foreign currency translation	(5,471		)	24,261
Amortization of premiums and accretion of discounts (net)	3,884			3,720
Purchase of investments	(890,283		)	(739,404		)
Proceeds from disposition of investments	468,671			722,698
Proceeds from principal payments of investments	63,423			56,376
Proceeds from investments sold short	970,690			697,389
Repurchase of investments sold short	(777,500		)	(727,652		)
Payments on financial derivatives (1)	(20,816		)	(93,292		)
Proceeds from financial derivatives (1)	25,507			59,937
Share-based LTIP expense	94			100
Repurchase agreements	(108,983		)	(21,768		)
(Increase) decrease in assets:
Receivable for securities sold and financial derivatives	(105,129		)	99,197
Due from brokers	35,778			(43,368		)
Interest and principal receivable	(3,367		)	2,155
Restricted cash	—			372
Other assets	(1,905		)	2,605
Increase (decrease) in liabilities:
Due to brokers	(7,268		)	10,143
Payable for securities purchased and financial derivatives	225,367			(61,989		)
Accounts payable and accrued expenses	402			145
Other liabilities	1,119			(211		)
Interest and dividends payable	677			743
Base management fee payable	(6		)	(162		)
Net cash provided by (used in) operating activities	(107,600		)	(18,996		)

See Notes to Consolidated Financial Statements

43

ELLINGTON FINANCIAL LLC
CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
(UNAUDITED)
	Three Month Period Ended March 31,
	2017			2016
(In thousands)	Expressed in U.S. Dollars
Cash flows provided by (used in) financing activities:
Contributions from non-controlling interests	$	10,922		$	684
Shares repurchased	(2,052		)	(2,834		)
Dividends paid	(14,821		)	(16,872		)
Distributions to non-controlling interests	(195		)	(1,922		)
Proceeds from issuance of other secured borrowings	43,629			23,238
Principal payments on other secured borrowings	(1,628		)	—
Borrowings under reverse repurchase agreements	3,050,318			1,820,060
Repayments of reverse repurchase agreements	(2,997,628		)	(1,845,185		)
Net cash provided by (used in) financing activities	88,545			(22,831		)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS	(19,055		)	(41,827		)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD	123,274			183,909
CASH AND CASH EQUIVALENTS, END OF PERIOD	$	104,219		$	142,082
Supplemental disclosure of cash flow information:
Interest paid	$	4,658		$	3,047
Share-based LTIP awards (non-cash)	94			100
Aggregate TBA trade activity (buys + sells) (non-cash)	4,464,932			5,120,727
Purchase of investments (non-cash)	(16,328		)	—
Proceeds from principal payments of investments (non-cash)	4,286			—
Proceeds from the disposition of investments (non-cash)	16,328			—
Principal payments on other secured borrowings (non-cash)	(4,286		)	—

(1) Conformed to current period presentation.

See Notes to Consolidated Financial Statements

44

ELLINGTON FINANCIAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2017

(UNAUDITED)

1. Organization and Investment Objective

Ellington Financial LLC was formed as a Delaware limited liability company on July 9, 2007 and commenced operations on August 17, 2007. Ellington Financial Operating Partnership LLC (the "Operating Partnership"), a 99.4% owned consolidated subsidiary of Ellington Financial LLC, was formed as a Delaware limited liability company on December 14, 2012 and commenced operations on January 1, 2013. All of the Company's operations and business activities are conducted through the Operating Partnership. Ellington Financial LLC, the Operating Partnership, and their consolidated subsidiaries are hereafter collectively referred to as the "Company." All intercompany accounts are eliminated in consolidation.

The Company is a specialty finance company that primarily acquires and manages mortgage-related and consumer-related assets, including residential mortgage-backed securities, or "RMBS," residential and commercial mortgage loans, consumer loans and asset-backed securities, or "ABS," backed by consumer loans, commercial mortgage-backed securities, or "CMBS," real property, and mortgage-related derivatives. The Company also invests in corporate debt and equity, including distressed debt, collateralized loan obligations, or "CLOs," non-mortgage-related derivatives, and other financial assets, including private debt and equity investments in mortgage-related entities.

Ellington Financial Management LLC ("EFM" or the "Manager") is an SEC-registered investment adviser and a registered commodity pool operator that serves as the Manager to the Company pursuant to the terms of its sixth amended and restated management agreement (the "Management Agreement"). EFM is an affiliate of Ellington Management Group, L.L.C., ("Ellington") an investment management firm that is registered as both an investment adviser and a commodity pool operator. In accordance with the terms of the Management Agreement, the Manager implements the investment strategy and manages the business and operations on a day-to-day basis for the Company and performs certain services for the Company, subject to oversight by the Company's Board of Directors ("Board of Directors").

2. Significant Accounting Policies

(A) Basis of Presentation: The Company's unaudited interim consolidated financial statements have been prepared in conformity with generally accepted accounting principles in the United States of America, or "U.S. GAAP," for investment companies, ASC 946, Financial Services—Investment Companies ("ASC 946"). The Company has determined that it meets the definition of an investment company under ASC 946. ASC 946 requires, among other things, that investments be reported at fair value in the financial statements. Additionally under ASC 946 the Company generally will not consolidate its interest in any company other than in its subsidiaries that qualify as investment companies under ASC 946. The consolidated financial statements include the accounts of the Company, the Operating Partnership, and its subsidiaries. All intercompany balances and transactions have been eliminated. The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. In management's opinion, all material adjustments considered necessary for a fair statement of the Company's interim consolidated financial statements have been included and are only of a normal recurring nature. Interim results are not necessarily indicative of the results that may be expected for the entire fiscal year. The information included in this Quarterly Report on Form 10-Q should be read in conjunction with the Company's Annual Report on Form 10-K for the year ended December 31, 2016.

(B) Valuation: The Company applies ASC 820-10, Fair Value Measurement ("ASC 820-10"), to its holdings of financial instruments. ASC 820-10 establishes a three-level valuation hierarchy for disclosure of fair value measurements. The valuation hierarchy is based upon the observability of inputs to the valuation of an asset or liability as of the measurement date. The three levels are defined as follows:

• Level 1—inputs to the valuation methodology are observable and reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. Currently, the types of financial instruments the Company generally includes in this category are listed equities, exchange-traded derivatives, and cash equivalents;

• Level 2—inputs to the valuation methodology other than quoted prices included in Level 1 are observable for the asset or liability, either directly or indirectly. Currently, the types of financial instruments that the Company generally includes in this category are Agency RMBS, non-Agency mortgage-backed securities determined to have sufficiently observable market data, U.S. Treasury securities and sovereign debt, certain corporate debt, commonly traded derivatives, such as interest rate swaps and foreign currency forwards, and certain other over-the-counter derivatives; and

45

• Level 3—inputs to the valuation methodology are unobservable and significant to the fair value measurement. The types of financial instruments that the Company generally includes in this category are RMBS, CMBS, ABS, credit default swaps, or "CDS," on individual ABS, distressed corporate debt, and total return swaps on distressed corporate debt, in each case where there is less price transparency. Also included in this category are residential and commercial mortgage loans, consumer loans, non-listed equities, and private corporate debt and equity investments.

For certain financial instruments, the various inputs that management uses to measure fair value for such financial instrument may fall into different levels of the fair value hierarchy. In such cases, the determination of which category within the fair value hierarchy is appropriate for such financial instrument is based on the lowest level of input that is significant to the fair value measurement. ASC 820 prioritizes the various inputs that management uses to measure fair value with the highest priority to inputs that are observable and reflect quoted prices (unadjusted) for identical assets or liabilities in active markets (Level 1) and the lowest priority to inputs that are unobservable and significant to the fair value measurement (Level 3). The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the financial instrument. The Company may use valuation techniques consistent with the market and income approaches to measure the fair value of its assets and liabilities. The market approach uses third-party valuations and information obtained from market transactions involving identical or similar assets or liabilities. The income approach uses projections of the future economic benefit of an instrument to determine its fair value, such as in the discounted cash flow methodology. The inputs or methodology used for valuing financial instruments are not necessarily an indication of the risk associated with investing in these financial instruments. Transfers between levels of the fair value hierarchy are assumed to occur at the end of the reporting period.

Summary Valuation Techniques

For financial instruments that are traded in an "active market," the best measure of fair value is the quoted market price. However, many of the Company's financial instruments are not traded in an active market. Therefore, management generally uses third-party valuations when available. If third-party valuations are not available, management uses other valuation techniques, such as the discounted cash flow methodology. The following are summary descriptions, for various categories of financial instruments, of the valuation methodologies management uses in determining fair value of the Company's financial instruments in such categories. Management utilizes such methodologies to assign a good faith fair value (the estimated price that, in an orderly transaction at the valuation date, would be received to sell an asset, or paid to transfer a liability, as the case may be) to each such financial instrument.

For mortgage-backed securities, or "MBS," including To Be Announced MBS, or "TBAs," CLOs, and distressed and non-distressed corporate debt and equity, management seeks to obtain at least one third-party valuation, and often obtains multiple valuations when available. Management has been able to obtain third-party valuations on the vast majority of these instruments and expects to continue to solicit third-party valuations in the future. Management generally values each financial instrument at the average of third-party valuations received and not rejected as described below. Third-party valuations are not binding, and while management generally does not adjust the valuations it receives, management may challenge or reject a valuation when, based on its validation criteria, management determines that such valuation is unreasonable or erroneous. Furthermore, based on its validation criteria, management may determine that the average of the third-party valuations received for a given instrument does not result in what management believes to be the fair value of such instrument, and in such circumstances management may override this average with its own good faith valuation. The validation criteria may take into account output from management's own models, recent trading activity in the same or similar instruments, and valuations received from third parties. The use of proprietary models requires the use of a significant amount of judgment and the application of various assumptions including, but not limited to, assumptions concerning future prepayment rates and default rates. Valuations for fixed rate MBS pass-throughs issued by a U.S. government agency or government-sponsored enterprise are typically based on observable pay-up data (pay-ups are price premiums for specified categories of fixed rate pools relative to their TBA counterparts) or models that use observable market data, such as interest rates and historical prepayment speeds, and are validated against third-party valuations. Given their relatively high level of price transparency, Agency RMBS pass-throughs are typically designated as Level 2 assets, although Agency interest only and inverse interest only RMBS are currently designated as Level 3 assets since they generally have less price transparency. Non-Agency MBS and CLOs are generally classified as either Level 2 or Level 3 based on analysis of available market data such as recent trades and executable bids. The Company's investments in distressed corporate debt can be in the form of loans as well as total return swaps on loans. These investments as well as related non-listed equity investments are generally designated as Level 3 assets. Valuations for total return swaps are typically based on prices of the underlying loans received from widely used third-party pricing services. Investments in non-distressed corporate bonds are generally also valued based on prices received from third-party pricing services, and many of these bonds, because they are very liquid with readily observable data, are classified as Level 2 holdings. Furthermore, the methodology used by the third-party valuation providers is reviewed at least annually by management, so as to ascertain whether such providers are utilizing observable market data to determine the valuations that they provide.

46

For residential and commercial mortgage loans, consumer loans, and real estate owned properties, or "REO," management determines fair value by taking into account both external pricing data, when available, and internal pricing models. Non-performing mortgage loans and REO are typically valued based on management's estimates of the value of the underlying real estate, using various information including general economic data, broker price opinions, or "BPOs," recent sales, property appraisals, and bids. Performing mortgage loans and consumer loans are typically valued using discounted cash flows based on market assumptions and mortgage loans that are not deemed "qualified mortgage," or "QM," loans under the rules of the Consumer Financial Protection Bureau, or "non-QM loans," are valued using matrix pricing. Cash flow assumptions typically include projected default and prepayment rates and loss severities, and may include adjustments based on appraisals and BPOs. Mortgage and consumer loans and REO properties are classified as Level 3 assets.

For financial derivatives with greater price transparency, such as CDS on asset-backed indices, CDS on corporate indices, certain options on the foregoing, and total return swaps on publicly traded equities, market-standard pricing sources are used to obtain valuations; these financial derivatives are generally designated as Level 2 instruments. Interest rate swaps, swaptions, and foreign currency forwards are typically valued based on internal models that use observable market data, including applicable interest rates and foreign currency rates in effect as of the measurement date; the model-generated valuations are then typically compared to counterparty valuations for reasonableness. These financial derivatives are also generally designated as Level 2 instruments. Financial derivatives with less price transparency, such as CDS on individual ABS, are generally valued based on internal models, and are typically designated as Level 3 instruments. In the case of CDS on individual ABS, the valuation process typically starts with an estimation of the value of the underlying ABS. In valuing its derivatives, the Company also considers the creditworthiness of both the Company and its counterparties, along with collateral provisions contained in each derivative agreement.

Investments in private operating entities, such as mortgage originators, are valued based on available metrics, such as relevant market multiples and comparable company valuations, company specific-financial data including actual and projected results and independent third party valuation estimates. These investments are designated as Level 3 assets.

The Company's repurchase agreements are carried at fair value based on their contractual amounts as the debt is short-term in nature. The Company's reverse repurchase agreements are carried at cost, which approximates fair value. Repurchase and reverse repurchase agreements are classified as Level 2 assets and liabilities based on the adequacy of the collateral and their short term nature.

The Company's valuation process, including the application of validation criteria, is overseen by the Manager's Valuation Committee ("Valuation Committee"). The Valuation Committee includes senior level executives from various departments within the Manager, and each quarter, the Valuation Committee reviews and approves the valuations of the Company's investments. The valuation process also includes a monthly review by the Company's third-party administrator. The goal of this review is to replicate various aspects of the Company's valuation process based on the Company's documented procedures.

Because of the inherent uncertainty of valuation, the estimated fair value of the Company's financial instruments may differ significantly from the values that would have been used had a ready market for the financial instruments existed, and the differences could be material to the Company's consolidated financial statements.

(C) Purchase and Sales of Investments and Investment Income: Purchases and sales of investments are generally recorded on trade date, and realized and unrealized gains and losses are calculated based on identified cost. The Company amortizes premiums and accretes discounts on its debt investments. Coupon interest income on fixed income investments is generally accrued based on the outstanding principal balance or notional value and the current coupon interest rate.

For Agency RMBS and debt securities that are deemed to be of high credit quality at the time of purchase, premiums and discounts are amortized into interest income over the life of such securities using the effective interest method. For securities whose cash flows vary depending on prepayments, an effective yield retroactive to the time of purchase is periodically recomputed based on actual prepayments and changes in projected prepayment activity, and a catch-up adjustment is made to amortization to reflect the cumulative impact of the change in effective yield.

For debt securities (including non-Agency MBS) that are deemed not to be of high credit quality at the time of purchase, interest income is recognized based on the effective interest method. For purposes of determining the effective interest rate, management estimates the future expected cash flows of its investment holdings based on assumptions including, but not limited to, assumptions for future prepayment rates, default rates, and loss severities (each of which may in turn incorporate various macro-economic assumptions, such as future housing prices). These assumptions are re-evaluated not less than quarterly. Principal write-offs are generally treated as realized losses. Changes in projected cash flows, as applied to the current amortized cost of the security, may result in a prospective change in the yield/interest income recognized on such securities.

47

For each loan purchased with the expectation that both interest and principal will be paid in full, the Company generally amortizes or accretes any premium or discount over the life of the loan utilizing the effective interest method. However, on at least a quarterly basis based on current information and events, the Company re-assesses the collectability of interest and principal, and designates a loan as impaired either when any payments have become 90 or more days past due, or when, in the opinion of management, it is probable that the Company will be unable to collect either interest or principal in full. Once a loan is designated as impaired, as long as principal is still expected to be collectable in full, interest payments are recorded as interest income only when received (i.e., under the cash basis method); accruals of interest income are only resumed when the loan becomes contractually current and performance is demonstrated to be resumed. However, if principal is not expected to be collectable in full, the cost recovery method is used (i.e., no interest income is recognized, and all payments received—whether contractually interest or principal—are applied to cost).

For each loan purchased with evidence of credit deterioration since origination and the expectation that either principal or interest will not be paid in full, interest income is generally recognized using the effective interest method for as long as the cash flows can be reasonably estimated. Here, instead of amortizing the purchase discount (i.e., the excess of the unpaid principal balance over the purchase price) over the life of the loan, the Company effectively amortizes the accretable yield (i.e., the excess of the Company's estimate of the total cash flows to be collected over the life of the loan over the purchase price). Not less than quarterly, the Company updates its estimate of the cash flows expected to be collected over the life of the loan, and revised yields are prospectively applied. To the extent that cash flows cannot be reasonably estimated, these loans are generally accounted for under the cost recovery method.

For certain groups of consumer loans that the Company considers as having sufficiently homogeneous characteristics, the Company aggregates such loans into pools, and accounts for each such pool as a single asset. The pool is then treated analogously to a debt security deemed not to be of high credit quality, in that (i) the aggregate premium or discount for the pool is amortized or accreted into interest income based on the pool's effective interest rate; (ii) the effective interest rate is determined based on the net expected cash flows of the pool, taking into account estimates of prepayments, defaults, and loss severities; and (iii) estimates are updated not less than quarterly and revised yields are prospectively applied.

In estimating future cash flows on the Company's debt investments, there are a number of assumptions that will be subject to significant uncertainties and contingencies, including, in the case of MBS, assumptions relating to prepayment rates, default rates, loan loss severities, and loan repurchases. These estimates require the use of a significant amount of judgment.

The Company receives dividend income on certain of its equity investments and rental income on certain of its REO properties. These items of income are included on the Consolidated Statement of Operations under the heading, "Other income."

(D) Cash and Cash Equivalents: Cash and cash equivalents include cash and short term investments with original maturities of three months or less at the date of acquisition. Cash and cash equivalents typically include amounts held in an interest bearing overnight account and amounts held in money market funds, and these balances generally exceed insured limits. The Company holds its cash at institutions that it believes to be highly creditworthy. Restricted cash represents cash that the Company can use only for specific purposes. The Company's investments in money market funds are included in the Consolidated Condensed Schedule of Investments. See Note 13 for further discussion of restricted cash balances.

(E) Financial Derivatives: The Company enters into various types of financial derivatives. The Company's financial derivatives are predominantly subject to bilateral collateral arrangements or clearing in accordance with the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010. The Company may be required to deliver or receive cash or securities as collateral upon entering into derivative transactions. In addition, changes in the relative value of derivative transactions may require the Company or the counterparty to post or receive additional collateral. In the case of cleared derivatives, the clearinghouse becomes the Company's counterparty and a futures commission merchant acts as an intermediary between the Company and the clearinghouse with respect to all facets of the related transaction, including the posting and receipt of required collateral. Cash collateral received by the Company is reflected on the Consolidated Statement of Assets, Liabilities, and Equity as "Due to Brokers." Conversely, cash collateral posted by the Company is reflected as "Due from Brokers" on the Consolidated Statement of Assets, Liabilities, and Equity. The major types of derivatives utilized by the Company are swaps, futures, options, and forwards.

Swaps: The Company may enter into various types of swaps, including interest rate swaps, credit default swaps, and total return swaps. The primary risk associated with the Company's interest rate swap activity is interest rate risk. The primary risk associated with the Company's credit default swaps is credit risk and the primary risks associated with the Company's total return swap activity are equity market risk and credit risk.

The Company is subject to interest rate risk exposure in the normal course of pursuing its investment objectives. Primarily to help mitigate interest rate risk, the Company enters into interest rate swaps. Interest rate swaps are contractual

48

agreements whereby one party pays a floating interest rate on a notional principal amount and receives a fixed rate payment on the same notional principal, or vice versa, for a fixed period of time. Interest rate swaps change in value with movements in interest rates.

The Company enters into credit default swaps. A credit default swap is a contract under which one party agrees to compensate another party for the financial loss associated with the occurrence of a "credit event" in relation to a "reference amount" or notional value of a credit obligation (usually a bond, loan, or a basket of bonds or loans). The definition of a credit event may vary from contract to contract. A credit event may occur (i) when the underlying reference asset(s) fails to make scheduled principal or interest payments to its holders, (ii) with respect to credit default swaps referencing mortgage/asset-backed securities and indices, when the underlying reference obligation is downgraded below a certain rating level, or (iii) with respect to credit default swaps referencing corporate entities and indices, upon the bankruptcy of the underlying reference obligor. The Company typically writes (sells) protection to take a "long" position or purchases (buys) protection to take a "short" position with respect to underlying reference assets or to hedge exposure to other investment holdings.

The Company enters into total return swaps in order to take a "long" or "short" position with respect to an underlying reference asset. The Company is subject to market price volatility of the underlying reference asset. A total return swap involves commitments to pay interest in exchange for a market-linked return based on a notional value. To the extent that the total return of the corporate debt, security, group of securities or index underlying the transaction exceeds or falls short of the offsetting interest obligation, the Company will receive a payment from or make a payment to the counterparty.

Swaps change in value with movements in interest rates, credit quality, or total return of the reference securities. During the term of swap contracts, changes in value are recognized as unrealized gains or losses. When a contract is terminated, the Company realizes a gain or loss equal to the difference between the proceeds from (or cost of) the closing transaction and the Company's basis in the contract, if any. Periodic payments or receipts required by swap agreements are recorded as unrealized gains or losses when accrued and realized gains or losses when received or paid. Upfront payments paid and/or received by the Company to open swap contracts are recorded as an asset and/or liability on the Consolidated Statement of Assets, Liabilities, and Equity and are recorded as a realized gain or loss on the termination date.

Futures Contracts: A futures contract is an exchange-traded agreement to buy or sell an asset for a set price on a future date. The Company enters into Eurodollar and/or U.S. Treasury security futures contracts to hedge its interest rate risk. The Company may also enter into various other futures contracts, including equity index futures. Initial margin deposits are made upon entering into futures contracts and can generally be either in the form of cash or securities. During the period the futures contract is open, changes in the value of the contract are recognized as unrealized gains or losses by marking-to-market to reflect the current market value of the contract. Variation margin payments are made or received periodically, depending upon whether unrealized losses or gains are incurred. When the contract is closed, the Company records a realized gain or loss equal to the difference between the proceeds of the closing transaction and the Company's basis in the contract.

Options: The Company may purchase or write put or call options contracts or enter into swaptions. The Company enters into options contracts typically to help mitigate overall market, credit, or interest rate risk depending on the type of options contract. However, the Company also enters into options contracts from time to time for speculative purposes. When the Company purchases an options contract, the option asset is initially recorded at an amount equal to the premium paid, if any, and is subsequently marked-to-market. Premiums paid for purchasing options contracts that expire unexercised are recognized on the expiration date as realized losses. If an options contract is exercised, the premium paid is subtracted from the proceeds of the sale or added to the cost of the purchase to determine whether the Company has realized a gain or loss on the related transaction. When the Company writes an options contract, the option liability is initially recorded at an amount equal to the premium received, if any, and is subsequently marked-to-market. Premiums received for writing options contracts that expire unexercised are recognized on the expiration date as realized gains. If an options contract is exercised, the premium received is subtracted from the cost of the purchase or added to the proceeds of the sale to determine whether the Company has realized a gain or loss on the related investment transaction. When the Company enters into a closing transaction, the Company will realize a gain or loss depending upon whether the amount from the closing transaction is greater or less than the premiums paid or received. The Company may also enter into options contracts that contain forward-settling premiums. In this case, no money is exchanged upfront. Instead the agreed-upon premium is paid by the buyer upon expiration of the option, regardless of whether or not the option is exercised.

Forward Currency Contracts: A forward currency contract is an agreement between two parties to purchase or sell a specific quantity of currency with the delivery and settlement at a specific future date and exchange rate. During the period the forward currency contract is open, changes in the value of the contract are recognized as unrealized gains or losses. When the contract is settled, the Company records a realized gain or loss equal to the difference between the proceeds of the closing transaction and the Company's basis in the contract.

49

Commitments to Purchase Residential Mortgage Loans: The Company has entered into forward purchase commitments under flow agreements, whereby the Company commits to purchasing the loans based on pre-defined underwriting guidelines and at stated interest rates. Actual loan purchases are contingent upon successful loan closings. These commitments to purchase mortgage loans are classified as derivatives on the Company's Consolidated Statement of Assets, Liabilities, and Equity and are, therefore, recorded as assets or liabilities measured at fair value. Until the purchase commitment expires or the underlying loan closes, changes in the estimated fair value of such commitments are recognized as unrealized gains or losses in the Consolidated Statement of Operations.

Financial derivatives disclosed on the Consolidated Condensed Schedule of Investments include: credit default swaps on asset-backed securities, credit default swaps on asset-backed indices, credit default swaps on corporate bond indices, credit default swaps on corporate bonds, interest rate swaps, total return swaps, futures contracts, foreign currency forwards, options contracts, warrants, and mortgage loan purchase commitments.

Financial derivative assets are included in Financial derivatives—assets, at fair value on the Consolidated Statement of Assets, Liabilities, and Equity. Financial derivative liabilities are included in Financial derivatives—liabilities, at fair value on the Consolidated Statement of Assets, Liabilities, and Equity. In addition, financial derivative contracts are summarized by type on the Consolidated Condensed Schedule of Investments.

(F) Investments Sold Short: When the Company sells securities short, it typically satisfies its security delivery settlement obligation by obtaining the security sold short from the same or a different counterparty. The Company generally is required to deliver cash or securities as collateral to the counterparty for the Company's obligation to return the borrowed security. The amount by which the market value of the obligation falls short of or exceeds the proceeds from the short sale is treated as an unrealized gain or loss, respectively. A realized gain or loss will be recognized upon the termination of a short sale if the market price is less or greater than the proceeds originally received.

(G) Reverse Repurchase Agreements: The Company enters into reverse repurchase agreements with third-party broker-dealers whereby it sells securities under agreements to be repurchased at an agreed-upon price and date. The Company accounts for reverse repurchase agreements as collateralized borrowings, with the initial sale price representing the amount borrowed, and with the future repurchase price consisting of the amount borrowed plus interest, at the implied interest rate of the reverse repurchase agreement, on the amount borrowed over the term of the reverse repurchase agreement. The interest rate on a reverse repurchase agreement is based on competitive rates (or competitive market spreads, in the case of agreements with floating interest rates) at the time such agreement is entered into. When the Company enters into a reverse repurchase agreement, the lender establishes and maintains an account containing cash and/or securities having a value not less than the repurchase price, including accrued interest, of the reverse repurchase agreement. Reverse repurchase agreements are carried at their contractual amounts, which approximate fair value as the debt is short-term in nature.

(H) Repurchase Agreements: The Company enters into repurchase agreement transactions whereby it purchases securities under agreements to resell at an agreed-upon price and date. In general, securities received pursuant to repurchase agreements are delivered to counterparties of short sale transactions. The interest rate on a repurchase agreement is based on competitive rates (or competitive market spreads, in the case of agreements with floating interest rates) at the time such agreement is entered into. Assets held pursuant to repurchase agreements are reflected as assets on the Consolidated Statement of Assets, Liabilities, and Equity. Repurchase agreements are carried at fair value based on their contractual amounts as the debt is short-term in nature.

Repurchase and reverse repurchase agreements that are conducted with the same counterparty may be reported on a net basis if they meet the requirements of ASC 210-20, Balance Sheet Offsetting. There are no repurchase and reverse repurchase agreements reported on a net basis in the Company's consolidated financial statements.

(I) Transfers of Financial Assets: The Company enters into transactions whereby it transfers financial assets to third parties. Upon such a transfer of financial assets, the Company will sometimes retain or acquire interests in the related assets. The Company evaluates transferred assets pursuant to ASC 860-10, Transfers of Financial Assets, or "ASC 860-10," which requires that a determination be made as to whether a transferor has surrendered control over transferred financial assets. That determination must consider the transferor's continuing involvement in the transferred financial asset, including all arrangements or agreements made contemporaneously with, or in contemplation of, the transfer, even if they were not entered into at the time of the transfer. When a transfer of financial assets does not qualify as a sale, ASC 860-10 requires the transfer to be accounted for as a secured borrowing with a pledge of collateral. ASC 860-10 is a standard that requires the Company to exercise significant judgment in determining whether a transaction should be recorded as a "sale" or a "financing."

(J) When-Issued/Delayed Delivery Securities: The Company may purchase or sell securities on a when-issued or delayed delivery basis. Securities purchased or sold on a when-issued basis are traded for delivery beyond the normal settlement date at a stated price or yield, and no income accrues to the purchaser prior to settlement. Purchasing or selling securities on a when-

50

issued or delayed delivery basis involves the risk that the market price or yield at the time of settlement may be lower or higher than the agreed-upon price or yield, in which case a realized loss may be incurred.

The Company transacts in the forward settling TBA market. The Company typically does not take delivery of TBAs, but rather settles the associated receivable and payable with its trading counterparties on a net basis. Transactions with the same counterparty for the same TBA that result in a reduction of the position are treated as extinguished. The market value of the securities that the Company is required to purchase pursuant to a TBA transaction may decline below the agreed-upon purchase price. Conversely, the market value of the securities that the Company is required to sell pursuant to a TBA transaction may increase above the agreed upon sale price. As part of its TBA activities, the Company may "roll" its TBA positions, whereby the Company may sell (buy) securities for delivery (receipt) in an earlier month and simultaneously contract to repurchase (sell) similar, but not identical, securities at an agreed-upon price on a fixed date in a later month (with the later-month price typically lower than the earlier-month price). The Company accounts for its TBA transactions (including those related to TBA rolls) as purchases and sales.

(K) REO: When the Company obtains possession of real property in connection with a foreclosure or similar action, the Company de-recognizes the associated mortgage loan according to ASU 2014-04, Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure ("ASU 2014-04"). Under the provisions of ASU 2014-04, the Company is deemed to have received physical possession of real estate property collateralizing a mortgage loan when it obtains legal title to the property upon completion of a foreclosure or when the borrower conveys all interest in the property to it through a deed in lieu of foreclosure or similar legal agreement. The Company holds all REO at fair value.

(L) Investments in Operating Entities: The Company has made and may in the future make non-controlling investments in operating entities such as mortgage originators. Investments in such operating entities may be in the form of preferred and/or common equity, debt, or some other form of investment. The Company carries its investments in such entities at fair value. In cases where the operating entity provides services to the Company, the Company is required to use the equity method of accounting.

(M) Offering Costs/Underwriters' Discount: Offering costs and underwriters' discount are charged against shareholders' equity. Offering costs typically include legal, accounting, printing, and other fees associated with the cost of raising capital.

(N) Expenses: Expenses are recognized as incurred on the Consolidated Statement of Operations.

(O) Other Investment Related Expenses: Other investment related expenses consist of expenses directly related to specific financial instruments. Such expenses generally include dividend expense on common stock sold short, servicing fees and corporate and escrow advances on mortgage and consumer loans, and various other expenses and fees related directly to the Company's financial instruments. Other investment related expenses are generally recognized as incurred on the Consolidated Statement of Operations; dividend expense on common stock sold short is recognized on the ex-dividend date.

(P) LTIP Units: Long term incentive plan units ("LTIP Units") have been issued to the Company's dedicated or partially dedicated personnel and independent directors as well as the Manager. Costs associated with LTIP Units issued to dedicated or partially dedicated personnel, or to independent directors, are measured as of the grant date based on the closing stock price on the New York Stock Exchange and are amortized over the vesting period in accordance with ASC 718-10, Compensation—Stock Compensation. The vesting periods for LTIP Units issued under the Ellington Incentive Plan for Individuals (the "Individual LTIP") are typically one year for independent directors, and are typically one year to two years for dedicated or partially dedicated personnel.

(Q)Non-controlling interests: Non-controlling interests include the interest in the Operating Partnership owned by an affiliate of the Manager and certain related parties and consist of units convertible into the Company's common shares. Non-controlling interests also include the interests of joint venture partners in certain of our consolidated subsidiaries. The joint venture partners' interests do not consist of units convertible into the Company's common shares. The Company adjusts the non-controlling interests owned by an affiliate of the Manager and certain related parties to align their carrying value with the share of total outstanding operating partnership units ("OP Units") issued by the Operating Partnership to the non-controlling interest. Any such adjustments are reflected in "Adjustment to non-controlling interest" on the Consolidated Statement of Changes in Equity. See Note 9 for further discussion of non-controlling interests.

(R) Dividends: Dividends payable by the Company are recorded on the ex-dividend date. Dividends are typically declared and paid on a quarterly basis in arrears.

(S) Shares Repurchased: Common shares that are repurchased by the Company subsequent to issuance are immediately retired upon settlement and decrease the total number of shares outstanding and issued.

51

(T) Earnings Per Share ("EPS"): Basic EPS is computed using the two class method by dividing net increase (decrease) in shareholders' equity resulting from operations after adjusting for the impact of LTIP Units which are participating securities, by the weighted average number of common shares outstanding calculated including LTIP Units. Because the Company's LTIP Units are participating securities, they are included in the calculation of basic and diluted EPS. OP Units relating to a non-controlling interest are also participating securities and, accordingly, are included in the calculation of both basic and diluted EPS.

(U) Foreign Currency: Assets and liabilities denominated in foreign currencies are translated into U.S. dollars at current exchange rates at the following dates: (i) assets, liabilities, and unrealized gains/losses—at the valuation date; and (ii) income, expenses, and realized gains/losses—at the accrual/transaction date. The Company isolates the portion of realized and change in unrealized gain (loss) resulting from changes in foreign currency exchange rates on investments and financial derivatives from the fluctuations arising from changes in fair value of investments and financial derivatives held. Changes in realized and change in unrealized gain (loss) due to foreign currency are included in Foreign currency transactions and Foreign currency translation, respectively, on the Consolidated Statement of Operations.

(V) Income Taxes: The Company has been and continues to expect to be treated as a partnership for U.S. federal income tax purposes. Certain of the Company's subsidiaries are not consolidated for U.S. federal income tax purposes, but are also treated as partnerships. In general, partnerships are not subject to entity-level tax on their income, but the income of a partnership is taxable to its owners on a flow-through basis. In addition, certain subsidiaries of the Company have elected to be treated as corporations for U.S. federal income tax purposes, and one has elected to be taxed as a real estate investment trust, or "REIT," beginning with the tax year ending December 31, 2015.

The Company follows the authoritative guidance on accounting for and disclosure of uncertainty on tax positions, which requires management to determine whether a tax position of the Company is more likely than not to be sustained upon examination by the applicable taxing authority, including resolution of any related appeals or litigation processes, based on the technical merits of the position. For uncertain tax positions, the tax benefit to be recognized is measured as the largest amount of benefit that is greater than 50% likely of being realized upon ultimate settlement. The Company did not have any additions to unrecognized tax benefits resulting from tax positions related either to the current period or to 2016, 2015, 2014, or 2013 (its open tax years), and no reductions resulting from tax positions of prior years or due to settlements, and thus had no unrecognized tax benefits or reductions since inception. The Company does not expect any change in unrecognized tax benefits within the next fiscal year. There were no amounts accrued for tax penalties or interest as of or during the periods presented in these consolidated financial statements.

The Company may take positions with respect to certain tax issues which depend on legal interpretation of facts or applicable tax regulations. Should the relevant tax regulators successfully challenge any of such positions, the Company might be found to have a tax liability that has not been recorded in the accompanying consolidated financial statements. Also, management's conclusions regarding ASC 740-10 may be subject to review and adjustment at a later date based on factors including, but not limited to, further implementation guidance from the Financial Accounting Standards Board, or "FASB," and ongoing analyses of tax laws, regulations and interpretations thereof.

(W) Recent Accounting Pronouncements: In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows—Restricted Cash ("ASU 2016-18"). This amends ASC 230, Statement of Cash Flows, to require that the statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash and restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. ASU 2016-18 is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years, with early adoption permitted. The adoption of ASU 2016-18 is not expected to have a material impact on the Company's consolidated financial statements.

52

3. Valuation

The table below reflects the value of the Company's Level 1, Level 2, and Level 3 financial instruments at March 31, 2017:

Description	Level 1			Level 2			Level 3			Total
Assets:	(In thousands)
Cash equivalents	$	40,000		$	—		$	—		$	40,000
Investments, at fair value-
Agency residential mortgage-backed securities	$	—		$	1,065,009		$	29,425		$	1,094,434
U.S. Treasury securities	—			36,488			—			36,488
Private label residential mortgage-backed securities	—			41,135			80,332			121,467
Private label commercial mortgage-backed securities	—			—			41,300			41,300
Commercial mortgage loans	—			—			62,508			62,508
Residential mortgage loans	—			—			112,650			112,650
Collateralized loan obligations	—			—			70,561			70,561
Consumer loans and asset-backed securities backed by consumer loans	—			—			114,278			114,278
Corporate debt	—			95,210			59,609			154,819
Real estate owned	—			—			25,390			25,390
Corporate equity investments	2,837			—			27,481			30,318
Total investments, at fair value	2,837			1,237,842			623,534			1,864,213
Financial derivatives–assets, at fair value-
Credit default swaps on asset-backed securities	—			—			5,828			5,828
Credit default swaps on corporate bond indices	—			832			—			832
Credit default swaps on corporate bonds	—			4,577			—			4,577
Credit default swaps on asset-backed indices	—			10,653			—			10,653
Interest rate swaps	—			7,937			—			7,937
Options	66			1			—			67
Forwards	—			13			—			13
Total financial derivatives–assets, at fair value	66			24,013			5,828			29,907
Repurchase agreements	—			293,802			—			293,802
Total investments and financial derivatives–assets, at fair value and repurchase agreements	$	2,903		$	1,555,657		$	629,362		$	2,187,922
Liabilities:
Investments sold short, at fair value-
Agency residential mortgage-backed securities	$	—		$	(523,620	)	$	—		$	(523,620	)
Government debt	—			(165,080		)	—			(165,080		)
Corporate debt	—			(89,466		)	—			(89,466		)
Common stock	(2,154		)	—			—			(2,154		)
Total investments sold short, at fair value	(2,154		)	(778,166		)	—			(780,320		)
Financial derivatives–liabilities, at fair value-
Credit default swaps on corporate bond indices	—			(2,911		)	—			(2,911		)
Credit default swaps on corporate bonds	—			(10,638		)	—			(10,638		)
Credit default swaps on asset-backed indices	—			(2,255		)	—			(2,255		)
Credit default swaps on asset-backed securities	—			—			(218		)	(218		)

53

Description	Level 1			Level 2			Level 3			Total
(continued)	(In thousands)
Interest rate swaps	$	—		$	(4,710	)	$	—		$	(4,710	)
Total return swaps	—			(11		)	—			(11		)
Futures	(57		)	—			—			(57		)
Forwards	—			(138		)	—			(138		)
Total financial derivatives–liabilities, at fair value	(57		)	(20,663		)	(218		)	(20,938		)
Total investments sold short and financial derivatives–liabilities, at fair value	$	(2,211	)	$	(798,829	)	$	(218	)	$	(801,258	)

The following table identifies the significant unobservable inputs that affect the valuation of the Company's Level 3 assets and liabilities as of March 31, 2017:

	Fair Value		Valuation  Technique	Unobservable Input	Range						Weighted Average
Description					Min			Max
	(In thousands)
Private label residential mortgage-backed securities	$	41,034	Market Quotes	Non Binding Third-Party Valuation	$	1.94		$	115.30		$	70.74
Collateralized loan obligations	62,529		Market Quotes	Non Binding Third-Party Valuation	11.00			380.00			106.17
Corporate debt and non-exchange traded corporate equity	57,671		Market Quotes	Non Binding Third-Party Valuation	1.59			102.46			91.97
Private label commercial mortgage-backed securities	23,401		Market Quotes	Non Binding Third-Party Valuation	5.40			81.30			40.29
Agency interest only residential mortgage-backed securities	24,890		Market Quotes	Non Binding Third-Party Valuation	1.95			21.31			11.97
Private label residential mortgage-backed securities	39,298		Discounted Cash Flows	Yield	2.3		%	27.3		%	12.4		%
				Projected Collateral Prepayments	0.0		%	84.5		%	7.5		%
				Projected Collateral Losses	0.5		%	51.3		%	44.1		%
				Projected Collateral Recoveries	0.0		%	52.4		%	44.2		%
				Projected Collateral Scheduled Amortization	0.0		%	90.4		%	4.2		%
											100.0		%
Private label commercial mortgage-backed securities	17,899		Discounted Cash Flows	Yield	11.6		%	59.6		%	22.4		%
				Projected Collateral Losses	0.4		%	5.3		%	1.6		%
				Projected Collateral Recoveries	1.8		%	17.1		%	6.5		%
				Projected Collateral Scheduled Amortization	77.6		%	97.8		%	91.9		%
											100.0		%
Corporate debt	6,320		Discounted Cash Flows	Yield	16.1		%	16.1		%	16.1		%
Collateralized loan obligations	8,032		Discounted Cash Flows	Yield	5.0		%	50.8		%	18.1		%
				Projected Collateral Prepayments	2.9		%	67.1		%	42.6		%
				Projected Collateral Losses	1.1		%	47.2		%	10.7		%
				Projected Collateral Recoveries	1.5		%	33.2		%	8.2		%
				Projected Collateral Scheduled Amortization	16.6		%	52.7		%	38.5		%
											100.0		%

54

(continued)	Fair Value		Valuation  Technique	Unobservable Input	Range				Weighted Average
Description					Min		Max
	(In thousands)
Consumer loans and asset-backed securities backed by consumer loans	$	114,278	Discounted Cash Flows	Yield	8.9	%	19.0	%	10.7	%
				Projected Collateral Prepayments	0.0	%	48.8	%	35.7	%
				Projected Collateral Losses	0.0	%	97.6	%	8.5	%
				Projected Collateral Scheduled Amortization	0.0	%	100.0	%	55.8	%
									100.0	%
Performing commercial mortgage loans	54,768		Discounted Cash Flows	Yield	8.0	%	15.4	%	10.8	%
Non-performing commercial mortgage loans and commercial real estate owned	31,910		Discounted Cash Flows	Yield	7.7	%	20.0	%	13.7	%
				Months to Resolution	3.0		39.1		18.6
Performing residential mortgage loans	104,406		Discounted Cash Flows	Yield	1.7	%	17.4	%	6.5	%
Non-performing residential mortgage loans and residential real estate owned	9,464		Discounted Cash Flows	Yield	2.0	%	75.6	%	14.6	%
				Months to Resolution	4.2		185.2		47.0
Credit default swaps on asset-backed securities	5,610		Net Discounted Cash Flows	Projected Collateral Prepayments	19.5	%	29.6	%	22.2	%
				Projected Collateral Losses	15.5	%	28.2	%	22.8	%
				Projected Collateral Recoveries	5.1	%	14.8	%	9.6	%
				Projected Collateral Scheduled Amortization	43.3	%	49.0	%	45.4	%
									100.0	%
Non-exchange traded equity investments in commercial mortgage-related private partnerships	3,099		Discounted Cash Flows	Yield	16.5	%	16.5	%	16.5	%
				Expected Holding Period (Months)	1.9		1.9		1.9
Agency interest only residential mortgage-backed securities	4,535		Option Adjusted Spread ("OAS")	LIBOR OAS(1)	371		1,950		711
				Projected Collateral Prepayments	9.7	%	100.0	%	64.0	%
				Projected Collateral Losses	0.0	%	11.3	%	1.1	%
				Projected Collateral Scheduled Amortization	0.0	%	90.3	%	34.9	%
									100.0	%
Non-exchange traded preferred and common equity investment in mortgage-related entity	2,500		Enterprise Value	Equity Multiple(2)	1.4x		1.4x		1.4x
Non-exchange traded preferred equity investment in mortgage-related entity	17,500		Recent Transactions	Transaction Price	N/A		N/A		N/A

(1) Shown in basis points.

(2) Represent an estimation of where market participants might value an enterprise.

Third-party non-binding valuations are validated by comparing such valuations to internally generated prices based on the Company's models and to recent trading activity in the same or similar instruments.

For those instruments valued using discounted and net discounted cash flows, collateral prepayments, losses, recoveries, and scheduled amortization are projected over the remaining life of the collateral and expressed as a percentage of the collateral's current principal balance. Averages are weighted based on the fair value of the related instrument. In the case of credit default swaps on asset-backed securities, averages are weighted based on each instrument's bond equivalent value. Bond equivalent value represents the investment amount of a corresponding position in the reference obligation, calculated as the difference between the outstanding principal balance of the underlying reference obligation and the fair value, inclusive of accrued interest, of the derivative contract. For those assets valued using the LIBOR Option Adjusted Spread ("OAS") valuation methodology, cash flows are projected using the Company's models over multiple interest rate scenarios, and these

55

projected cash flows are then discounted using the LIBOR rates implied by each interest rate scenario. The LIBOR OAS of an asset is then computed as the unique constant yield spread that, when added to all LIBOR rates in each interest rate scenario generated by the model, will equate (a) the expected present value of the projected asset cash flows over all model scenarios to (b) the actual current market price of the asset. LIBOR OAS is therefore model-dependent. Generally speaking, LIBOR OAS measures the additional yield spread over LIBOR that an asset provides at its current market price after taking into account any interest rate options embedded in the asset. The Company considers the expected timeline to resolution in the determination of fair value for its non-performing commercial and residential loans.

Material changes in any of the inputs above in isolation could result in a significant change to reported fair value measurements. Additionally, fair value measurements are impacted by the interrelationships of these inputs. For example, for instruments subject to prepayments and credit losses, such as non-Agency RMBS and consumer loans and ABS backed by consumer loans, a higher expectation of collateral prepayments will generally be accompanied by a lower expectation of collateral losses. Conversely, higher losses will generally be accompanied by lower prepayments. Because the Company's credit default swaps on asset-backed security holdings represent credit default swap contracts whereby the Company has purchased credit protection, such credit default swaps on asset-backed securities generally have the directionally opposite sensitivity to prepayments, losses, and recoveries as compared to the Company's long securities holdings. Prepayments do not represent a significant input for the Company's commercial mortgage-backed securities and commercial mortgage loans. Losses and recoveries do not represent a significant input for the Company's Agency RMBS interest only securities, given the guarantee of the issuing government agency or government-sponsored enterprise.

The table below reflects the value of the Company's Level 1, Level 2, and Level 3 financial instruments at December 31, 2016:

Description	Level 1		Level 2		Level 3		Total
Assets:	(In thousands)
Cash equivalents	$	90,000	$	—	$	—	$	90,000
Investments, at fair value-
Agency residential mortgage-backed securities	$	—	$	868,345	$	29,622	$	897,967
U.S. Treasury securities	—		5,419		—		5,419
Private label residential mortgage-backed securities	—		53,525		90,083		143,608
Private label commercial mortgage-backed securities	—		—		43,268		43,268
Commercial mortgage loans	—		—		61,129		61,129
Residential mortgage loans	—		—		84,290		84,290
Collateralized loan obligations	—		—		44,956		44,956
Consumer loans and asset-backed securities backed by consumer loans	—		—		114,472		114,472
Corporate debt	—		55,091		25,004		80,095
Real estate owned	—		—		3,349		3,349
Corporate equity investments	4,396		—		22,077		26,473
Total investments, at fair value	4,396		982,380		518,250		1,505,026
Financial derivatives–assets, at fair value-
Credit default swaps on asset-backed securities	—		—		5,326		5,326
Credit default swaps on corporate bond indices	—		2,744		—		2,744
Credit default swaps on corporate bonds	—		2,360		—		2,360
Credit default swaps on asset-backed indices	—		16,713		—		16,713
Interest rate swaps	—		8,102		—		8,102
Total return swaps	—		—		155		155
Options	42		2		—		44
Futures	29		—		—		29

56

Description	Level 1			Level 2			Level 3			Total
(continued)	(In thousands)
Forwards	$	—		$	16		$	—		$	16
Warrants	—			—			106			106
Total financial derivatives–assets, at fair value	71			29,937			5,587			35,595
Repurchase agreements	—			184,819			—			184,819
Total investments and financial derivatives–assets, at fair value and repurchase agreements	$	4,467		$	1,197,136		$	523,837		$	1,725,440
Liabilities:
Investments sold short, at fair value-
Agency residential mortgage-backed securities	$	—		$	(404,728	)	$	—		$	(404,728	)
Government debt	—			(132,442		)	—			(132,442		)
Corporate debt	—			(39,572		)	—			(39,572		)
Common stock	(8,154		)	—			—			(8,154		)
Total investments sold short, at fair value	(8,154		)	(576,742		)	—			(584,896		)
Financial derivatives–liabilities, at fair value-
Credit default swaps on corporate bond indices	—			(2,840		)	—			(2,840		)
Credit default swaps on corporate bonds	—			(6,654		)	—			(6,654		)
Credit default swaps on asset-backed indices	—			(2,899		)	—			(2,899		)
Credit default swaps on asset-backed securities	—			—			(256		)	(256		)
Interest rate swaps	—			(5,162		)	—			(5,162		)
Total return swaps	—			(55		)	(249		)	(304		)
Futures	(69		)	—			—			(69		)
Forwards	—			(472		)	—			(472		)
Mortgage loan purchase commitments	—			(31		)	—			(31		)
Total financial derivatives–liabilities, at fair value	(69		)	(18,113		)	(505		)	(18,687		)
Total investments sold short, and financial derivatives–liabilities, at fair value	$	(8,223	)	$	(594,855	)	$	(505	)	$	(603,583	)

57

The following table identifies the significant unobservable inputs that affect the valuation of the Company's Level 3 assets and liabilities as of December 31, 2016:

	Fair Value			Valuation  Technique	Unobservable Input	Range						Weighted Average
Description						Min			Max
	(In thousands)
Private label residential mortgage-backed securities	$	47,024		Market Quotes	Non Binding Third-Party Valuation	$	2.00		$	101.02		$	67.51
Collateralized loan obligations	37,517			Market Quotes	Non Binding Third-Party Valuation	9.42			100.25			83.36
Corporate debt and non-exchange traded corporate equity	19,017			Market Quotes	Non Binding Third-Party Valuation	1.88			102.25			87.14
Private label commercial mortgage-backed securities	27,283			Market Quotes	Non Binding Third-Party Valuation	5.17			77.75			40.88
Agency interest only residential mortgage-backed securities	23,322			Market Quotes	Non Binding Third-Party Valuation	2.47			20.17			11.65
Total return swaps	(94		)	Market Quotes	Non Binding Third-Party Valuation (1)	98.25			99.50			98.77
Private label residential mortgage-backed securities	43,059			Discounted Cash Flows	Yield	0.6		%	20.5		%	11.0		%
					Projected Collateral Prepayments	0.0		%	81.0		%	10.0		%
					Projected Collateral Losses	1.4		%	51.2		%	41.4		%
					Projected Collateral Recoveries	0.4		%	53.6		%	41.2		%
					Projected Collateral Scheduled Amortization	0.0		%	90.7		%	7.4		%
												100.0		%
Private label commercial mortgage-backed securities	15,985			Discounted Cash Flows	Yield	8.8		%	57.0		%	23.6		%
					Projected Collateral Losses	0.1		%	5.3		%	2.2		%
					Projected Collateral Recoveries	0.9		%	20.5		%	10.7		%
					Projected Collateral Scheduled Amortization	77.8		%	99.0		%	87.1		%
												100.0		%
Corporate debt and warrants	10,080			Discounted Cash Flows	Yield	19.7		%	19.7		%	19.7		%
Collateralized loan obligations	7,439			Discounted Cash Flows	Yield	11.2		%	50.3		%	20.5		%
					Projected Collateral Prepayments	11.4		%	55.2		%	45.5		%
					Projected Collateral Losses	4.5		%	28.3		%	10.7		%
					Projected Collateral Recoveries	1.5		%	27.2		%	8.6		%
					Projected Collateral Scheduled Amortization	29.8		%	51.5		%	35.2		%
												100.0		%
Consumer loans and asset-backed securities backed by consumer loans	114,472			Discounted Cash Flows	Yield	8.5		%	25.0		%	10.9		%
					Projected Collateral Prepayments	0.0		%	45.4		%	25.6		%
					Projected Collateral Losses	3.3		%	97.4		%	9.9		%
					Projected Collateral Scheduled Amortization	0.0		%	87.7		%	64.5		%
												100.0		%
Performing commercial mortgage loans	32,557			Discounted Cash Flows	Yield	8.0		%	17.2		%	11.6		%

58

(continued)	Fair Value		Valuation  Technique	Unobservable Input	Range				Weighted Average
Description					Min		Max
	(In thousands)
Non-performing commercial mortgage loans and commercial real estate owned	$	30,222	Discounted Cash Flows	Yield	10.2	%	27.8	%	16.3	%
				Months to Resolution	3.0		39.1		19.5
Performing residential mortgage loans	78,576		Discounted Cash Flows	Yield	5.0	%	13.5	%	6.6	%
Non-performing residential mortgage loans and residential real estate owned	7,413		Discounted Cash Flows	Yield	5.8	%	39.9	%	9.7	%
				Months to Resolution	1.8		162.9		41.9
Credit default swaps on asset-backed securities	5,070		Net Discounted Cash Flows	Projected Collateral Prepayments	19.3	%	29.8	%	22.7	%
				Projected Collateral Losses	15.3	%	27.6	%	22.2	%
				Projected Collateral Recoveries	4.7	%	15.3	%	8.7	%
				Projected Collateral Scheduled Amortization	43.2	%	50.2	%	46.4	%
									100.0	%
Non-exchange traded equity investments in commercial mortgage-related private partnerships	3,090		Discounted Cash Flows	Yield	16.5	%	16.5	%	16.5	%
				Expected Holding Period (Months)	2.9		2.9		2.9
Agency interest only residential mortgage-backed securities	6,300		Option Adjusted Spread ("OAS")	LIBOR OAS(2)	142		2,831		568
				Projected Collateral Prepayments	0.0	%	100.0	%	62.6	%
				Projected Collateral Losses	0.0	%	15.7	%	1.0	%
				Projected Collateral Scheduled Amortization	0.0	%	88.1	%	36.4	%
									100.0	%
Non-exchange traded preferred and common equity investment in mortgage-related entity	2,500		Enterprise Value	Equity Multiple(3)	1.3x		1.3x		1.3x
Non-exchange traded preferred equity investment in mortgage-related entity	12,500		Recent Transactions	Transaction Price	N/A		N/A		N/A

(1) Represents valuations on underlying assets.

(2) Shown in basis points.

(3) Represent an estimation of where market participants might value an enterprise.

Third-party non-binding valuations are validated by comparing such valuations to internally generated prices based on the Company's models and to recent trading activity in the same or similar instruments.

For those instruments valued using discounted and net discounted cash flows, collateral prepayments, losses, recoveries, and scheduled amortization are projected over the remaining life of the collateral and expressed as a percentage of the collateral's current principal balance. Averages are weighted based on the fair value of the related instrument. In the case of credit default swaps on asset-backed securities, averages are weighted based on each instrument's bond equivalent value. Bond equivalent value represents the investment amount of a corresponding position in the reference obligation, calculated as the difference between the outstanding principal balance of the underlying reference obligation and the fair value, inclusive of accrued interest, of the derivative contract. For those assets valued using the LIBOR Option Adjusted Spread valuation methodology, cash flows are projected using the Company's models over multiple interest rate scenarios, and these projected cash flows are then discounted using the LIBOR rates implied by each interest rate scenario. The LIBOR OAS of an asset is then computed as the unique constant yield spread that, when added to all LIBOR rates in each interest rate scenario generated by the model, will equate (a) the expected present value of the projected asset cash flows over all model scenarios to (b) the actual current market price of the asset. LIBOR OAS is therefore model-dependent. Generally speaking, LIBOR OAS measures the additional yield spread over LIBOR that an asset provides at its current market price after taking into account any interest rate options embedded in the asset.

59

Material changes in any of the inputs above in isolation could result in a significant change to reported fair value measurements. Additionally, fair value measurements are impacted by the interrelationships of these inputs. For example, a higher expectation of collateral prepayments will generally be accompanied by a lower expectation of collateral losses. Conversely, higher losses will generally be accompanied by lower prepayments. Because the Company's credit default swaps on asset-backed security holdings represent credit default swap contracts whereby the Company has purchased credit protection, such default swaps on asset-backed securities generally have the directionally opposite sensitivity to prepayments, losses, and recoveries as compared to the Company's long securities holdings. Prepayments do not represent a significant input for the Company's commercial mortgage-backed securities and commercial mortgage loans. Losses and recoveries do not represent a significant input for the Company's Agency RMBS interest only securities, given the guarantee of the issuing government agency or government-sponsored enterprise.

The tables below include a roll-forward of the Company's financial instruments for the three month periods ended March 31, 2017 and 2016 (including the change in fair value), for financial instruments classified by the Company within Level 3 of the valuation hierarchy.

Level 3—Fair Value Measurement Using Significant Unobservable Inputs:

Three Month Period Ended March 31, 2017

(In thousands)	Ending Balance as of  December 31, 2016			Accreted Discounts / (Amortized Premiums)			Net Realized Gain/ (Loss)			Change in Net Unrealized Gain/(Loss)			Purchases/ Payments		Sales/ Issuances			Transfers Into Level 3		Transfers Out of Level 3			Ending Balance as of  March 31, 2017
Assets:
Investments, at fair value-
Agency residential mortgage-backed securities	$	29,622		$	(2,592	)	$	(35	)	$	228		$	2,202	$	—		$	—	$	—		$	29,425
Private label residential mortgage-backed securities	90,083			1,478			(703		)	2,893			8,049		(19,527		)	3,473		(5,414		)	80,332
Private label commercial mortgage-backed securities	43,268			356			342			1,411			—		(4,077		)	—		—			41,300
Commercial mortgage loans	61,129			530			337			1,206			23,045		(23,739		)	—		—			62,508
Residential mortgage loans	84,290			140			(51		)	404			34,138		(6,271		)	—		—			112,650
Collateralized loan obligations	44,956			(1,183		)	920			2,532			38,712		(15,376		)	—		—			70,561
Consumer loans and asset-backed securities backed by consumer loans	114,472			(3,057		)	(552		)	646			24,418		(21,649		)	—		—			114,278
Corporate debt	25,004			100			331			158			47,094		(13,078		)	—		—			59,609
Real estate owned	3,349			—			60			106			24,157		(2,282		)	—		—			25,390
Corporate equity investments	22,077			—			—			462			5,000		(58		)	—		—			27,481
Total investments, at fair value	518,250			(4,228		)	649			10,046			206,815		(106,057		)	3,473		(5,414		)	623,534
Financial derivatives–assets, at fair value-
Credit default swaps on asset-backed securities	5,326			—			37			502			59		(96		)	—		—			5,828
Total return swaps	155			—			157			(155		)	—		(157		)	—		—			—
Warrants	106			—			(100		)	(6		)	—		—			—		—			—
Total financial derivatives– assets, at fair value	5,587			—			94			341			59		(253		)	—		—			5,828
Total investments and financial derivatives–assets, at fair value	$	523,837		$	(4,228	)	$	743		$	10,387		$	206,874	$	(106,310	)	$	3,473	$	(5,414	)	$	629,362
Liabilities:
Financial derivatives–liabilities, at fair value-
Credit default swaps on asset-backed securities	$	(256	)	$	—		$	(446	)	$	466		$	18	$	—		$	—	$	—		$	(218	)
Total return swaps	(249		)	—			(206		)	248			283		(76		)	—		—			—
Total financial derivatives– liabilities, at fair value	(505		)	—			(652		)	714			301		(76		)	—		—			(218		)

60

All amounts of net realized and change in net unrealized gain (loss) in the table above are reflected in the accompanying Consolidated Statement of Operations. The table above incorporates changes in net unrealized gain (loss) for both Level 3 financial instruments held by the Company at March 31, 2017, as well as Level 3 financial instruments disposed of by the Company during the three month period ended March 31, 2017. For Level 3 financial instruments held by the Company at March 31, 2017, change in net unrealized gain (loss) of $6.9 million, $0.5 million, and $0.5 million for the three month period ended March 31, 2017 relate to investments, financial derivatives–assets, and financial derivatives–liabilities, respectively.

During the three month period ended March 31, 2017, the Company transferred $5.4 million of non-Agency RMBS from Level 3 to Level 2. These assets were transferred from Level 3 to Level 2 based on an increased volume of observed trading of these and/or similar assets. This increase in observed trading activity has led to greater price transparency for these assets, thereby making a Level 2 designation appropriate in the Company's view. However, changes in the volume of observable inputs for these assets, such as a decrease in the volume of observed trading, could impact price transparency, and thereby cause a change in the level designation for these assets in future periods.

In addition, during the three month period ended March 31, 2017, the Company transferred $3.5 million of non-Agency RMBS from Level 2 to Level 3. Since December 31, 2016, these securities have exhibited indications of a reduced level of price transparency. Examples of such indications include wider spreads relative to similar securities and a reduction in observable transactions involving these and similar securities. Changes in these indications could impact price transparency, and thereby cause a change in the level designation in future periods.

Three Month Period Ended March 31, 2016

(In thousands)	Ending Balance as of December 31, 2015		Accreted Discounts / (Amortized Premiums)			Net Realized Gain/ (Loss)			Change in Net Unrealized Gain/(Loss)			Purchases/ Payments		Sales/ Issuances			Transfers Into Level 3		Transfers Out of Level 3			Ending Balance as of  March 31, 2016
Assets:
Investments, at fair value-
Agency residential mortgage-backed securities	$	24,918	$	(2,057	)	$	(9	)	$	(546	)	$	—	$	—		$	—	$	—		$	22,306
Private label residential mortgage-backed securities	116,435		605			313			(1,709		)	5,731		(4,943		)	12,070		(15,120		)	113,382
Private label commercial mortgage-backed securities	34,145		455			322			(3,000		)	7,844		(4,416		)	—		—			35,350
Commercial mortgage loans	66,399		546			183			893			13,424		(25,080		)	—		—			56,365
Residential mortgage loans	22,089		107			108			275			14,965		(1,964		)	—		—			35,580
Collateralized loan obligations	45,974		(927		)	1,080			272			—		(11,984		)	—		—			34,415
Consumer loans and asset-backed securities backed by consumer loans	115,376		(2,882		)	—			105			51,910		(20,655		)	—		—			143,854
Corporate debt	27,028		113			(20		)	(3,975		)	2,967		(1,561		)	—		—			24,552
Real estate owned	12,522		—			260			1,419			9,788		(2,146		)	—		—			21,843
Corporate equity investments	22,088		—			(130		)	(1,228		)	3,927		(58		)	—		—			24,599
Total investments, at fair value	486,974		(4,040		)	2,107			(7,494		)	110,556		(72,807		)	12,070		(15,120		)	512,246
Financial derivatives–assets, at fair value-
Credit default swaps on asset-backed securities	$	6,332	$	—		$	91		$	(105	)	$	36	$	(127	)	$	—	$	—		$	6,227
Total return swaps	85		—			(3,515		)	989			3,568		(53		)	—		—			1,074
Warrants	150		—			(50		)	—			—		—			—		—			100
Total financial derivatives– assets, at fair value	6,567		—			(3,474		)	884			3,604		(180		)	—		—			7,401
Total investments and financial derivatives–assets, at fair value	$	493,541	$	(4,040	)	$	(1,367	)	$	(6,610	)	$	114,160	$	(72,987	)	$	12,070	$	(15,120	)	$	519,647

61

(In thousands)	Ending Balance as of December 31, 2015			Accreted Discounts / (Amortized Premiums)		Net Realized Gain/ (Loss)			Change in Net Unrealized Gain/(Loss)			Purchases/ Payments		Sales/ Issuances			Transfers Into Level 3		Transfers Out of Level 3		Ending Balance as of  March 31, 2016
Liabilities:
Investments sold short, at fair value
Corporate debt	$	(448	)	$	1	$	360		$	(249	)	$	887	$	(3,580	)	$	—	$	—	$	(3,029	)
Total investments sold short, at fair value	(448		)	1		360			(249		)	887		(3,580		)	—		—		(3,029		)
Financial derivatives– liabilities, at fair value-
Credit default swaps on asset-backed securities	$	(221	)	$	—	$	(16	)	$	1		$	—	$	16		$	—	$	—	$	(220	)
Total return swaps	(4,662		)	—		(2,251		)	3,988			2,337		(87		)	—		—		(675		)
Total financial derivatives– liabilities, at fair value	(4,883		)	—		(2,267		)	3,989			2,337		(71		)	—		—		(895		)
Guarantees:
Guarantees	(828		)	—		—			212			—		—			—		—		(616		)
Total guarantees	(828		)	—		—			212			—		—			—		—		(616		)
Total financial derivatives– liabilities and guarantees, at fair value	$	(6,159	)	$	1	$	(1,907	)	$	3,952		$	3,224	$	(3,651	)	$	—	$	—	$	(4,540	)

All amounts of net realized and change in net unrealized gain (loss) in the table above are reflected in the accompanying Consolidated Statement of Operations. The table above incorporates changes in net unrealized gain (loss) for both Level 3 financial instruments held by the Company at March 31, 2016, as well as Level 3 financial instruments disposed of by the Company during the three month period ended March 31, 2016. For Level 3 financial instruments held by the Company at March 31, 2016, change in net unrealized gain (loss) of $(7.7) million, $3.6 million, $0.6 million, and $0.2 million, for the three month period ended March 31, 2016 relate to investments, financial derivatives–assets, financial derivatives–liabilities, and guarantees, respectively.

During the three month ended March 31, 2016, the Company transferred $15.1 million of non-Agency RMBS from Level 3 to Level 2. These assets were transferred from Level 3 to Level 2 based on an increased volume of observed trading of these and/or similar assets. This increase in observed trading activity has led to greater price transparency for these assets, thereby making a Level 2 designation appropriate in the Company's view. However, changes in the volume of observable inputs for these assets, such as a decrease in the volume of observed trading, could impact price transparency, and thereby cause a change in the level designation for these assets in future periods.

In addition, during the three month period ended March 31, 2016, the Company transferred $12.1 million of non-Agency RMBS from Level 2 to Level 3. Following December 2015, these securities have exhibited indications of a reduced level of price transparency. Examples of such indications include wider spreads relative to similar securities and a reduction in observable transactions involving these and similar securities. Changes in these indications could impact price transparency, and thereby cause a change in the level designation in future periods.

There were no transfers of financial instruments between Level 1 and Level 2 during the three month periods ended March 31, 2017 and 2016.

4. To Be Announced RMBS

In addition to investing in pools of Agency RMBS, the Company transacts in the forward settling TBA market. Pursuant to these TBA transactions, the Company agrees to purchase or sell, for future delivery, Agency RMBS with certain principal and interest terms and certain types of underlying collateral, but the particular Agency RMBS to be delivered is not identified until shortly before the TBA settlement date. TBAs are liquid and have quoted market prices and represent the most actively traded class of MBS. The Company accounts for its TBAs as purchase and sales and uses TBAs primarily for hedging purposes, typically in the form of short positions. However, the Company may also invest in TBAs for speculative purposes, including holding long positions. Overall, the Company typically holds a net short position.

The Company does not generally take delivery of TBAs; rather, it settles the associated receivable and payable with its trading counterparties on a net basis. Transactions with the same counterparty for the same TBA that result in a reduction of the position are treated as extinguished. The fair value of the Company's positions in long TBA contracts are reflected on the

62

Consolidated Condensed Schedule of Investments under TBA–Fixed Rate Agency Securities and the fair value of the Company's positions in TBA contracts sold short are reflected on the Consolidated Condensed Schedule of Investments under TBA–Fixed Rate Agency Securities Sold Short. The payables and receivables related to the Company's TBA securities are included on the Consolidated Statement of Assets, Liabilities, and Equity in Payable for securities purchased and Receivable for securities sold, respectively.

The below table details TBA assets, liabilities, and the respective related payables and receivables as of March 31, 2017 and December 31, 2016:

	As of
	March 31, 2017			December 31, 2016
Assets:	(In thousands)
TBA securities, at fair value (Current principal: $243,982 and $67,720, respectively)	$	253,146		$	70,525
Receivable for securities sold relating to unsettled TBA sales	521,921			406,708
Liabilities:
TBA securities sold short, at fair value (Current principal: -$502,617 and -$384,155, respectively)	$	(523,620	)	$	(404,728	)
Payable for securities purchased relating to unsettled TBA purchases	(252,693		)	(70,347		)
Net short TBA securities, at fair value	(270,474		)	(334,203		)

5. Financial Derivatives

Gains and losses on the Company's derivative contracts for the three month periods ended March 31, 2017 and 2016 are summarized in the tables below:

Three Month Period Ended March 31, 2017:

		Three Month Period Ended March 31, 2017
Derivative Type	Primary Risk Exposure	Net Realized Gain/(Loss)(1)			Change in Net Unrealized Gain/(Loss)(2)
(In thousands)
Credit default swaps on asset-backed securities	Credit	$	(409	)	$	968
Credit default swaps on asset-backed indices	Credit	(1,173		)	(2,122		)
Credit default swaps on corporate bond indices	Credit	(287		)	(27		)
Credit default swaps on corporate bonds	Credit	1,007			(329		)
Total return swaps	Equity Market/Credit	(753		)	139
Interest rate swaps	Interest Rates	255			159
Futures	Interest Rates	(34		)	(17		)
Forwards	Currency	(822		)	330
Warrants	Equity Market	(100		)	(6		)
Mortgage loan purchase commitments	Interest Rates	—			31
Options	Credit/ Interest Rates/Equity Market	(70		)	11
Total		$	(2,386	)	$	(863	)

(1) Includes gain/(loss) on foreign currency transactions on derivatives in the amount of $17 thousand, which is included on the Consolidated Statement of Operations in Realized gain (loss) on foreign currency transactions.

(2) Includes foreign currency translation on derivatives in the amount of $(36) thousand, which is included on the Consolidated Statement of Operations in Change in net unrealized gain (loss) on foreign currency translation.

63

Three Month Period Ended March 31, 2016⁽¹⁾:

		Three Month Period Ended March 31, 2016
Derivative Type	Primary Risk Exposure	Net Realized Gain/(Loss)(2)			Change in Net Unrealized Gain/(Loss)(3)
(In thousands)
Credit default swaps on asset-backed securities	Credit	$	75		$	(104	)
Credit default swaps on asset-backed indices	Credit	2,586			(931		)
Credit default swaps on corporate bond indices	Credit	(7,100		)	(10,397		)
Credit default swaps on corporate bonds	Credit	(28		)	123
Total return swaps	Equity Market/Credit	(5,666		)	4,847
Interest rate swaps	Interest Rates	(3,784		)	(5,943		)
Futures	Interest Rates/Equity Market	(534		)	127
Forwards	Currency	(332		)	(3,047		)
Mortgage loan purchase commitments	Interest Rates	—			43
Warrants	Equity Market	(50		)	—
Options	Credit/ Interest Rates/Equity Market	4,475			(5,028		)
Total		$	(10,358	)	$	(20,310	)

(1) Conformed to current period presentation.

(2) Includes gain/(loss) on foreign currency transactions on derivatives in the amount of $28 thousand, which is included on the Consolidated Statement of Operations in Realized gain (loss) on foreign currency transactions.

(3) Includes foreign currency translation on derivatives in the amount of $1.6 million, which is included on the Consolidated Statement of Operations in Change in net unrealized gain (loss) on foreign currency translation.

The tables below detail the average notional values of the Company's financial derivatives, using absolute value of month end notional values, for the three month period ended March 31, 2017 and the year ended December 31, 2016:

Derivative Type	Three Month Period Ended March, 31, 2017		Year Ended December 31, 2016
	(In thousands)
Interest rate swaps	$	1,252,413	$	1,731,368
Credit default swaps	398,587		1,586,923
Total return swaps	29,747		113,628
Futures	74,900		371,900
Options	64,425		357,260
Forwards	70,510		80,513
Warrants	1,229		1,640
Mortgage loan purchase commitments	5,150		6,143

From time to time the Company enters into credit derivative contracts for which the Company sells credit protection ("written credit derivatives"). As of March 31, 2017 and December 31, 2016, all of the Company's open written credit derivatives were credit default swaps on either mortgage/asset-backed indices (ABX and CMBX indices) or corporate bond indices (CDX), collectively referred to as credit indices, or on individual corporate bonds, for which the Company receives periodic payments at fixed rates from credit protection buyers, and is obligated to make payments to the credit protection buyer upon the occurrence of a "credit event" with respect to underlying reference assets.

64

Written credit derivatives held by the Company at March 31, 2017 and December 31, 2016, are summarized below:

Credit Derivatives	March 31, 2017			December 31, 2016
(In thousands)
Fair Value of Written Credit Derivatives, Net	$	(1,143	)	$	(1,551	)
Fair Value of Purchased Credit Derivatives Offsetting Written Credit Derivatives with Third Parties (1)	$	1,861		$	4,552
Notional Value of Written Credit Derivatives (2)	$	134,909		$	117,476
Notional Value of Purchased Credit Derivatives Offsetting Written Credit Derivatives with Third Parties (1)	$	78,930		$	68,357

(1) Offsetting transactions with third parties include purchased credit derivatives which have the same reference obligation.

(2) The notional value is the maximum amount that a seller of credit protection would be obligated to pay, and a buyer of credit protection would receive upon occurrence of a "credit event." Movements in the value of credit default swap transactions may require the Company or the counterparty to post or receive collateral. Amounts due or owed under credit derivative contracts with an International Swaps and Derivatives Association, or "ISDA," counterparty may be offset against amounts due or owed on other credit derivative contracts with the same ISDA counterparty. As a result, the notional value of written credit derivatives involving a particular underlying reference asset or index has been reduced (but not below zero) by the notional value of any contracts where the Company has purchased credit protection on the same reference asset or index with the same ISDA counterparty.

A credit default swap on a credit index or a corporate bond typically terminates at the stated maturity date in the case of corporate indices or bonds, or, in the case of ABX and CMBX indices, the date that all of the reference assets underlying the index are paid off in full, retired, or otherwise cease to exist. Implied credit spreads may be used to determine the market value of such contracts and are reflective of the cost of buying/selling credit protection. Higher spreads would indicate a greater likelihood that a seller will be obligated to perform (i.e., make payment) under the contract. In situations where the credit quality of the underlying reference assets has deteriorated, the percentage of notional values that would be paid up front to enter into a new such contract ("points up front") is frequently used as an indication of credit risk. Credit protection sellers entering the market in such situations would expect to be paid points up front corresponding to the approximate fair value of the contract. For the Company's written credit derivatives that were outstanding at March 31, 2017, implied credit spreads on such contracts ranged between 40.7 and 899.2 basis points. For the Company's written credit derivatives that were outstanding at December 31, 2016, implied credit spreads on such contracts ranged between 68.5 and 636.6 basis points. Excluded from these spread ranges are contracts outstanding for which the individual spread is greater than 2000 basis points. The Company believes that these contracts would be quoted based on estimated points up front. The total fair value of contracts with individual implied credit spreads in excess of 2000 basis points was $(1.6) million and $(2.5) million as of March 31, 2017 and December 31, 2016, respectively. Estimated points up front on these contracts as of March 31, 2017 ranged between 47.0 and 71.7 points, and as of December 31, 2016 ranged between 45.0 and 72.6 points. Total net up-front payments (paid) or received relating to written credit derivatives outstanding at March 31, 2017 and December 31, 2016 were $(3.1) million and $(3.3) million, respectively.

6. Borrowings

The Company's borrowings consist of reverse repurchase agreements and other secured borrowings. As of March 31, 2017 and December 31, 2016, the Company's total borrowings were $1.148 billion and $1.058 billion, respectively.

Reverse Repurchase Agreements

The Company enters into reverse repurchase agreements. A reverse repurchase agreement involves the sale of an asset to a counterparty together with a simultaneous agreement to repurchase the transferred asset or similar asset from such counterparty at a future date. The Company accounts for its reverse repurchase agreements as collateralized borrowings, with the transferred assets effectively serving as collateral for the related borrowing. The Company's reverse repurchase agreements typically range in term from 30 to 180 days, although the Company also has reverse repurchase agreements that provide for longer or shorter terms. The principal economic terms of each reverse repurchase agreement—such as loan amount, interest rate, and maturity date—are typically negotiated on a transaction-by-transaction basis. Other terms and conditions, such as those relating to events of default, are typically governed under the Company's master repurchase agreements. Absent an event of default, the Company maintains beneficial ownership of the transferred securities during the term of the reverse repurchase agreement and receives the related principal and interest payments. Interest rates on these borrowings are generally fixed based on prevailing rates corresponding to the terms of the borrowings, and for most reverse repurchase agreements, interest is generally paid at the termination of the reverse repurchase agreement, at which time the Company may enter into a new reverse repurchase agreement at prevailing market rates with the same counterparty, repay that counterparty and possibly negotiate financing terms with a different counterparty, or choose to no longer finance the related asset. Some reverse repurchase agreements provide for periodic payments of interest, such as monthly payments. In response to a decline in the fair value of the transferred securities, whether as a result of changes in market conditions, security paydowns, or other factors, reverse

65

repurchase agreement counterparties will typically make a margin call, whereby the Company will be required to post additional securities and/or cash as collateral with the counterparty in order to re-establish the agreed-upon collateralization requirements. In the event of increases in fair value of the transferred securities, the Company can generally require the counterparty to post collateral with it in the form of cash or securities. The Company is generally permitted to sell or re-pledge any securities posted by the counterparty as collateral; however, upon termination of the reverse repurchase agreement, or other circumstance in which the counterparty is no longer required to post such margin, the Company must return to the counterparty the same security that had been posted. The contractual amount (loan amount) of the Company's reverse repurchase agreements approximates their fair value, as the debt is short-term in nature.

At any given time, the Company seeks to have its outstanding borrowings under reverse repurchase agreements with several different counterparties in order to reduce the exposure to any single counterparty. The Company had outstanding borrowings under reverse repurchase agreements with nineteen counterparties as of March 31, 2017 and twenty-one counterparties as of December 31, 2016.

At March 31, 2017 and December 31, 2016, there was no counterparty that held 15% or more of the Company's outstanding reverse repurchase agreements. As of March 31, 2017 remaining days to maturity on the Company's open reverse repurchase agreements ranged from 3 days to 285 days and from 3 days to 320 days as of December 31, 2016. Interest rates on the Company's open reverse repurchase agreements ranged from (2.00)% to 3.73% as of March 31, 2017 and from 0.60% to 3.76% as of December 31, 2016.

The following table details the Company's outstanding borrowings under reverse repurchase agreements for Agency RMBS and Credit assets, which include non-Agency MBS, CLOs, consumer loans, corporate debt, residential mortgage loans, and U.S. Treasury securities, by remaining maturity as of March 31, 2017 and December 31, 2016:

(In thousands)	March 31, 2017					December 31, 2016
			Weighted Average					Weighted Average
Remaining Maturity	Outstanding Borrowings		Interest Rate		Remaining Days to Maturity	Outstanding Borrowings		Interest Rate		Remaining Days to Maturity
Agency RMBS:
30 Days or Less	$	384,009	0.93	%	13	$	405,725	0.83	%	18
31-60 Days	169,346		0.92	%	42	195,288		0.94	%	45
61-90 Days	134,491		1.12	%	75	149,965		0.97	%	74
91-120 Days	1,752		1.04	%	104	8,240		0.83	%	102
121-150 Days	83,680		0.99	%	137	11,798		0.96	%	131
151-180 Days	19,742		1.15	%	166	19,296		1.05	%	164
Total Agency RMBS	793,020		0.97	%	46	790,312		0.89	%	41
Credit:
30 Days or Less	82,992		1.57	%	5	94,849		2.55	%	16
31-60 Days	18,374		2.07	%	41	26,974		2.36	%	47
61-90 Days	61,625		2.75	%	79	41,522		2.43	%	77
91-120 Days	1,235		2.89	%	118	10,084		2.91	%	97
121-150 Days	—		—	%	—	1,239		2.73	%	124
151-180 Days	14,794		3.29	%	164	12,616		3.17	%	165
181-360 Days	77,739		3.13	%	240	50,557		3.46	%	316
Total Credit Assets	256,759		2.47	%	106	237,841		2.75	%	105
U.S. Treasury Securities:
30 Days or Less	36,492		1.06	%	3	5,428		0.91	%	4
Total U.S. Treasury Securities	36,492		1.06	%	3	5,428		0.91	%	4
Total	$	1,086,271	1.33	%	59	$	1,033,581	1.32	%	56

Reverse repurchase agreements involving underlying investments that the Company sold prior to period end, for settlement following period end, are shown using their original maturity dates even though such reverse repurchase agreements may be expected to be terminated early upon settlement of the sale of the underlying investment.

As of March 31, 2017 and December 31, 2016, the fair value of investments transferred as collateral under outstanding borrowings under reverse repurchase agreements was $1.22 billion and $1.15 billion, respectively. Collateral transferred under

66

outstanding borrowings as of March 31, 2017 include investments in the amount of $14.8 million that were sold prior to period end but for which such sale had not yet settled. In addition the Company posted net cash collateral of $25.1 million and additional securities with a fair value of $2.1 million as of March 31, 2017 to its counterparties. Collateral transferred under outstanding borrowings as of December 31, 2016 include investments in the amount of $33.4 million that were sold prior to year end but for which such sale had not yet settled. In addition, the Company posted net cash collateral of $39.2 million and additional securities with a fair value of $2.7 million as of December 31, 2016 as a result of margin calls from various counterparties.

As of March 31, 2017 and December 31, 2016 there were no counterparties for which the amount at risk relating to our repurchase agreements was greater than 10% of total equity.

Other Secured Borrowings

The Company has entered into securitization transactions to finance certain of its commercial mortgage loans and REO. These securitization transactions are accounted for as collateralized borrowings. As of March 31, 2017 and December 31, 2016, the Company had outstanding borrowings in the amount of $18.2 million and $24.1 million, respectively, in connection with one such securitization which is included under the caption Other secured borrowings on the Company's Consolidated Statement of Assets, Liabilities, and Equity. As of March 31, 2017 and December 31, 2016, the fair value of commercial mortgage loans and REO collateralizing this borrowing was $40.9 million and $42.0 million, respectively. The facility accrues interest on a floating rate basis, and has a maturity of September 30, 2018. The borrowing had an interest rate of 4.40% as of March 31, 2017. See Note 7, Related Party Transactions, for further information on the Company's secured borrowings.

In March 2017, the Company entered a non-recourse secured borrowing facility to finance a portfolio of unsecured loans. The facility includes a reinvestment period ending on November 2017 (or earlier following an early amortization event), whereby the Company can vary its borrowings based on the size of its portfolio, subject to certain maximum limits. Following the reinvestment period, the facility will begin to amortize based on the collections from the underlying unsecured loans. The facility accrues interest on a floating rate basis, and has an expected maturity in November 2018. As of March 31, 2017, the Company had outstanding borrowings under this facility in the amount of $43.6 million which is included under the caption Other secured borrowings, on the Company's Consolidated Statement of Assets, Liabilities, and Equity and the effective interest rate on this facility, inclusive of related deferred financing costs, was 4.73% as of March 31, 2017.

7. Related Party Transactions

The Company is party to a Management Agreement (which may be amended from time to time), pursuant to which the Manager manages the assets, operations, and affairs of the Company, in consideration of which the Company pays the Manager management and incentive fees. Effective November 3, 2015, the Board of Directors approved a Sixth Amended and Restated Management Agreement, between the Company and the Manager. The descriptions of the Base Management Fees and Incentive Fees are detailed below.

Base Management Fees

The Operating Partnership pays the Manager 1.50% per annum of total equity of the Operating Partnership calculated in accordance with U.S. GAAP as of the end of each fiscal quarter (before deductions for base management fees and incentive fees payable with respect to such fiscal quarter), provided that total equity is adjusted to exclude one-time events pursuant to changes in U.S. GAAP, as well as non-cash charges after discussion between the Manager and the Company's independent directors, and approval by a majority of the Company's independent directors in the case of non-cash charges.

Summary information— For the three month periods ended March 31, 2017 and 2016, the total base management fee incurred was $2.4 million and $2.6 million, respectively.

Incentive Fees

The Manager is entitled to receive a quarterly incentive fee equal to the positive excess, if any, of (i) the product of (A) 25% and (B) the excess of (1) Adjusted Net Income (described below) for the Incentive Calculation Period (which means such fiscal quarter and the immediately preceding three fiscal quarters) over (2) the sum of the Hurdle Amounts (described below) for the Incentive Calculation Period, over (ii) the sum of the incentive fees already paid or payable for each fiscal quarter in the Incentive Calculation Period preceding such fiscal quarter.

For purposes of calculating the incentive fee, "Adjusted Net Income" for the Incentive Calculation Period means the net increase in equity from operations of the Operating Partnership, after all base management fees but before any incentive fees for such period, and excluding any non-cash equity compensation expenses for such period, as reduced by any Loss Carryforward (as described below) as of the end of the fiscal quarter preceding the Incentive Calculation Period.

67

For purposes of calculating the incentive fee, the "Loss Carryforward" as of the end of any fiscal quarter is calculated by determining the excess, if any, of (1) the Loss Carryforward as of the end of the immediately preceding fiscal quarter over (2) the Company's net increase in equity from operations (expressed as a positive number) or net decrease in equity from operations (expressed as a negative number) of the Operating Partnership for such fiscal quarter. As of March 31, 2017, there was a Loss Carryforward of $0.2 million.

For purposes of calculating the incentive fee, the "Hurdle Amount" means, with respect to any fiscal quarter, the product of (i) one-fourth of the greater of (A) 9% and (B) 3% plus the 10-year U.S. Treasury rate for such fiscal quarter, (ii) the sum of (A) the weighted average gross proceeds per share of all common share and OP Unit issuances since inception of the Company and up to the end of such fiscal quarter, with each issuance weighted by both the number of shares and OP Units issued in such issuance and the number of days that such issued shares and OP Units were outstanding during such fiscal quarter, using a first-in first-out basis of accounting (i.e. attributing any share and OP Unit repurchases to the earliest issuances first) and (B) the result obtained by dividing (I) retained earnings attributable to common shares and OP Units at the beginning of such fiscal quarter by (II) the average number of common shares and OP Units outstanding for each day during such fiscal quarter, (iii) the sum of the average number of common shares, LTIP Units, and OP Units outstanding for each day during such fiscal quarter. For purposes of determining the Hurdle Amount, issuances of common shares and OP Units (a) as equity incentive awards, (b) to the Manager as part of its base management fee or incentive fee and (c) to the Manager or any of its affiliates in privately negotiated transactions, are excluded from the calculation. The payment of the incentive fee will be in a combination of common shares and cash, provided that at least 10% of any quarterly payment will be made in common shares.

Summary information—The Company did not incur any expense for incentive fees for either of the three month periods ended March 31, 2017 and 2016, since on a rolling four quarter basis, the Company's income did not exceed the prescribed hurdle amount.

Termination Fees

The Management Agreement requires the Company to pay a termination fee to the Manager in the event of (1) the Company's termination or non-renewal of the Management Agreement without cause or (2) the Company's termination of the Management Agreement based on unsatisfactory performance by the Manager that is materially detrimental to the Company or (3) the Manager's termination of the Management Agreement upon a default by the Company in the performance of any material term of the Management Agreement. Such termination fee will be equal to the amount of three times the sum of (i) the average annual Quarterly Base Management Fee Amounts paid or payable with respect to the two 12-month periods ending on the last day of the latest fiscal quarter completed on or prior to the date of the notice of termination or non-renewal and (ii) the average annual Quarterly Incentive Fee Amounts paid or payable with respect to the two 12-month periods ending on the last day of the latest fiscal quarter completed on or prior to the date of the notice of termination or non-renewal.

Expense Reimbursement

Under the terms of the Management Agreement the Company is required to reimburse the Manager for operating expenses related to the Company that are incurred by the Manager, including expenses relating to legal, accounting, due diligence, other services, and all other costs and expenses. The Company's reimbursement obligation is not subject to any dollar limitation. Expenses will be reimbursed in cash within 60 days following delivery of the expense statement by the Manager; provided, however, that such reimbursement may be offset by the Manager against amounts due to the Company from the Manager. The Company will not reimburse the Manager for the salaries and other compensation of the Manager's personnel except that the Company will be responsible for expenses incurred by the Manager in employing certain dedicated or partially dedicated personnel as further described below.

The Company reimburses the Manager for the allocable share of the compensation, including, without limitation, wages, salaries, and employee benefits paid or reimbursed, as approved by the Compensation Committee of the Board of Directors to certain dedicated or partially dedicated personnel who spend all or a portion of their time managing the Company's affairs, based upon the percentage of time devoted by such personnel to the Company's affairs. In their capacities as officers or personnel of the Manager or its affiliates, such personnel will devote such portion of their time to the Company's affairs as is necessary to enable the Company to operate its business.

For the three month periods ended March 31, 2017 and 2016, the Company reimbursed the Manager $1.3 million and $2.0 million, respectively, for previously incurred operating and compensation expenses.

Equity Investments in Certain Mortgage Originators

As of March 31, 2017, the mortgage originators in which the Company holds an equity investment represent related parties. Transactions that have been entered into with these related party mortgage originators are summarized below.

68

In March 2015, the Company entered into a flow mortgage loan purchase and sale agreement with a mortgage originator in which the Company holds an investment in preferred and common stock, whereby the Company has committed to purchase eligible residential mortgage loans. See Note 15, Commitments and Contingencies, for further information on such flow agreement. The Company has also provided a $5.0 million line of credit to the mortgage originator. Under the terms of this line of credit, the Company has agreed to make advances to the mortgage originator solely for the purpose of funding residential mortgage loans designated for sale to the Company. To the extent the advances are drawn by the mortgage originator, it must pay interest, equal to 10.00%, on the unpaid amount of each advance from the date the advance is made until such advance is paid in full. The mortgage originator is required to repay advances made in full no later than two business days following the date the Company purchases the loans from the mortgage originator. As of March 31, 2017, there were $2.1 million in advances outstanding.

In connection with another mortgage originator in which the Company holds an equity interest, the Company has entered into agreements whereby it guarantees the performance of such mortgage originator under a third-party master repurchase agreement. The Company also has funded and caused a letter of credit to be issued by a bank for the benefit of this mortgage originator, in order to assist it in complying with its state licensing requirements. See Note 15, Commitments and Contingencies, for further information on the Company's guarantee of the third-party borrowing arrangement, as well as other obligations of the Company with respect to this mortgage originator.

Consumer, Residential, and Commercial Loan Transactions with Affiliates

The Company has investments in participation certificates related to consumer loans titled in the name of a related party of Ellington. Through its participation certificates, the Company has beneficial interests in the loan cash flows, net of servicing-related fees and expenses. The total fair value of the Company's beneficial interests in the net cash flows, was $7.4 million and $7.6 million as of March 31, 2017 and December 31, 2016, respectively, and is included on the Company's Consolidated Condensed Schedule of Investments in Consumer Loans and Asset-backed Securities backed by Consumer Loans.

The Company purchases certain of its consumer loans through an affiliate, or the "Purchasing Entity." The Purchasing Entity has entered into purchase agreements, open-ended in duration, with third party consumer loan originators whereby it has agreed to purchase eligible consumer loans. The amount of loans purchased under these purchase agreements is dependent on, among other factors, the amount of loans originated in any given period by the selling originators. The Company and other affiliates of Ellington have entered into agreements with the Purchasing Entity whereby the Company and each of the affiliates have agreed to purchase their allocated portion (subject to monthly determination based on available capital and other factors) of the eligible loans acquired by the Purchasing Entity under each purchase agreement. The Company and other affiliates acquire beneficial interests in the loans from the Purchasing Entity immediately upon purchase by the Purchasing Entity at the price paid by the Purchasing Entity. During the three month period ended March 31, 2017, the Company purchased loans under these agreements with an aggregate principal balance of $22.2 million. As of March 31, 2017, the estimated remaining contingent purchase obligations of the Company under these purchase agreements was approximately $241.9 million in principal balance.

The Company's beneficial interests in the consumer loans purchased through the Purchasing Entity are evidenced by participation certificates issued by trusts that hold legal title to the loans. These trusts are owned by a related party of Ellington and were established to hold such loans. Through its participation certificates, the Company participates in the cash flows of the underlying loans held by each trust. The total amount of consumer loans held in the related party trusts, for which the Company has participating interests in the net cash flows, was $86.7 million and $43.2 million as of March 31, 2017 and December 31, 2016, respectively, and is included on the Company's Consolidated Condensed Schedule of Investments in Consumer Loans and Asset-backed Securities backed by Consumer Loans.

The Company has investments in participation certificates related to residential mortgage loans and REO held in a trust owned by another related party of Ellington. Through its participation certificates, the Company participates in the cash flows of the underlying loans held by such trust. The total amount of residential mortgage loans and REO held in the related party trust, for which the Company has participating interests in the net cash flows, was $113.9 million and $86.0 million as of March 31, 2017 and December 31, 2016, respectively, and is included on the Company's Consolidated Condensed Schedule of Investments in Mortgage Loans as well as Real Estate Owned.

The Company is a co-investor in certain small balance commercial loans with two other investors, including an unrelated third party and an affiliate of Ellington. These loans are held in a consolidated subsidiary of the Company. As of March 31, 2017, the aggregate fair value of these loans was $23.4 million and the non-controlling interests held by the unrelated third party and the Ellington affiliate were $2.4 million and $8.6 million, respectively.

69

Participation in Multi-Borrower Financing Facility

The Company is a co-participant in an agreement with certain other entities managed by Ellington, or the "affiliated entities," in order to facilitate the financing of certain small balance commercial mortgage loans and REO owned by the Company and the affiliated entities, respectively (the "SBC Assets"). In connection with this financing, each of the Company and the affiliated entities transferred their respective SBC Assets to a jointly owned entity, which in turn transferred these assets to a securitization trust. As of March 31, 2017, the trust has outstanding issued debt to a large financial institution in the amount of $53.8 million, which amortizes over a period ending in September 2018. While the Company's SBC Assets were transferred to the securitization trust, the Company's SBC Assets and the related debt have not been derecognized for financial reporting purposes, in accordance with ASC 860-10, because the Company continues to retain the risks and rewards of ownership of its SBC Assets. The Company's portion of the total debt outstanding as of March 31, 2017 and December 31, 2016 was $18.2 million and $24.1 million, respectively, and is included under the caption Other secured borrowings on the Company's Consolidated Statement of Assets, Liabilities, and Equity. To the extent there is a default under the financing arrangement, such as the insolvency of either the Company or the affiliated entities, the assets of the non-defaulting party could be used to satisfy outstanding obligations under the financing arrangement. As of March 31, 2017, each of the affiliated entities was solvent.

Participation in Multi-Seller Consumer Loan Securitization

The Company participated in an August 2016 securitization transaction whereby the Company, together with another entity managed by Ellington (the "co-participant"), sold consumer loans with an aggregate unpaid principal balance of approximately $124 million to a newly formed special purpose entity ("the Issuer"). Of the $124 million in loans sold to the Issuer, the Company's share was 51% while the co-participant's share was 49%. The transfer was accounted for as a sale in accordance with ASC 860-10. Pursuant to the securitization, the Issuer issued senior and subordinated notes in the principal amount of $87 million and $18.7 million, respectively. Trust certificates representing beneficial ownership of the Issuer were also issued. In connection with the transaction, and through a jointly owned newly formed entity (the "Acquiror"), the Company and the co-participant acquired all of the subordinated notes as well as the trust certificates in the Issuer. The Company and the co-participant acquired 51% and 49%, respectively, of the interest in the Acquiror. The Company's interest in the Acquiror is accounted for as a beneficial interest.

The notes and trust certificates issued by the Issuer are backed by the cash flows from the underlying consumer loans. The Company has no obligation to repurchase or replace securitized loans that subsequently become delinquent or are otherwise in default. However, if there are breaches of representations and warranties, the Company could, under certain circumstances be required to purchase or replace securitized loans. Cash flows collected on the underlying consumer loans are distributed to service providers, noteholders and trust certificate holders in accordance with the contractual priority of payments. Before the senior notes have been fully repaid, most of these cash inflows are applied first to service the loans, administer the Issuer, and repay the senior notes. After the senior notes have been fully repaid, most of these cash inflows are applied first to service the loans, administer the Issuer, and then to repay the subordinated notes. In any given period, and subject to the level of available cash flow, the trust certificates may receive payments. In addition, another affiliate of Ellington (the "Administrator"), acts as the administrator for the securitization and is paid a monthly fee for its services.

The Issuer is deemed to be a variable interest entity, or "VIE." A VIE is an entity having either total at-risk equity that is insufficient to finance its activities without additional subordinated financial support, or whose at-risk equity holders lack the ability to control the entity's activities. Variable interests are investments or other interests in a VIE that will absorb portions of such VIE's expected losses or receive portions of the VIE's expected residual returns. Expected residual returns represent the expected positive variability in the fair value of a VIE's net assets. Because the Company holds a variable interest in the Issuer, and as the Issuer is deemed to be a VIE, the Company is required to evaluate its interest in the Issuer under ASC 810, Consolidation. Under the VIE model, the party that is deemed to be the primary beneficiary is required to consolidate the VIE. The primary beneficiary is defined as the party that has the power to direct the entity's most significant economic activities and the ability to participate in the entity's economics. While the Company retains credit risk in the securitization because the Company's beneficial interests include the most subordinated interests in the securitized assets, which are the first to absorb credit losses on those assets, the Company does not retain the power to direct the activities of the Issuer that most significantly impact the Issuer's economic performance. As a result, the Company determined that neither the Company nor the Acquiror is the primary beneficiary of the Issuer, and therefore the Company has not consolidated the Issuer.

In December 2016, in order to facilitate the financing of the Company's share of the subordinated note held by the Acquiror, the Company entered into a repurchase agreement with the Acquiror (the "Acquiror Repurchase Agreement") whereby the Company's share of the subordinated note held by the Acquiror was transferred to the Company as collateral under the Acquiror Repurchase Agreement. The Company then re-hypothecated this collateral to a third-party lending institution pursuant to a reverse repurchase agreement (the "Reverse Agreement"). The Acquiror Repurchase Agreement is included on the Company's Consolidated Statement of Assets, Liabilities and Equity under the caption, Repurchase Agreements, at fair value

70

and on its Consolidated Condensed Schedule of Investments. The Company's obligation under the Reverse Agreement is included on its Consolidated Statement of Assets, Liabilities and Equity under the caption, Reverse repurchase agreements. As of March 31, 2017 the outstanding amounts under the Acquiror Repurchase Agreement and the Reverse Agreement were each $6.2 million and the fair value of the related collateral was $9.4 million.

8. Long-Term Incentive Plan Units

LTIP Units held pursuant to the Individual LTIP are generally exercisable by the holder at any time after vesting. Each unit is convertible into one common share. Costs associated with the LTIP Units issued under the Incentive Plan are measured as of the grant date and expensed ratably over the vesting period. Total expense associated with LTIP Units issued under the Incentive Plan for each of the three month periods ended March 31, 2017 and 2016 was $0.1 million.

The below table details on the Company's unvested LTIP Units as of March 31, 2017:

Grant Recipient	Number of LTIP Units Granted	Grant Date	Vesting Date(1)
Independent directors:
	8,403	September 13, 2016	September 12, 2017
Partially dedicated employees:
	8,090	December 13, 2016	December 13, 2017
	5,583	December 13, 2016	December 13, 2018
	5,949	December 15, 2015	December 15, 2017
	686	December 15, 2015	December 31, 2017
Total unvested LTIP Units at March 31, 2017	28,711

(1) Date at which such LTIP Units will vest and become non-forfeitable.

The following table summarizes issuance and exercise activity of the Company's LTIP Units for the three month periods ended March 31, 2017 and 2016:

	Three Month Period Ended March 31, 2017			Three Month Period Ended March 31, 2016
	Manager	Director/ Employee	Total	Manager	Director/ Employee	Total
LTIP Units Outstanding (12/31/2016 and 12/31/2015, respectively)	375,000	94,539	469,539	375,000	74,938	449,938
Granted	—	—	—	—	—	—
Exercised	—	—	—	—	—	—
LTIP Units Outstanding (3/31/2017 and 3/31/2016, respectively)	375,000	94,539	469,539	375,000	74,938	449,938
LTIP Units Vested and Outstanding (3/31/2017 and 3/31/2016, respectively)	375,000	65,828	440,828	375,000	46,120	421,120

As of March 31, 2017, there were an aggregate of 1,307,397 common shares underlying awards, including LTIP Units, available for future issuance under the Company's 2007 Incentive Plan for Individuals and 2007 Incentive Plan for Entities.

9. Non-controlling Interests

Operating Partnership

Non-controlling interests include the interest in the Operating Partnership owned by an affiliate of the Manager and certain related parties. On January 1, 2013, 212,000 OP Units were purchased by the initial non-controlling interest member. Income allocated to the non-controlling interest is based on the non-controlling interest owners' ownership percentage of the Operating Partnership during the quarter, calculated using a daily weighted average of all common shares and convertible units outstanding during the quarter. Holders of OP Units are entitled to receive the same distributions that holders of common shares receive, and OP Units are convertible into common shares on a one-for-one basis, subject to specified limitations. OP Units are non-voting with respect to matters as to which common shareholders are entitled to vote. As of March 31, 2017, non-controlling interest related to the outstanding 212,000 OP Units represented an interest of approximately 0.6% in the Operating Partnership.

71

Joint Venture Interests

Non-controlling interests also include the interests of joint venture partners in various consolidated subsidiaries of the Company. These subsidiaries hold the Company's investments in certain commercial mortgage loans and REO. These joint venture partners participate in these subsidiaries on a pari passu basis with the Company at a predetermined percentage, and therefore participate in all income, expense, gains and losses of such subsidiaries. These joint venture partners make capital contributions to the subsidiaries as new approved investments are purchased by the subsidiaries, and are generally entitled to distributions when investments are sold or otherwise disposed of. As of March 31, 2017 and December 31, 2016 these joint venture partners' interests in subsidiaries of the Company were $13.9 million and $3.0 million, respectively.

These joint venture partners' interests are not convertible into common shares of the Company or OP Units, nor are these joint venture partners entitled to receive distributions that holders of common shares of the Company receive.

10. Common Share Capitalization

During the three month periods ended March 31, 2017 and 2016, the Board of Directors authorized dividends totaling $0.45 per share and $0.50 per share, respectively. Total dividends paid during the three month periods ended March 31, 2017 and 2016 were $14.8 million and $16.9 million, respectively.

The following table summarizes issuance, repurchase, and other activity with respect to the Company's common shares for the three month periods ended March 31, 2017 and 2016:

	Three Month Period Ended March 31, 2017		Three Month Period Ended March 31, 2016
Common Shares Outstanding (12/31/2016 and 12/31/2015, respectively)	32,294,703		33,126,012
Share Activity:
Shares repurchased	(130,488	)	(163,033	)
Common Shares Outstanding (3/31/2017 and 3/31/2016, respectively)	32,164,215		32,962,979

If all LTIP and OP Units that have been previously issued were to become fully vested and exchanged for common shares as of March 31, 2017 and 2016, the Company's issued and outstanding common shares would increase to 32,845,754 and 33,624,917 shares, respectively.

On March 6, 2017, the Company's Board of Directors approved the adoption of a share repurchase program under which the Company is authorized to repurchase up to 1.7 million common shares. The program, which is open-ended in duration, allows the Company to make repurchases from time to time on the open market or in negotiated transactions, including under Rule 10b5-1 plans. Repurchases are at the Company's discretion, subject to applicable law, share availability, price and its financial performance, among other considerations. This program supersedes the program that was previously adopted on August 3, 2015. During the three month period ended March 31, 2017, the Company repurchased 130,488 shares at an average price per share of $15.73 and a total cost of $2.1 million.

72

11. Earnings Per Share

The components of the computation of basic and diluted EPS were as follows:

	Three Month Period Ended March 31,
	2017			2016
(In thousands except share amounts)
Net increase (decrease) in shareholders' equity resulting from operations	$	15,278		$	(23,200	)
Add: Net increase (decrease) in equity resulting from operations attributable to the participating non-controlling interest(1)	99			(147		)
Net increase (decrease) in equity resulting from operations related to common shares, LTIP unit holders, and participating non-controlling interest	15,377			(23,347		)
Net increase (decrease) in shareholders' equity resulting from operations available to common share and LTIP unit holders:
Net increase (decrease) in shareholders' equity resulting from operations– common shares	15,059			(22,889		)
Net increase (decrease) in shareholders' equity resulting from operations– LTIP Units	219			(311		)
Dividends Paid(2):
Common shareholders	(14,515		)	(16,541		)
LTIP unit holders	(211		)	(225		)
Non-controlling interest	(95		)	(106		)
Total dividends paid to common shareholders, LTIP unit holders, and non-controlling interest	(14,821		)	(16,872		)
Undistributed (Distributed in excess of) earnings:
Common shareholders	544			(39,430		)
LTIP unit holders	8			(536		)
Non-controlling interest	4			(253		)
Total undistributed (distributed in excess of) earnings attributable to common shareholders, LTIP unit holders, and non-controlling interest	$	556		$	(40,219	)
Weighted average shares outstanding (basic and diluted):
Weighted average common shares outstanding	32,248,613			33,083,682
Weighted average participating LTIP Units	469,539			449,938
Weighted average non-controlling interest units	212,000			212,000
Basic earnings per common share:
Distributed	$	0.45		$	0.50
Undistributed (Distributed in excess of)	0.02			(1.19		)
	$	0.47		$	(0.69	)
Diluted earnings per common share:
Distributed	$	0.45		$	0.50
Undistributed (Distributed in excess of)	0.02			(1.19		)
	$	0.47		$	(0.69	)

(1) For the three month periods ended March 31, 2017 and 2016, excludes net increase in equity resulting from operations of $0.4 million and $0.2 million, respectively attributable to joint venture partners, which have non-participating interests as described in Note 9.

(2) The Company pays quarterly dividends in arrears, so a portion of the dividends paid in each calendar year relate to the prior year's earnings.

12. Counterparty Risk

As of March 31, 2017, investments with an aggregate value of approximately $1.22 billion were held with dealers as collateral for various reverse repurchase agreements. The investments held as collateral include securities in the amount of $14.8 million that were sold prior to period end but for which such sale had not yet settled as of March 31, 2017. At March 31, 2017 no single counterparty held more than 15% of the total amount held with dealers as collateral for various reverse repurchase agreements. In addition to the below, unencumbered investments, on a settlement date basis, of approximately $104.1 million were held in custody at the Bank of New York Mellon Corporation.

73

The following table details the percentage of collateral amounts held by dealers who hold greater than 15% of the Company's Due from Brokers, included as of March 31, 2017:

Dealer	% of Total Due from Brokers
Morgan Stanley	18%

The following table details the percentage of amounts held by dealers who hold greater than 15% of the Company's Receivable for securities sold as of March 31, 2017:

Dealer	% of Total Receivable for Securities Sold
J.P. Morgan Securities LLC	21%
Goldman, Sachs & Co.	20%
Barclays Capital Inc.	18%
Bank of America Securities	17%

In addition, the Company held cash and cash equivalents of $104.2 million and $123.3 million as of March 31, 2017 and December 31, 2016, respectively. The below table details the concentration of cash and cash equivalents held by each counterparty:

	As of
Counterparty	March 31, 2017	December 31, 2016
Bank of New York Mellon Corporation	62%	27%
Goldman Sachs Financial Square Funds - Government Fund	19%	16%
Morgan Stanley Institutional Liquidity Fund - Government Portfolio	19%	16%
BlackRock Liquidity Funds FedFund Portfolio	—%	41%

13. Restricted Cash

The Company is required to maintain certain cash balances with counterparties and/or unrelated third parties for various activities and transactions.

In connection with the letter of credit with a mortgage originator, as described in Note 7, Related Party Transactions, funds have been deposited into an account for the benefit of the mortgage originator.

The Company is required to maintain a specific cash balance in a segregated account pursuant to a flow consumer loan purchase and sale agreement.

The Company is also required to maintain specific minimum cash balances in connection with certain regulated subsidiaries, including its subsidiary that holds various state mortgage origination licenses.

The below table details the Company's restricted cash balances included in Restricted cash on the Consolidated Statement of Assets, Liabilities, and Equity as of March 31, 2017 and December 31, 2016.

	March 31, 2017		December 31, 2016
	(In thousands)
Restricted cash balance related to:
Minimum account balance required for regulatory purposes	$	250	$	250
Letter of credit	230		230
Flow consumer loan purchase and sale agreement	175		175
Total	$	655	$	655

74

14. Offsetting of Assets and Liabilities

The Company records financial instruments at fair value as described in Note 2. All financial instruments are recorded on a gross basis on the Consolidated Statement of Assets, Liabilities, and Equity. In connection with the vast majority of its derivative, repurchase and reverse repurchase agreements, and the related trading agreements, the Company and its counterparties are required to pledge collateral. Cash or other collateral is exchanged as required with each of the Company's counterparties in connection with open derivative positions, and repurchase and reverse repurchase agreements.

The following tables present information about certain assets and liabilities representing financial instruments as of March 31, 2017 and December 31, 2016. The Company has not entered into master netting agreements with any of its counterparties. Certain of the Company's repurchase and reverse repurchase agreements and financial derivative transactions are governed by underlying agreements that generally provide a right of offset in the event of default or in the event of a bankruptcy of either party to the transaction.

March 31, 2017:

Description	Amount of Assets (Liabilities) Presented in the Consolidated Statements of Assets, Liabilities, and Equity(1)			Financial Instruments Available for Offset			Financial Instruments Transferred or Pledged as Collateral(2)(3)		Cash Collateral (Received) Pledged(2)(3)			Net Amount
(In thousands)
Assets
Financial derivatives–assets	$	29,907		$	(14,870	)	$	—	$	(5,302	)	$	9,735
Repurchase agreements	293,802			(293,802		)	—		—			—
Liabilities
Financial derivatives–liabilities	(20,938		)	14,870			—		6,057			(11		)
Reverse repurchase agreements	(1,086,271		)	293,802			767,372		25,097			—

December 31, 2016:

Description	Amount of Assets (Liabilities) Presented in the Consolidated Statements of Assets, Liabilities, and Equity(1)			Financial Instruments Available for Offset			Financial Instruments Transferred or Pledged as Collateral(2)(3)		Cash Collateral (Received) Pledged(2)(3)			Net Amount
(In thousands)
Assets
Financial derivatives–assets	$	35,595		$	(15,082	)	$	—	$	(7,933	)	$	12,580
Repurchase agreements	184,819			(184,819		)	—		—			—
Liabilities
Financial derivatives–liabilities	(18,687		)	15,082			—		3,574			(31		)
Reverse repurchase agreements	(1,033,581		)	184,819			809,573		39,189			—

(1) In the Company's Consolidated Statement of Assets, Liabilities, and Equity, all balances associated with repurchase agreements, reverse repurchase agreements, and financial derivatives are presented on a gross basis.

(2) For the purpose of this presentation, for each row the total amount of financial instruments transferred or pledged and cash collateral (received) or pledged may not exceed the applicable gross amount of assets or (liabilities) as presented here. Therefore, the Company has reduced the amount of financial instruments transferred or pledged as collateral related to the Company's reverse repurchase agreements and cash collateral pledged on the Company's financial derivative liabilities. Total financial instruments transferred or pledged as collateral on the Company's reverse repurchase agreements as of March 31, 2017 and December 31, 2016 were $1.22 billion and $1.16 billion, respectively. As of March 31, 2017 and December 31, 2016, total cash collateral on financial derivative assets excludes excess net cash collateral pledged of $10.7 million and $14.9 million, respectively. As of March 31, 2017 and December 31, 2016, total cash collateral on financial derivative liabilities excludes excess cash collateral pledged of $11.1 million and $14.8 million, respectively.

(3) When collateral is pledged to or pledged by a counterparty, it is often pledged or posted with respect to all positions with such counterparty, and in such cases such collateral cannot be specifically identified as relating to a specific asset or liability. As a result, in preparing the above tables, the Company has made assumptions in allocating pledged or posted collateral among the various rows.

15. Commitments and Contingencies

The Company provides current directors and officers with a limited indemnification against liabilities arising in connection with the performance of their duties to the Company.

In the normal course of business the Company may also enter into contracts that contain a variety of representations,

75

warranties, and general indemnifications. The Company's maximum exposure under these arrangements, including future claims that may be made against the Company that have not yet occurred, is unknown. The Company has not incurred any costs to defend lawsuits or settle claims related to these indemnification agreements. The Company has no liabilities recorded for these agreements as of March 31, 2017 and December 31, 2016.

Commitments and Contingencies Related to Investments in Mortgage Originators

In connection with certain of its investments in mortgage originators, the Company has outstanding commitments and contingencies as described below.

In connection with its equity interest in a mortgage originator, as described in Note 7, Related Party Transactions, the Company has entered into agreements whereby it guarantees the performance of the mortgage originator under a master repurchase agreement. As of March 31, 2017, the Company's maximum aggregate guarantee was $125.0 million. The Company's obligation under this arrangement is deemed to be a guarantee under ASC 460-10, Guarantees, and is carried at fair value and included in Other Liabilities on the Consolidated Statement of Assets, Liabilities, and Equity. As of March 31, 2017, the Company and its co-investor each had a commitment to invest an additional $5.0 million in this mortgage originator.

As described in Note 7, Related Party Transactions, the Company entered into a flow mortgage loan purchase and sale agreement with another mortgage originator whereby the Company has committed to purchase eligible residential mortgage loans, to the extent they are originated in accordance with the Company's specifications, which it may modify in its sole discretion, in an amount of at least $200 million. The Company may opt to increase the amount purchased in its sole discretion based on its evaluation of mortgage loans previously purchased as well as market conditions. As of March 31, 2017, the Company purchased loans under this agreement in the amount of $129.4 million.

16. Financial Highlights

Results of Operations for a Share Outstanding Throughout the Periods:

	Three Month Period Ended March 31, 2017			Three Month Period Ended March 31, 2016
Beginning Shareholders' Equity Per Share (12/31/2016 and 12/31/2015, respectively)	$	19.75		$	22.10
Net Investment Income	0.37			0.36
Net Realized/Unrealized Gains (Losses)	0.11			(1.06		)
Results of Operations Attributable to Equity	0.48			(0.70		)
Less: Results of Operations Attributable to Non-controlling Interests	(0.01		)	—
Results of Operations Attributable to Shareholders' Equity(1)	0.47			(0.70		)
Dividends Paid to Common Shareholders	(0.45		)	(0.50		)
Weighted Average Share Impact on Dividends Paid (2)	(0.01		)	(0.01		)
Accretive (Dilutive) Effect of Share Issuances (Net of Offering Costs), Share Repurchases, and Adjustments to Non-controlling Interest	0.02			0.02
Ending Shareholders' Equity Per Share (3/31/2017 and 3/31/2016, respectively)(3)	$	19.78		$	20.91
Shares Outstanding, end of period	32,164,215			32,962,979

(1) Calculated based on average common shares outstanding and can differ from the calculation for EPS (See Note 11).

(2) Per share impact on dividends paid relating to share issuances/repurchases during the period as well as dividends paid to LTIP and OP Unit holders.

(3) If all LTIP Units and OP Units previously issued were vested and exchanged for common shares as of March 31, 2017 and 2016, shareholders' equity per share would be $19.50 and $20.63, respectively.

76

Total Return:

The Company calculates its total return two ways, one based on its reported net asset value and the other based on its publicly traded share price.

The following table illustrates the Company's total return for the periods presented based on net asset value:

Net Asset Value Based Total Return for a Shareholder: ⁽¹⁾ 

	Three Month Period Ended March 31, 2017	Three Month Period Ended March 31, 2016
Total Return	2.48%	(3.17)%

(1) Total return is calculated assuming reinvestment of distributions at shareholders' equity per share during the period.

Market Based Total Return for a Shareholder:

For the three month periods ended March 31, 2017 and 2016, the Company's market based total return based on the closing price as reported by the New York Stock Exchange was 4.89% and 6.77%, respectively. Calculation of market based total return assumes the reinvestment of dividends at the closing price as reported by the New York Stock Exchange as of the ex-date.

Net Investment Income Ratio to Average Equity: ⁽¹⁾⁽²⁾ 

	Three Month Period Ended March 31, 2017	Three Month Period Ended March 31, 2016
Net Investment Income	7.36%	6.58%

(1) Average equity is calculated using month end values.

(2) Includes all items of income and expense on an annualized basis.

Expense Ratios to Average Equity: ⁽¹⁾⁽²⁾ 

	Three Month Period Ended March 31, 2017	Three Month Period Ended March 31, 2016
Operating expenses, before interest expense and other investment related expenses	(2.83)%	(2.82)%
Interest expense and other investment related expenses	(4.70)%	(2.90)%
Total Expenses	(7.53)%	(5.72)%

(1) Average equity is calculated using month end values.

(2) Includes all items of income and expense on an annualized basis.

17. Subsequent Events

On May 1, 2017, the Company's Board of Directors approved a dividend for the first quarter of 2017 in the amount of $0.45 per share payable on June 15, 2017 to shareholders of record as of June 1, 2017.

77

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

In this Quarterly Report on Form 10-Q, except where the context suggests otherwise, "EFC," "we," "us," and "our" refer to Ellington Financial LLC and its subsidiaries, our "Manager" refers to Ellington Financial Management LLC, our external manager, and "Ellington" refers to Ellington Management Group, L.L.C. and its affiliated investment advisory firms.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

When used in this Quarterly Report on Form 10-Q, in future filings with the Securities and Exchange Commission ("SEC") or in press releases or other written or oral communications issued or made by us, statements which are not historical in nature, including those containing words such as "believe," "expect," "anticipate," "estimate," "project," "plan," "continue," "intend," "should," "would," "could," "goal," "objective," "will," "may," "seek," or similar expressions, are intended to identify "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and, as such, may involve known and unknown risks, uncertainties, and assumptions.

Forward-looking statements are based on our beliefs, assumptions, and expectations of our future performance, taking into account all information currently available to us. These beliefs, assumptions, and expectations are subject to risks and uncertainties and can change as a result of many possible events or factors, not all of which are known to us. If a change occurs, our business, financial condition, liquidity, and results of operations may vary materially from those expressed or implied in our forward-looking statements. The following factors are examples of those that could cause actual results to vary from our forward-looking statements: changes in interest rates and the market value of our securities; market volatility; changes in the prepayment rates on the mortgage loans underlying our agency securities; increased rates of default and/or decreased recovery rates on our assets; the availability and costs of financing to fund our assets; changes in government regulations affecting our business; our ability to maintain our exclusion from registration under the Investment Company Act of 1940, as amended (the "Investment Company Act"); and risks associated with investing in real estate assets, including changes in business conditions and the general economy. These and other risks, uncertainties and factors, including the risk factors described under Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2016 as filed with the SEC, could cause our actual results to differ materially from those projected or implied 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.

Executive Summary

We are a specialty finance company that primarily acquires and manages mortgage-related and consumer-related assets, including residential mortgage-backed securities, or "RMBS," residential and commercial mortgage loans, consumer loans and asset-backed securities, or "ABS," backed by consumer loans, commercial mortgage-backed securities, or "CMBS," real property, and mortgage-related derivatives. We also invest in corporate debt and equity, including distressed debt, collateralized loan obligations, or "CLOs," non-mortgage-related derivatives, and other financial assets, including private debt and equity investments in mortgage-related entities. We are externally managed and advised by our Manager, an affiliate of Ellington. Ellington is a registered investment adviser with a 22-year history of investing in a broad spectrum of mortgage-backed securities, or "MBS," and related derivatives.

We conduct all of our operations and business activities through Ellington Financial Operating Partnership LLC, or the "Operating Partnership." As of March 31, 2017, we have an ownership interest of approximately 99.4% in the Operating Partnership. The interest of approximately 0.6% not owned by us represents the interest in the Operating Partnership that is owned by an affiliate of our Manager and certain related parties, and is reflected in our financial statements as a non-controlling interest.

Our primary objective is to generate attractive, risk-adjusted total returns for our shareholders. We seek to attain this objective by utilizing an opportunistic strategy to make investments, without restriction as to ratings, structure, or position in the capital structure, that we believe compensate us appropriately for the risks associated with them rather than targeting a specific yield. Our evaluation of the potential risk-adjusted return of any potential investment typically involves weighing the potential returns of such investment under a variety of economic scenarios against the perceived likelihood of the various scenarios. Potential investments subject to greater risk (such as those with lower credit ratings and/or those with a lower position in the capital structure) will generally require a higher potential return to be attractive in comparison to investment alternatives with lower potential return and a lower degree of risk. However, at any particular point in time, depending on how we perceive the market's pricing of risk both generally and across sectors, we may favor higher-risk assets or we may favor lower-risk assets, or a combination of the two in the interests of portfolio diversification or other considerations.

78

Through March 31, 2017, our Credit strategy has been the primary driver of our risk and return, and we expect that this will continue in the near- to medium-term. Our Credit strategy includes non-Agency RMBS; residential and commercial mortgage loans, which can be performing or non-performing; REO; consumer loans and ABS backed by consumer loans; CLOs; European non-dollar denominated investments; other mortgage-related structured investments; private debt and/or equity investments in mortgage originators and other mortgage-related entities; and corporate debt and equity. We believe that Ellington's capabilities allow our Manager to identify attractive assets in these classes, value these assets, monitor and forecast the performance of these assets, and opportunistically hedge our risk with respect to these assets.

We continue to maintain a highly leveraged portfolio of Agency RMBS to take advantage of opportunities in that market sector and to maintain our exclusion from registration as an investment company under the Investment Company Act. Unless we acquire very substantial amounts of whole mortgage loans or there are changes to the rules and regulations applicable to us under the Investment Company Act, we expect that we will always maintain some core amount of Agency RMBS.

We also use leverage in our Credit strategy, albeit significantly less leverage than that used in our Agency RMBS strategy. Through March 31, 2017, we financed our asset purchases primarily through reverse repurchase agreements, or "reverse repos," which we account for as collateralized borrowings and we expect to continue to obtain the vast majority of our financing through the use of reverse repos. In addition to financing our assets through reverse repos, we sometimes also enter other secured borrowing transactions, which are accounted for as collateralized borrowings, to finance certain of our commercial mortgage loans and REO and certain of our consumer loans. In August 2016, we entered into a securitization transaction to obtain term financing for certain of our consumer loans; we accounted for this transaction as a sale.

The strategies that we employ are intended to capitalize on opportunities in the current market environment. We intend to adjust our strategies to changing market conditions by shifting our asset allocations across various asset classes as credit and liquidity trends evolve over time. We believe that this flexibility, combined with Ellington's experience, will help us generate more consistent returns on our capital throughout changing market cycles.

As of March 31, 2017, outstanding borrowings under reverse repos and other secured borrowings were $1.1 billion and our debt-to-equity ratio was 1.75 to 1. Our debt-to-equity ratio does not account for liabilities other than debt financings and does not include debt associated with securitization transactions accounted for as sales. Of our total borrowings outstanding as of March 31, 2017, approximately 69%, or $793.0 million, relates to our Agency RMBS holdings. The remaining outstanding borrowings relate to our Credit portfolio and U.S. Treasury securities.

We opportunistically hedge our credit risk, interest rate risk, and foreign currency risk; however, at any point in time we may choose not to hedge all or a portion of these risks, and we will generally not hedge those risks that we believe are appropriate for us to take at such time, or that we believe would be impractical or prohibitively expensive to hedge.

We believe that we have been organized and have operated so that we have qualified, and will continue to qualify, to be treated for U.S. federal income tax purposes as a partnership and not as an association or a publicly traded partnership taxable as a corporation.

We also measure our book value per share and our total return on a diluted basis, assuming all convertible units were converted into common shares at their respective issuance dates. As of March 31, 2017, our diluted book value per share was $19.50 as compared to $19.46 as of December 31, 2016. On a diluted basis, the Company's total return for the three month periods ended March 31, 2017 and 2016 was 2.51% and (3.14)%, respectively. Additionally our diluted net-asset-value-based total return was 163.81% from our inception (August 17, 2007) through March 31, 2017, and our annualized inception-to-date diluted net-asset-value-based total return was 10.61% as of March 31, 2017.

Trends and Recent Market Developments

Key trends and recent market developments for the U.S. mortgage market and other credit markets include the following:

• U.S. Federal Reserve and U.S. Monetary Policy—In March 2017, the U.S. Federal Reserve, or "Federal Reserve," raised its target range for the federal funds rate by 0.25%, but maintained its existing policy of reinvesting principal payments from its U.S. Treasury security and Agency RMBS holdings. However, minutes from the March Federal Open Market Committee, or "FOMC," meeting indicated that it may change its reinvestment policy later this year;

• Housing and Mortgage Market Statistics—Data released by S&P Dow Jones Indices for its S&P CoreLogic Case-Shiller Indices for February showed a continuation of mid-single-digit home price appreciation nationally; meanwhile, mortgage rates declined over the course of the first quarter, with the Freddie Mac survey 30-year mortgage rate falling 18 basis points to end the quarter at 4.14%;

• Household and Consumer Statistics—Data fromthe Federal Reserve Bank of New York's Quarterly Report on Household Debt and Credit indicated that aggregate household debt balances increased substantially in the fourth

79

quarter of 2016. Additionally, the University of Michigan Surveys of Consumers Index of Consumer Sentiment increased 10.1% year over year in April, indicating consumers hold more favorable views of current economic conditions;

• Portfolio Overview and Outlook—Fixed-income credit spreads continued to tighten during the early part of the first quarter, but began widening in early March following intermeeting commentary. Agency RMBS yield spreads widened over the course of the quarter, driven primarily by more hawkish indications from the Federal Reserve.

Federal Reserve and U.S. Monetary Policy

On March 15, 2017, the FOMC announced that it would raise the target range for the federal funds rate by 0.25%, to 0.75%–1.00%. This marked the first back-to-back quarterly increases in the target range for the federal funds rate since 2006. In its March statement following the meeting, the FOMC indicated that economic activity has continued to expand at a moderate pace, and that solid job gains have contributed to strengthening in the labor market. The FOMC also stated that inflation has increased in recent quarters and has moved closer to their two percent longer-run objective, although market-based measures of inflation compensation remain low. The FOMC reiterated that it expects that with gradual adjustments in the stance of monetary policy, the expansion of economic activity will continue at a moderate pace, labor market conditions will strengthen somewhat further, and inflation should stabilize around two percent over the medium term. Additionally, the FOMC indicated that it expects economic conditions to evolve in such a way that only gradual increases in the federal funds rate will be warranted, and that the federal funds rate is likely to remain, for some time, below prevailing longer run levels.

Over the course of the first quarter, the 10-year U.S. Treasury yield decreased by 5 basis points, from 2.44% as of December 30, 2016 to 2.39% as of March 31, 2017. Commentary from Federal Reserve officials over the intermeeting period between the February and March FOMC meetings contributed to increased market expectations of a decision to raise the target range for the federal funds rate at the March meeting. The 10-year U.S. Treasury yield increased 15 basis points during the two weeks prior to the March FOMC meeting, as investors reacted to comments made by Federal Reserve Chair Janet Yellen and other FOMC members, who all but assured investors that interest rates would be increased at the March FOMC meeting. After the meeting, assets rallied across markets, as the Federal Reserve left 2017–2018 guidance for additional target range increases unchanged from their December projections.

Finally, minutes from the March FOMC meeting indicated that a change to the Federal Reserve's reinvestment policy is likely later this year. While the Federal Reserve indicated that it expects to continue its reinvesting policy "until normalization of the level of the federal funds rate is well under way," uncertainty around when that condition would be satisfied weighed on asset valuations during the first quarter. The current pace of monthly reinvestments under this program is approximately $23 billion, and provides significant market support. A discontinuation of the program could have a meaningfully negative impact to prices. The FOMC minutes also showed that many participants emphasized that reducing the size of the balance sheet should be conducted in a passive and predictive manner.

Housing and Labor Market Statistics

Data released by S&P Dow Jones Indices for its S&P CoreLogic Case-Shiller Indices for February 2017 showed that, on average, home prices posted a 5.9% year-over-year increase for its 20-City Composite and a 5.2% year-over-year increase for its 10-City Composite, after seasonal adjustments. We believe that near-term home price trends are more likely to be driven by fundamental factors such as economic growth, mortgage rates, and affordability, rather than by technical factors such as foreclosure inventory.

On April 7, 2017, the U.S. Bureau of Labor Statistics, or "BLS," reported that, in March 2017, the U.S. unemployment rate was 4.5%, down from 5.0% a year earlier. The unemployment rate of 4.5% was the lowest level since May 2007 and represents a level generally considered consistent with an economy operating at or near full employment. In light of the drop in the labor force participation rate since the financial crisis, another, perhaps more relevant, measure of labor market conditions is employment growth. The BLS also reported that non-farm payrolls rose by 98,000 in March 2017, which was the weakest figure since last May, but suggests that the labor market is returning to a more sustainable pace of growth following large job gains in January and February. Over the past three months, job gains have averaged 178,000 per month.

Household and Consumer Statistics

As shown in the chart below, U.S. household debt continues to increase, and the composition of that debt continues to shift away from mortgage-related debt towards auto loan and student loan debt. Following the financial crisis, overall household debt declined for several consecutive years, as households scaled back borrowing and lenders tightened lending criteria. Household debt declined from a nominal peak of $12.7 trillion in the third quarter of 2008 to a trough level of $11.2 trillion in the second quarter of 2013, but has risen steadily since. According to the Federal Reserve Bank of New York's

80

Quarterly Report on Household Debt and Credit, or the "Debt and Credit Report," total aggregate household debt reached $12.58 trillion in the fourth quarter of 2016, a 1.8% increase from the third quarter of 2016. Aggregate mortgage-related debt is still nearly $1 trillion below the peak reached in the third quarter of 2008, but have been offset by increases of $367 billion in auto loan debt, and $671 billion in student loan debt over the same period.

Source: New York Fed Consumer Credit Panel/Equifax

According to the Debt and Credit Report, mortgage-related debt is still the largest component of household debt, and increased $130 billion quarter over quarter, to $8.48 trillion as of December 31, 2016. During the same period, all types of non-mortgage-related debt increased as origination volumes strengthened, with auto loan origination volumes reaching all-time record levels. Outstanding auto loan debt increased $22 billion to $1.16 trillion, outstanding credit card debt increased $32 billion to $779 billion, and outstanding student loan debt increased $31 billion to $1.31 trillion. Overall improvement in the credit quality of loans made since the financial crisis has resulted in low and still-improving delinquency rates, with the exception of student loan delinquencies. Median borrower credit scores for newly originated auto and mortgage loans tightened in the fourth quarter, increasing one and a half points quarter over quarter to a median FICO score of 700 for auto loan borrowers, and three points quarter over quarter to a median FICO score of 763 for mortgage loan borrowers.

The Index of Consumer Sentiment produced through University of Michigan's Survey of Consumers is an indicator of consumer views on current economic conditions. In April, the Consumer Sentiment Index reported a 10.1% year-over-year gain, as consumers hold more favorable views of the current state of the economy. Growing economic optimism promotes consumer confidence and increases the propensity of households to make large expenditures and debt commitments.

Portfolio Overview and Outlook

General Market Overview

For most of the first quarter, both interest rate volatility and overall market volatility were low, but many measures of volatility increased towards the end of the quarter. The yield curve flattened over the course of the quarter as market participants ratcheted back their post-election expectations of economic growth and inflation in the U.S. economy. The 2-year U.S. Treasury yield rose 6 basis points to end the quarter at 1.25%, whereas the 10-year U.S. Treasury yield fell 5 basis points to 2.39%. Notably, global monetary policy has begun to diverge, as an interest rate hiking cycle is underway in the U.S. while the monetary policies of other major economies, including Europe and Japan, continue to be highly accommodative.

81

Fixed-income credit spreads continued to tighten during the early part of the first quarter, but began widening in early March following intermeeting commentary from several Federal Reserve governors, who expressed support for an imminent increase in the federal funds rate (which did in fact come to pass at the March 15^th FOMC meeting), and who suggested that tapering of the reinvestment program could begin later this year. Demand increased for floating-rate fixed income products, including CLOs and leveraged loans, as many market participants positioned themselves for a rising rate environment. Non-Agency RMBS spreads remained flat to slightly tighter in March despite the movements in the broader credit markets. Agency RMBS yield spreads widened over the course of the quarter, primarily in response to the more hawkish indications from the Federal Reserve.

Mortgage rates declined over the course of the first quarter, with the Freddie Mac survey 30-year mortgage rate falling 18 basis points to end the quarter at 4.14%. Similar to the fourth quarter, prepayment speeds remained low, with the majority of Agency mortgages no longer economically refinanceable. The Mortgage Bankers Association Refinance Index increased 12.4% in the first quarter, but remained well below the previously elevated levels of mid-2016.

We believe that several factors could put additional upward pressure on interest rates in the near term, including a tightening of Federal Reserve monetary policy in response to employment and economic growth in the United States. The risk of rising interest rates reinforces the importance of our ability to hedge interest rate risk in both our Agency and Credit portfolios using a variety of tools, including forward-settling To-Be-Announced Agency pass-through certificates, or "TBAs," interest rate swaps, and various other instruments.

Credit

As of March 31, 2017, our total long Credit portfolio (excluding corporate relative value trading positions, hedges, and other derivatives) increased to $640.3 million from $547.0 million as of December 31, 2016. Over the course of the first quarter, we increased our holdings of residential and commercial mortgage loans and REO, both U.S. and European CLOs, and corporate debt. We continued to net sell down our U.S. non-Agency RMBS, redeploying the net proceeds received into other Credit strategy assets.

As the case has been for some time, the fundamentals underlying non-Agency RMBS continue to be strong, led by a stable housing market. As legacy non-Agency RMBS continue to amortize, the range of expected outcomes on many of these assets has narrowed significantly; this trend, together with the minimal level of new RMBS issuance generally, has caused yield spreads on legacy non-Agency RMBS to compress significantly, leading us to rotate much of our Credit portfolio into higher-yielding assets. Our non-Agency RMBS portfolio, though much smaller now, performed well in the first quarter, benefiting from strong net interest margins, appreciation from our held positions, and net realized gains from positions sold. While our non-Agency RMBS portfolio currently represents a much smaller portion of our total Credit portfolio than it ever has, we intend to continue to opportunistically increase and decrease the size of this portfolio as market conditions vary. As of March 31, 2017, our investments in U.S. non-Agency RMBS totaled $80.9 million, as compared to $102.7 million as of December 31, 2016.

Currently, our credit hedges consist primarily of financial instruments tied to high-yield corporate credit, such as credit default swaps, or "CDS," on high-yield corporate bond indices, as well as tranches and options on these indices; short positions in and CDS on corporate bonds; and positions involving exchange traded funds, or "ETFs," of high-yield corporate bonds. Our credit hedges also currently include CDS tied to individual MBS or an index of several MBS, such as CMBX. We also opportunistically overlay our high-yield corporate credit hedges and mortgage-related derivatives with certain relative value long/short positions involving the same or similar instruments. Our combined credit hedges and relative value trading strategies generated a modest net loss for the quarter. In addition to credit hedges, we also use interest rate hedges in our Credit strategy in order to protect our portfolio against the risk of rising interest rates. The interest rate hedges in our Credit strategy, which currently consist primarily of interest rate swaps, did not meaningfully impact our results for the quarter. We also use foreign currency hedges in our Credit strategy, in order to protect our assets denominated in euros and British pounds against the risk of declines in those currencies against the U.S. dollar. We had net losses on our foreign currency hedges for the quarter, but these were more than offset by net gains on foreign currency-related transactions and translation. We believe that our publicly traded partnership structure affords us valuable flexibility, especially with respect to our ability to adjust our exposures nimbly by hedging many forms of risk, such as credit risk, interest rate risk, and foreign currency risk.

During the first quarter, yield spreads on CMBS fluctuated. As a result of the implementation of risk retention regulations and higher interest rates, CMBS conduit issuance slowed during the first quarter, continuing recent lower issuance trends. First quarter conduit issuance totaled $8.7 billion, down 24% from the first quarter of 2016. Even though CMBS yield spreads generally tightened over the course of the quarter, growing concerns around the effects of competition from online retailers on retail commercial real estate, particularly weaker regional malls, weighed on certain CMBS deals and sectors. Our CMBS portfolio continues to consist entirely of post-crisis "B-pieces." B-pieces are the most subordinated (and therefore the highest

82

yielding and riskiest) CMBS tranches. By purchasing new issue B-pieces, we believe that we are often able to effectively "manufacture" our risk more efficiently than what is generally available in the market, and to better target the collateral profiles and structures we prefer. We reduced our B-piece holdings during the quarter, generating net realized gains, as lower issuance created a relative scarcity of B-pieces and drove market yields tighter. For the first quarter, positive income on our CMBS assets was partially offset by losses on our hedges.

The CMBS risk retention regulations took effect on December 24, 2016, and CMBS issuance since then has included a variety of risk retention approaches, such as "vertical," "horizontal," and combined vertical/horizontal, or "L-shaped," retained interest structures. The most prevalent form has been the vertical interest retention model, whereby sponsors retain 5% of the face amount of every tranche in order to satisfy risk retention. Under this approach, 95% of the B-piece remains tradeable in the same manner as B-pieces prior to the adoption of the CMBS risk retention regulations. We expect to continue buying tradeable B-pieces in this format and continue to evaluate opportunities created from the new risk retention regulations. As of March 31, 2017, our U.S. CMBS bond portfolio decreased to $31.3 million, as compared to $34.6 million as of December 31, 2016.

As of March 31, 2017, our portfolio of small balance commercial mortgage loans included thirteen loans and ten real estate owned, or "REO," properties with an aggregate value of $86.7 million; by comparison, as of December 31, 2016, this portfolio included sixteen loans and one REO property with an aggregate value of $62.8 million. During the first quarter, we had strong performance from our portfolio. In addition to the net interest income on our portfolio, we recognized net realized gains as a result of several successful resolutions and REO conversions. Our REIT subsidiary also originated two high-yield "bridge loans" during the quarter. The number and aggregate value of loans held, as well as the income generated by our loans, may fluctuate significantly from period to period, especially as loans are resolved or sold. We expect to continue to emphasize purchasing distressed loans from banks and special servicers through negotiated transactions, as opposed to through widely circulated auctions where there is greater competition and less assurance that reserve prices will be reasonable. We also expect to continue to originate high-yielding bridge loans. We believe that opportunities will accelerate in both distressed loans and bridge loans, as many commercial mortgage loans—including many originated pre-crisis—reach their maturity but are unable to be refinanced.

In Europe, while we remain active in the legacy structured product markets such as MBS and CLOs, we have generally been more focused on the non-performing loan market. Our European non-performing loans include non-performing consumer loans, non-performing residential mortgage loans, and non-performing commercial mortgage loans made to small- and medium-sized enterprises. We believe that non-performing loans in certain select markets, such as Spain and Portugal, will continue to present attractive opportunities, and we are actively pursuing additional opportunities in these and other countries. During the first quarter, we had strong performance from both our structured product portfolio and our non-performing loan portfolio. The first quarter is typically less active for European non-performing loans, and as a result we did not purchase any new loan packages during the quarter. In our MBS and CLO portfolios, however, we did actively trade our holdings in the first quarter; we were able to generate net gains and reinvest the proceeds into other attractively priced securities. We expect to continue to take an opportunistic approach with respect to our participation in the European markets. As of March 31, 2017, our investments in European non-dollar denominated assets totaled $81.3 million, as compared to $75.2 million as of December 31, 2016. As of March 31, 2017, our total holdings of European non-dollar denominated assets included $40.6 million in RMBS (mostly backed by non-performing loans), $10.0 million in CMBS, $27.6 million in CLOs, $3.0 million in ABS, and $0.2 million in distressed corporate debt. As of December 31, 2016, our total holdings of European non-dollar denominated assets included $40.9 million in RMBS (mostly backed by non-performing loans), $8.7 million in CMBS, $22.4 million in CLOs, $3.0 million in ABS, and $0.2 million in distressed corporate debt. These holdings include assets denominated in British pounds as well as in euros.

We remain active in non-performing and re-performing U.S. residential mortgage loans, or "residential NPLs," and have continued to focus our acquisitions on smaller, less competitively-bid, and more attractively-priced mixed legacy pools sourced from motivated sellers. During the first quarter we closed on a purchase of a mixed residential NPL pool, which contains a combination of re-performing and non-performing assets. While relatively small, our residential NPL portfolio performed well for the quarter. As of March 31, 2017, we held $17.7 million in residential NPLs and related foreclosure property, as compared to $14.3 million as of December 31, 2016.

During the first quarter, we continued to acquire consumer loans under three existing flow agreements. Our portfolio primarily consists of unsecured loans, but also includes auto loans, and it performed well in the first quarter. During the quarter, we entered into a secured borrowing facility with a major investment bank to finance a portfolio of unsecured loans that we purchase under one of our flow agreements. This facility features a term revolving period, during which we can vary our borrowings based on the size of the portfolio, followed by an amortization period, which we believe greatly reduces our financing risk as compared to a sudden maturity. Some of our other consumer loans are financed using reverse repurchase agreements, or through the securitization markets. Apart from our existing flow agreements, we are actively evaluating other

83

opportunities in the space. As of March 31, 2017, our investments in U.S. consumer loans and ABS totaled $111.3 million, as compared to $111.4 million as of December 31, 2016.

During the first quarter, we continued to purchase non-QM loans at a steady pace, and our outlook for growth in this sector remains positive. As of March 31, 2017, our non-QM mortgage loan portfolio totaled $96.2 million, as compared to $71.6 million as of December 31, 2016. To date, we have purchased approximately $129.4 million under our flow agreement, and loan performance has been excellent. The number of states where our origination partner is producing loans for us has increased according to expectations. We currently finance most of our non-QM loans under repo facilities with large financial institutions, and we continue to actively monitor the securitization market for a potential issuance after we reach critical mass.

Over the past few months, we have begun purchasing non-distressed leveraged corporate loans. We are principally focused on senior secured loans that trade near par, with shorter maturities and low loan-to-value ratios. We believe that these assets offer excellent value in comparison to most high-yield corporate bonds, with their generally higher yield spreads and lower issue leverage. We are currently evaluating securing long-term, non-recourse financing for these assets through the CLO securitization market. While we are not currently making new acquisitions of distressed leveraged loans, we continue to hold a small portfolio of these assets. During the first quarter, our portfolio of performing and distressed leveraged loans performed well. As of March 31, 2017, our investments in performing and distressed leverage loans totaled $58.3 million as compared to $19.9 million as of December 31, 2016.

We have also recently increased our purchase activity in U.S. CLOs. While our previous CLO trading activity was almost entirely within the legacy CLO space, our more recent activity has been primarily in 2012 and 2013 vintages. During the first quarter our U.S. CLO portfolio performed well, reflecting strong contributions from both net interest income and net realized and unrealized gains. As of March 31, 2017, our investments in U.S. CLOs totaled $42.9 million as compared to $22.5 million as of December 31, 2016.

In the first quarter, we increased our investment in a reverse mortgage originator in which we have been invested since September 2014. We increased our invested capital in this originator from $12.5 million as of December 31, 2016 to $17.5 million as of March 31, 2017. Concurrently with our additional investment, another financial institution also increased its investment in the originator from $12.5 million to $17.5 million. With this increased capital base, this originator intends to significantly expand its footprint in the reverse mortgage origination space.

For the last few quarters, we have become more active in a corporate credit relative value trading strategy, whereby we seek to identify and capitalize on short-term pricing disparities in the corporate credit markets. As a subset of this strategy, we often engage in "basis trading," where we hold long or short positions in the bonds of a corporate issuer and simultaneously hold offsetting positions in credit default swaps referencing the same corporate issuer. In the overall strategy, we typically use reverse repurchase agreements to finance the long corporate bond positions that we hold. During the first quarter, our corporate credit relative value trading strategy performed well. As of March 31, 2017, in this strategy the aggregate market value of our long corporate bonds was $90.1 million, the aggregate market value of our short corporate bonds was $(77.9) million, and the aggregate notional amount of our credit default swaps where we were long protection and short protection was $105.7 million and $(118.1) million, respectively. As of December 31, 2016, in this strategy the aggregate market value of our long corporate bonds was $49.6 million, the aggregate market value of our short corporate bonds was $(36.9) million, and the aggregate notional amount of our credit default swaps where we were long protection and short protection was $50.1 million and $(62.1) million, respectively.

Agency

As of March 31, 2017, our long Agency RMBS portfolio was $841.3 million, as compared to $827.4 million as of December 31, 2016.

Consistent with past quarters, as of March 31, 2017, our Agency RMBS consisted mainly of "specified pools." Specified pools are fixed-rate Agency pools consisting of mortgages with special characteristics, such as mortgages with low loan balances, mortgages backed by investor properties, mortgages originated through the government-sponsored "Making Homes Affordable" refinancing programs, and mortgages with various other characteristics. Our Agency strategy also includes RMBS that are backed by ARMs or Hybrid ARMs and reverse mortgages, and CMOs, including IOs, POs, and IIOs. Finally, our Agency strategy also includes interest rate hedges for our Agency RMBS, as well as certain relative value trading positions in interest rate-related and TBA-related instruments.

During the first quarter, both realized and implied volatility remained low, but yield spreads for Agency RMBS widened. Agency RMBS investors are becoming increasingly focused on the timing and mechanism of the Federal Reserve's discontinuation of its current policy of reinvesting principal payments from its Agency RMBS holdings. While the Federal Reserve has indicated that it expects to continue its reinvesting policy "until normalization of the level of the federal funds rate

84

is well under way," uncertainty around when that condition would be satisfied weighed on asset valuations during the first quarter. Despite the anticipated reduced support from the Federal Reserve, we do not expect that Agency RMBS yield spreads will widen substantially, as they did during the 2013 "Taper Tantrum," largely because the investor base for Agency RMBS has changed substantially since then. Agency RMBS ownership has largely shifted away from investors such as the GSEs, certain money managers, and mortgage REITs whose activities, including delta-hedging and utilization of high degrees of leverage, tend to amplify price swings during periods of high volatility.

During the first quarter, mortgage rates remained relatively elevated from their pre-election levels, and prepayment rates declined, as many borrowers did have not an economic incentive to refinance their mortgages. The lower day count of the first quarter and the impact of winter seasonality were also factors contributing to the overall decline in prepayments. Since the generic pools that underlie TBAs tend to be more prepayment-sensitive than specified pools, the favorable decline in overall prepayment rates helped TBAs outperform specified pools over the course of the first quarter. This dampened our results for the first quarter, given that TBA short positions are a major component of our interest rate hedging portfolio.

Pay-ups on our specified pools decreased slightly quarter over quarter. Pay-ups are price premiums for specified pools relative to their TBA counterparts. Average pay-ups on our specified pools decreased to 0.66% as of March 31, 2017, from 0.76% as of December 31, 2016. Notwithstanding the decline of the first quarter, we believe that the evolving landscape, including the Federal Reserve's eventual withdrawal from the TBA market, may provide substantial support to pay-ups. In addition, technological advances in the mortgage origination and servicing industry have tended to have a much greater impact on non-specified pools as compared to specified pools. We believe that this trend will continue, ultimately driving greater investor demand for specified pools relative to TBAs.

For the quarter ended March 31, 2017, we had total net realized and unrealized losses of $(3.3) million, or $(0.09) per share, on our aggregate Agency RMBS portfolio. Slightly lower asset valuations during the period led to the modest net losses. During the quarter we continued to hedge interest rate risk, primarily through the use of interest rate swaps and short positions in TBAs, and to a lesser extent, short positions in U.S. Treasury securities. For the quarter, we had total net realized and unrealized losses of $(1.4) million, or $(0.04) per share, on our interest rate hedging portfolio. Within our hedging portfolio, our interest rate swaps generated net gains as swap rates increased across the yield curve, but those gains were offset by losses on our short positions in TBAs and U.S. Treasury securities. During the quarter, TBA roll prices increased and longer maturity U.S. Treasury yields declined, most notably in March, thereby leading to losses. In our hedging portfolio, the relative proportion (based on 10-year equivalents¹) of TBA positions increased quarter over quarter relative to interest rate swaps. We believe that it is important to be able to hedge our Agency RMBS portfolio using a variety of instruments, including TBAs.

We actively traded our Agency RMBS portfolio during the quarter in order to capitalize on sector rotation opportunities. Our portfolio turnover for the quarter was approximately 10% (as measured by sales and excluding paydowns), and we had net realized losses of $(0.7) million, excluding interest rate hedges. Our portfolio selection continues to be informed by mortgage industry trends—including significant enhancements in technology that are helping streamline the origination process—and we note that refinancing capacity remains high, with employment in the mortgage industry near a post-financial crisis high.

As of March 31, 2017, our long Agency RMBS portfolio was $841.3 million, up from $827.4 million as of December 31, 2016. During the first quarter, we continued to focus our Agency RMBS purchasing activity primarily on specified pools, particularly those with higher coupons. As of March 31, 2017, the weighted average coupon on our fixed-rate specified pools was 4.0%. Our Agency RMBS portfolio continues to include a small allocation to Agency IOs, where we purchased additional assets in the first quarter. Some of the IOs that we purchased were backed by seasoned Ginnie Mae pools that have demonstrated some level of "burnout." Burnout often occurs after periods of high prepayments, when the mix of loans remaining in an RMBS pool becomes more concentrated in loans that tend to prepay more slowly; burnout can reflect a variety of factors, including the behavior of individual borrowers and overall trends in the mortgage banking industry. Our Agency IOs not only contribute to our portfolio in the form of their yields, but they also inherently serve as portfolio market value hedges in a rising interest rate environment.

We expect to continue to target specified pools that, taking into account their particular composition and based on our prepayment projections: (1) should generate attractive yields relative to other Agency RMBS and U.S. Treasury securities, (2) should have less prepayment sensitivity to government policy shocks, and/or (3) should create opportunities for trading gains once the market recognizes their value, which for newer pools may come only after several months, when actual prepayment experience can be observed. We believe that our research team, proprietary prepayment models, and extensive databases remain essential tools in our implementation of this strategy.

¹"10-year equivalents" for a group of positions represent the amount of 10-year U.S. Treasury securities that would experience a similar change in market value under a standard parallel move in interest rates.

85

The following table summarizes prepayment rates for our portfolio of fixed-rate specified pools (excluding those backed by reverse mortgages) for the three month periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016, and March 31, 2016.

	Three Month Period Ended
	March 31, 2017		December 31, 2016		September 30, 2016		June 30, 2016		March 31, 2016
Three Month Constant Prepayment Rates(1)	10.5	%	15.1	%	12.2	%	10.3	%	8.9	%

(1) Excludes Agency fixed-rate RMBS without any prepayment history.

The following table provides details about the composition of our portfolio of fixed-rate specified pools (excluding those backed by reverse mortgages) as of March 31, 2017 and December 31, 2016 :

		March 31, 2017					December 31, 2016
	Coupon	Current Principal		Fair Value		Weighted Average Loan Age (Months)	Current Principal		Fair Value		Weighted Average Loan Age (Months)
		(In thousands)					(In thousands)
Fixed-rate Agency RMBS:
15-year fixed-rate mortgages:
	3.00	$	25,194	$	25,862	19	$	29,821	$	30,652	14
	3.50	70,777		74,251		22	61,814		64,949		22
	4.00	11,264		11,940		44	11,702		12,439		41
	4.50	3,482		3,752		71	3,619		3,905		69
Total 15-year fixed-rate mortgages		110,717		115,805		25	106,956		111,945		24
20-year fixed-rate mortgages:
	4.00	1,871		1,986		40	2,043		2,172		38
	4.50	1,144		1,241		40	1,156		1,254		37
Total 20-year fixed-rate mortgages		3,015		3,227		40	3,199		3,426		38
30-year fixed-rate mortgages:
	2.50	3,490		3,383		5	3,513		3,414		2
	3.00	4,682		4,665		38	4,993		4,970		34
	3.50	105,833		108,826		16	99,249		102,259		15
	4.00	295,094		311,677		22	291,166		308,365		20
	4.50	121,762		131,516		32	117,697		127,382		29
	5.00	52,001		57,024		53	52,008		57,013		46
	5.50	2,837		3,147		101	3,392		3,766		97
	6.00	2,892		3,293		87	3,161		3,602		84
Total 30-year fixed-rate mortgages		588,591		623,531		27	575,179		610,771		24
Total fixed-rate Agency RMBS		$	702,323	$	742,563	26	$	685,334	$	726,142	24

Our net Agency premium as a percentage of the fair value of our specified pool holdings is one metric that we use to measure the overall prepayment risk of our specified pool portfolio. Net Agency premium represents the total premium (excess of market value over outstanding principal balance) on our specified pool holdings less the total premium on related net short TBA positions. The lower our net Agency premium, the less we believe that our specified pool portfolio is exposed to market-wide increases in Agency RMBS prepayments. The net short TBA position related to our specified pool holdings had a notional value of $427.0 million and a fair value of $448.4 million as of March 31, 2017, as compared to a notional value $370.6 million

86

and a fair value of $390.3 million as of December 31, 2016. Our net Agency premium as a percentage of fair value of our specified pool holdings was approximately 2.9% as of March 31, 2017, as compared to 3.2% as of December 31, 2016. Excluding TBA positions used to hedge our specified pool holdings, our Agency premium as a percentage of fair value was approximately 5.5% and 5.7% as of March 31, 2017 and December 31, 2016, respectively. Our Agency premium percentage and net Agency premium percentage may fluctuate from period to period based on a variety of factors, including market factors such as interest rates and mortgage rates, and, in the case of our net Agency premium percentage, based on the degree to which we hedge prepayment risk with short TBA positions. We believe that our focus on purchasing pools with specific prepayment characteristics provides a measure of protection against prepayments.

Financing

Our average cost of funds, including reverse repo financing and other secured borrowings for the three month period ended March 31, 2017 increased 11 basis points to 1.48%, from 1.37% for the three month period ended December 31, 2016. Throughout the first quarter, reverse repo borrowing costs increased as LIBOR rose, which impacted our Agency as well as Credit-related borrowings. However, the cost of funds for our overall Credit-related borrowings decreased slightly quarter over quarter, primarily because we had an increase in the amount of reverse repo borrowings in our corporate credit relative value trading strategy; the reverse repo borrowings in this strategy have much lower costs of funds than most of our other Credit-related borrowings. Excluding reverse repo on corporate bonds held in this strategy, our Credit-related average cost of funds increased to 3.47% for the first quarter, as compared to 3.44% for the fourth quarter.

Our leverage ratio including reverse repo and other secured borrowings increased to 1.70:1, excluding U.S. Treasury securities, as of March 31, 2017, as compared to 1.63:1 as of December 31, 2016. Our leverage ratio may fluctuate period over period based on portfolio management decisions, market conditions, and the timing of security purchase and sale transactions.

Critical Accounting Policies

Our unaudited consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States, or "U.S. GAAP," for investment companies. In June 2007, the AICPA issued Amendments to ASC 946-10 ("ASC 946-10"), Clarification of the Scope of the Audit and Accounting Guide Investment Companies and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies. ASC 946-10 was effective for fiscal years beginning on or after December 15, 2007 with earlier application encouraged. After we adopted ASC 946-10, the FASB issued guidance which effectively delayed indefinitely the effective date of ASC 946-10. However, this additional guidance explicitly permitted entities that early adopted ASC 946-10 before December 31, 2007 to continue to apply the provisions of ASC 946-10. We have elected to continue to apply the provisions of ASC 946-10. ASC 946-10 provides guidance for determining whether an entity is within the scope of the AICPA Audit and Accounting Guide for Investment Companies, or the "Guide." The Guide provides guidance for determining whether the specialized industry accounting principles of the Guide should be retained in the financial statements of a parent company, of an investment company or of an equity method investor in an investment company. Effective August 17, 2007, we adopted ASC 946-10 and follow its provisions which, among other things, requires that investments be reported at fair value in the financial statements. Although we conduct our operations so that we are not required to register as an investment company under the Investment Company Act, for financial reporting purposes, we have elected to continue to apply the provisions of ASC 946-10.

In June 2013, the FASB issued ASU 2013-08, Financial Services-Investment Companies ("ASC 946"). This update modified the guidance for ASC 946 for determining whether an entity is an investment company for U.S. GAAP purposes. It requires entities that adopted Statement of Position 07-1 prior to its deferral to reassess whether they continue to meet the definition of an investment company for U.S. GAAP purposes. The guidance was effective for interim and annual reporting periods in fiscal years that began after December 15, 2013, with retrospective application; earlier application was prohibited. We have determined that we still meet the definition of an investment company under ASC 946 and, as a result, the presentation of our financial statements has not changed since the effective date of this ASU.

Certain of our critical accounting policies require us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. We believe that all of the decisions and assessments upon which our consolidated financial statements are based were reasonable at the time made based upon information available to us at that time. We rely on the experience of our Manager and Ellington and analysis of historical and current market data in order to arrive at what we believe to be reasonable estimates. See Note 2 of the notes to the consolidated financial statements for a complete discussion of our significant accounting policies. We have identified our most critical accounting policies to be the following:

Valuation: For financial instruments that are traded in an "active market," the best measure of fair value is the quoted market price. However, many of our financial instruments are not traded in an active market. Therefore, management generally

87

uses third-party valuations when available. If third-party valuations are not available, management uses other valuation techniques, such as the discounted cash flow methodology. Summary descriptions, for various categories of financial instruments, of the valuation methodologies management uses in determining fair value of our financial instruments are detailed in Note 2 of the notes to our consolidated financial statements. Management utilizes such methodologies to assign a good faith fair value (the estimated price that, in an orderly transaction at the valuation date, would be received to sell an asset, or paid to transfer a liability, as the case may be) to each such financial instrument.

See the notes to our consolidated financial statements for more information on valuation techniques used by management in the valuation of our assets and liabilities.

Purchases and Sales of Investments and Investment Income: Purchase and sales transactions are generally recorded on trade date. Realized and unrealized gains and losses are calculated based on identified cost. We generally amortize premiums and accrete discounts on our fixed income investments using the effective interest method.

See the notes to our consolidated financial statements for more information on the assumptions and methods that we use to amortize purchase premiums and accrete purchase discounts.

Recent Accounting Pronouncements

Refer to the notes to our consolidated financial statements for a description of relevant recent accounting pronouncements.

88

Financial Condition

The following table summarizes our investment portfolio⁽¹⁾ as of March 31, 2017 and December 31, 2016.

	March 31, 2017													December 31, 2016
(In thousands)	Current Principal			Fair Value			Average Price (2)		Cost			Average Cost (2)		Current Principal			Fair Value			Average Price (2)		Cost			Average Cost (2)
Non-Agency RMBS and Residential Mortgage Loans	$	304,065		$	228,124		$	75.02	$	220,325		$	72.46	$	354,219		$	226,543		$	63.96	$	220,321		$	62.20
Non-Agency CMBS and Commercial Mortgage Loans	184,790			99,496			53.84		108,882			58.92		200,017			100,143			50.07		111,995			55.99
ABS and Consumer Loans	164,375			161,889			98.49		166,711			101.42		140,569			138,011			98.18		143,936			102.40
Total Non-Agency MBS, Mortgage loans, and ABS and Consumer Loans(3)	653,230			489,509			74.94		495,918			75.92		694,805			464,697			66.88		476,252			68.54
Agency RMBS:
Floating	10,579			10,999			103.97		11,093			104.86		10,998			11,457			104.18		11,468			104.27
Fixed	702,323			742,563			105.73		746,273			106.26		685,334			726,142			105.95		727,068			106.09
Reverse Mortgages	54,138			58,301			107.69		59,185			109.32		55,910			60,221			107.71		61,174			109.41
Total Agency RMBS(4)	767,040			811,863			105.84		816,551			106.45		752,242			797,820			106.06		799,710			106.31
Total Non-Agency and Agency MBS, Mortgage loans, and ABS and Consumer Loans(3)(4)	1,420,270			1,301,372			91.63		1,312,469			92.41		1,447,047			1,262,517			87.25		1,275,962			88.18
Agency Interest Only RMBS	n/a			29,425			n/a		29,671			n/a		n/a			29,622			n/a		30,096			n/a
Non-Agency Interest Only and Principal Only MBS and Other(5)	n/a			33,255			n/a		35,522			n/a		n/a			27,026			n/a		33,171			n/a
TBAs:
Long	243,982			253,146			103.76		252,101			103.33		67,720			70,525			104.14		70,334			103.86
Short	(502,617		)	(523,620		)	104.18		(521,631		)	103.78		(384,155		)	(404,728		)	105.36		(404,967		)	105.42
Net Short TBAs	(258,635		)	(270,474		)	104.58		(269,530		)	104.21		(316,435		)	(334,203		)	105.62		(334,633		)	105.75
Long U.S. Treasury Securities	36,529			36,488			99.89		36,455			99.80		5,620			5,419			96.43		5,635			100.27
Short U.S. Treasury Securities	(104,609		)	(101,820		)	97.33		(102,205		)	97.70		(72,871		)	(69,762		)	95.73		(69,946		)	95.99
Short European Sovereign Bonds	(61,873		)	(63,260		)	102.24		(66,738		)	107.86		(61,016		)	(62,680		)	102.73		(66,800		)	109.48
Repurchase Agreements	293,802			293,802			100.00		294,468			100.23		184,819			184,819			100.00		185,205			100.21
Long Corporate Debt	173,688			154,819			89.14		155,130			89.31		95,664			80,095			83.73		81,036			84.71
Short Corporate Debt	(91,367		)	(89,466		)	97.92		(89,598		)	98.06		(40,807		)	(39,572		)	96.97		(39,664		)	97.20
Non-Exchange Traded Preferred and Common Equity Investment in Mortgage-Related Entities	n/a			23,099			n/a		22,185			n/a		n/a			18,090			n/a		17,243			n/a
Non-Exchange Traded Corporate Equity	n/a			4,382			n/a		4,313			n/a		n/a			3,987			n/a		4,313			n/a
Long Common Stock	n/a			2,837			n/a		2,784			n/a		n/a			4,396			n/a		4,381			n/a
Short Common Stock	n/a			(2,154		)	n/a		(2,223		)	n/a		n/a			(8,154		)	n/a		(8,052		)	n/a
Real Estate Owned	n/a			25,390			n/a		25,475			n/a		n/a			3,349			n/a		3,539			n/a
Total				$	1,377,695				$	1,388,178							$	1,104,949				$	1,121,486

89

(1) For more detailed information about the investments in our portfolio, please refer to the Consolidated Condensed Schedule of Investments as of these dates contained in our consolidated financial statements.

(2) Represents the dollar amount (not shown in thousands) per $100 of current principal of the price or cost for the security.

(3) Excludes non-Agency Interest Only and Principal Only MBS and Other.

(4) Excludes Agency Interest Only RMBS.

(5) Other includes equity tranches of CLOs, Other private label securities, and residual-like non-Agency RMBS and ABS backed by consumer loans.

The following table summarizes our financial derivatives portfolio⁽¹⁾ as of March 31, 2017 and December 31, 2016.

	March 31, 2017						December 31, 2016
(In thousands)	Notional Value			Fair Value			Notional Value			Fair Value
Mortgage-Related Derivatives:
Long CDS on RMBS and CMBS Indices	$	14,971		$	(2,244	)	$	17,228		$	(2,887	)
Short CDS on RMBS and CMBS Indices	(79,502		)	10,642			(112,999		)	16,701
Short CDS on Individual RMBS	(10,005		)	5,610			(10,134		)	5,070
Net Mortgage-Related Derivatives	(74,536		)	14,008			(105,905		)	18,884
Credit Derivatives:
Long CDS referencing Corporate Bond Indices	11,909			832			40,611			2,744
Short CDS referencing Corporate Bond Indices	(62,821		)	(2,911		)	(49,306		)	(2,840		)
Long CDS on Corporate Bonds	108,028			269			59,637			(1,408		)
Short CDS on Corporate Bonds	(146,391		)	(6,330		)	(83,108		)	(2,886		)
Purchased Put Options on CDS on Corporate Bond Indices(2)	—			—			10,000			—
Short Total Return Swaps on Corporate Equities (3)	(21,683		)	(11		)	(42,093		)	(55		)
Long Total Return Swaps on Corporate Debt (4)	—			—			5,438			(94		)
Interest Rate Derivatives:
Long Interest Rate Swaps	365,806			(2,378		)	376,074			(2,122		)
Short Interest Rate Swaps	(879,314		)	5,605			(862,535		)	5,062
Long Eurodollar Futures (6)	11,000			(11		)	11,000			(8		)
Short U.S. Treasury Note Futures (5)	(6,800		)	(7		)	(7,000		)	19
Short Eurodollar Futures (6)	(42,000		)	(39		)	(62,000		)	(51		)
Purchased Call Equity Options(7)	23			28			16			42
Purchased Put Equity Options(7)	5			38			—			—
Interest Rate Caps	61,908			1			61,908			2
Total Net Interest Rate Derivatives				3,237						2,944
Other Derivatives:
Short Foreign Currency Forwards(8)	(63,223		)	(125		)	(54,787		)	(456		)
Warrants(9)	—			—			1,639			106
Mortgage Loan Purchase Commitments(10)	—			—			20,601			(31		)
Total Net Derivatives				$	8,969					$	16,908

(1) For more detailed information about the financial derivatives in our portfolio, please refer to the Consolidated Condensed Schedule of Investments as of these dates contained in our consolidated financial statements.

(2) Represents the option on our part to enter into a CDS on a corporate bond index whereby we would pay a fixed rate and receive credit protection payments.

(3) Notional value represents number of underlying shares times the closing price of the underlying security.

(4) Notional value represents outstanding principal on underlying corporate debt.

(5) Notional value represents the total face amount of U.S. Treasury securities underlying all contracts held. As of March 31, 2017 and December 31, 2016 a total of 68 and 70 short U.S. Treasury note futures contracts were held, respectively.

(6) Every $1,000,000 in notional value represents one Eurodollar future contract.

(7) Notional value represents the number of common shares we have the option to purchase multiplied by the strike price.

(8) Notional value represents U.S. Dollars to be received by us at the maturity of the forward contract.

(9) Notional value represents number of shares that warrants are convertible into.

(10) Notional value represents principal balance of mortgage loan purchase commitments. Actual loan purchases are contingent upon successful loan closings in accordance with agreed-upon parameters.

As of March 31, 2017, our Consolidated Statement of Assets, Liabilities, and Equity reflects total assets of $2.9 billion as compared to $2.4 billion as of December 31, 2016. Total liabilities as of March 31, 2017 and December 31, 2016 were $2.3

90

billion and $1.8 billion, respectively. Our portfolios of investments, financial derivatives, and repurchase agreements included in total assets were $2.2 billion and $1.7 billion as of March 31, 2017 and December 31, 2016, respectively, while our investments sold short and financial derivatives included in total liabilities were $801.3 million and $603.6 million as of March 31, 2017 and December 31, 2016, respectively. Investments sold short consist principally of short positions in TBAs, which we primarily use to hedge the risk of rising interest rates on our investment portfolio. Typically, we hold a net short position in TBAs. The amounts of net short TBAs, as well as other hedging instruments, may fluctuate according to the size of our investment portfolio as well as according to how we view market dynamics as favoring the use of one hedging instrument or another. As of March 31, 2017 and December 31, 2016, we had a net short TBA position of $270.5 million and $334.2 million, respectively.

TBA-related assets include TBAs and receivables for TBAs sold short, and TBA-related liabilities include TBAs sold short and payables for TBAs purchased. As of March 31, 2017, total assets included $253.1 million of TBAs as well as $521.9 million of receivables for securities sold relating to unsettled TBA sales. As of December 31, 2016, total assets included $70.5 million of TBAs as well as $406.7 million of receivables for securities sold relating to unsettled TBA sales. As of March 31, 2017, total liabilities included $523.6 million of TBAs sold short as well as $252.7 million of payables for securities purchased relating to unsettled TBA purchases. As of December 31, 2016, total liabilities included $404.7 million of TBAs sold short as well as $70.3 million of payables for securities purchased relating to unsettled TBA purchases. Open TBA purchases and sales involving the same counterparty, the same underlying deliverable Agency pass-throughs, and the same settlement date are reflected in our consolidated financial statements on a net basis.

For a more detailed discussion of our investment portfolio, see "—Trends and Recent Market Developments—Portfolio Overview and Outlook" above.

We use mortgage-related credit derivatives primarily to hedge credit risk in our non-Agency MBS portfolio, although we also take net long positions in certain CDS on RMBS and CMBS indices. Our CDS on individual RMBS represent "single-name" positions whereby we have synthetically purchased credit protection on specific non-Agency RMBS bonds. As there is no longer an active market for CDS on individual RMBS, our portfolio continues to run off. We also use CDS on corporate bond indices, options thereon, and various other instruments as a means to hedge credit risk, or for relative value trading purposes. As market conditions change, especially as the pricing of various credit hedging instruments changes in relation to our outlook on future credit performance, we continuously re-evaluate both the extent to which we hedge credit risk and the particular mix of instruments that we use to hedge credit risk.

We often hold long and/or short positions in corporate bonds/equities. Our long and short positions in corporate bonds/equities can serve as outright investments, portfolio hedges, or components of relative value opportunities. We have also implemented an interest rate derivatives trading strategy. Within this strategy, we can take long and/or short positions in various interest rate-related instruments, such as U.S. Treasury securities, interest rate swaps, futures, and options. While some of the trading positions in this strategy are intended as hedges for various exposures in our overall portfolio, we also may take speculative positions to capitalize on what we view as market inefficiencies or anomalies.

We use a variety of instruments to hedge interest rate risk in our portfolio, including non-derivative instruments such as TBAs, U.S. Treasury securities and sovereign debt instruments, and derivative instruments such as interest rate swaps, Eurodollar and U.S. Treasury futures, and options on the foregoing. The mix of instruments that we use to hedge interest rate risk may change materially from one period to the next.

We have also entered into foreign currency forward contracts in order to hedge risks associated with foreign currency fluctuations.

We have entered into reverse repos to finance some of our assets. As of March 31, 2017 and December 31, 2016, indebtedness outstanding on our reverse repos was approximately $1.1 billion and $1.0 billion, respectively. As of March 31, 2017, we had total Agency RMBS financed with reverse repos of $827.7 million as compared to $809.2 million as of December 31, 2016. As of March 31, 2017, we had total Credit assets financed with reverse repos of $352.1 million as compared to $338.2 million as of December 31, 2016. As of March 31, 2017 and December 31, 2016 we also had total U.S. Treasury securities financed with reverse repos of $36.5 and $5.4 million, respectively. Outstanding indebtedness under reverse repos for Agency RMBS as of March 31, 2017 and December 31, 2016 was $793.0 million and $790.3 million, respectively, while outstanding indebtedness under reverse repos for our Credit portfolio as of March 31, 2017 and December 31, 2016 was $256.8 million and $237.8 million, respectively. Outstanding indebtedness under reverse repos for U.S. Treasury securities as of March 31, 2017 and December 31, 2016 was $36.5 million and $5.4 million, respectively. Our reverse repos bear interest at rates that have historically moved in close relationship to LIBOR. We account for our reverse repos as collateralized borrowings. In addition to our reverse repos, as of March 31, 2017 and December 31, 2016 we had other secured borrowings in the amount of $61.8 million and $24.1 million, respectively, used to finance $104.6 million and $42.0 million, respectively, of

91

commercial mortgage loans and REO, and consumer loans. As of March 31, 2017 and December 31, 2016 our debt-to-equity ratio was 1.75 to one and 1.64 to one, respectively. Excluding U.S. Treasury securities our debt-to-equity ratio as of March 31, 2017 and December 31, 2016 was 1.70 to one and 1.63 to one, respectively. See the discussion in "—Liquidity and Capital Resources" below for further information on our reverse repos.

In connection with our derivative and TBA transactions, in certain circumstances we may require that counterparties post collateral with us. When we exit a derivative or TBA transaction for which a counterparty has posted collateral, we may be required to return some or all of the related collateral to the respective counterparty. As of March 31, 2017 and December 31, 2016, our derivative and TBA counterparties posted an aggregate value of approximately $5.5 million and $12.8 million of collateral with us, respectively. This collateral posted with us is included in Due to brokers on our Consolidated Statement of Assets, Liabilities, and Equity.

TBA Market

We generally do not settle our purchases and sales of TBAs. If, for example, we wish to maintain a short position in a particular TBA as a hedge, we may "roll" the short TBA transaction. In a hypothetical roll transaction, we might have previously entered into a contract to sell a specified amount of 30-year FNMA 4.5% TBA pass-throughs to a particular counterparty on a specified settlement date. As this settlement date approaches, because we generally do not intend to settle the sale transaction, but we wish to maintain the short position, we enter into a roll transaction whereby we purchase the same amount of 30-year FNMA 4.5% TBA pass-throughs (but not necessarily from the same counterparty) for the same specified settlement date, and we sell the same amount of 30-year FNMA 4.5% TBA pass-throughs (potentially to yet another counterparty) for a later settlement date. In this way, we have essentially "flattened out" our 30-year FNMA 4.5% TBA pass-through position for the earlier settlement date (i.e., offset the original sale with a corresponding purchase), and established a new short position for the later settlement date, hence maintaining our short position. By rolling our transaction, we maintain our desired short position in 30-year FNMA 4.5% securities without settling the original sale transaction.

In the case where the counterparty from whom we purchase (or to whom we sell) for the earlier settlement date is the same as the counterparty to whom we sell (or from whom we purchase) for the later settlement date, and when the purchase and sale are transacted simultaneously, the pair of simultaneous purchase and sale transactions is often referred to as a "TBA roll" transaction.

In some instances, to avoid taking or making delivery of TBA securities, we will "pair off" an open purchase or sale transaction with an offsetting sale or purchase with the same counterparty. Alternatively, we will "assign" open transactions from counterparties from whom we have purchased to other counterparties to whom we have sold. In either case, no securities are actually delivered, but instead the net difference in trade proceeds of the offsetting transactions is calculated and a money wire representing such difference is sent to the appropriate party.

For the three month period ended March 31, 2017, as disclosed on our Consolidated Statement of Cash Flows, the aggregate TBA activity, or volume of closed transactions based on the sum of the absolute value of buy and sell transactions, was $4.5 billion, as compared to $5.1 billion for the three month period ended March 31, 2016. Our TBA activity has principally consisted of: (a) sales (respectively purchases) of TBAs as hedges in connection with purchases (respectively sales) of certain other assets (especially fixed-rate Agency whole pools); (b) TBA roll transactions (as described above) effected to maintain existing TBA short positions; and (c) TBA "sector rotation" transactions whereby a short position in one TBA security is replaced with a short position in a different TBA security. Since we have actively turned over our portfolio of fixed-rate Agency whole pools, the volume of TBA hedging transactions has also been correspondingly high. Moreover, our fixed-rate Agency whole pool portfolio is typically larger in gross size than our equity capital base, and so we tend to hold large short TBA positions relative to our equity capital base at any time. Finally, the entire amount of short TBA positions held at each monthly TBA settlement date is typically rolled to the following month, and since the amount of short TBA positions tends to be large relative to our equity capital base, TBA roll transaction volume over multi-month periods can represent a multiple of our equity capital base.

Equity

As of March 31, 2017, our equity increased by approximately $9.7 million to $654.5 million from $644.8 million as of December 31, 2016. This increase principally consisted of a net increase in equity resulting from operations for the three month period ended March 31, 2017 of $15.7 million and an increase related to contributions from our non-controlling interests of approximately $10.9 million. This was partially offset by dividends paid of $14.8 million, distributions to joint venture partners of approximately $0.2 million, and payments to repurchase common shares of $2.1 million. Shareholders' equity, which excludes the non-controlling interests related to the minority interest in the Operating Partnership as well the minority interests of our joint venture partners, was $636.3 million as of March 31, 2017.

92

Results of Operations for the Three Month Periods Ended March 31, 2017 and 2016

The table below represents the net increase (decrease) in equity resulting from operations for the three month periods ended March 31, 2017 and 2016.

	Three Month Period Ended March 31,
(In thousands except per share amounts)	2017			2016
Interest income	$	22,886		$	20,427
Other income	939			1,668
Total investment income	23,825			22,095
Expenses:
Base management fee	2,410			2,611
Interest expense	6,003			3,468
Other investment related expenses	1,521			1,749
Other operating expenses	2,116			2,445
Total expenses	12,050			10,273
Net investment income	11,775			11,822
Net realized and change in net unrealized gain (loss) on investments	6,352			(6,376		)
Net realized and change in net unrealized gain (loss) on financial derivatives, excluding currency forwards	(2,738		)	(28,892		)
Net realized and change in net unrealized gain (loss) on financial derivatives—currency forwards	(492		)	(3,379		)
Net foreign currency gain (loss)	833			3,639
Net increase (decrease) in equity resulting from operations	15,730			(23,186		)
Less: Net increase in equity resulting from operations attributable to non-controlling interests	452			14
Net increase (decrease) in shareholders' equity resulting from operations	$	15,278		$	(23,200	)
Net increase (decrease) in shareholders' equity resulting from operations per share	$	0.47		$	(0.69	)

Results of Operations for the Three Month Periods Ended March 31, 2017 and 2016

Summary of Net Increase (Decrease) in Shareholders' Equity from Operations

For the three month period ended March 31, 2017 we had a net increase in shareholders' equity resulting from operations of $15.3 million, and for the three month period ended March 31, 2016 we had a net decrease in shareholders' equity resulting from operations of $(23.2) million. The period-over-period reversal in our results of operations was primarily due to a significant decrease in our net realized and unrealized losses on our financial derivatives. During the three month period ended March 31, 2016, we had significant net realized and unrealized losses on our credit hedges. Because our credit hedges during that prior period were primarily in the form of short positions in financial instruments tied to high-yield corporate credit, we incurred significant losses in the three month period ended March 31, 2016 as high-yield corporate credit rallied meaningfully during the period. For the three month period ended March 31, 2017, high-yield corporate credit also rallied, but we had significantly less exposure to these credit hedges during the period, and as a result we had much lower credit hedging losses as compared to the prior period. Total return based on changes in "net asset value" or "book value" for our common shares was 2.48% for the three month period ended March 31, 2017 as compared to (3.17)% for the three month period ended March 31, 2016. Total return on our common shares is calculated based on changes in net asset value per share or book value per share and assumes reinvestment of dividends.

Net Investment Income

Net investment income was $11.8 million for each of the three month periods ended March 31, 2017 and 2016. Net investment income consists of interest and other income less total expenses. The period-over-period consistency in net investment income was primarily due to roughly offsetting increases in both interest income and total expenses, especially interest expense, for the three month period ended March 31, 2017 as compared to the three month period ended March 31, 2016. Since the first three months of 2016, short-term interest rates such as LIBOR have increased substantially, and this has led to an increase in the costs of our borrowings since they are generally short-term in nature.

93

Interest Income

Interest income was $22.9 million for the three month period ended March 31, 2017 as compared to $20.4 million for the three month period ended March 31, 2016. Interest income includes coupon payments received and accrued on our holdings, the net accretion and amortization of purchase discounts and premiums on those holdings and interest on our cash balances, including those balances held by our counterparties as collateral. For the three month period ended March 31, 2017, interest income from our Credit portfolio was $12.5 million, as compared to $12.8 million for the three month period ended March 31, 2016. The slight period-over-period decrease in interest income in this portfolio was primarily due to the smaller size of the portfolio in the later period. For the three month period ended March 31, 2017, interest income from our Agency RMBS was $8.6 million, while for the three month period ended March 31, 2016, interest income was $7.6 million. The period-over-period increase in interest income in this portfolio was primarily due to a larger positive "Catch-up Premium Amortization Adjustment," as described below, in the later period, as partially offset by the smaller size of the portfolio in the later period.

Some of the variability in our interest income and portfolio yields is due to quarterly adjustments to premium amortization triggered by changes in actual and projected prepayments on our Agency RMBS (accompanied by a corresponding offsetting adjustment to realized and unrealized gains and losses). We refer to this quarterly adjustment as a "Catch-up Premium Amortization Adjustment." The adjustment is calculated as of the beginning of each quarter based on our then assumptions about cashflows and prepayments, and can vary significantly from quarter to quarter. For the first quarter of 2017, we had a positive Catch-up Premium Amortization Adjustment of approximately $2.1 million, which increased our interest income. Excluding the Catch-up Premium Amortization Adjustment, the weighted average yield of our portfolio was 5.43% for the first quarter of 2017. By comparison, for the first quarter of 2016 the Catch-up Premium Amortization Adjustment increased interest income by approximately $0.4 million. Excluding this Catch-up Premium Amortization Adjustment, the weighted average yield on our portfolio for the first quarter of 2016 would have been 5.25%.

The following table details our interest income, average holdings of interest-earning assets, and weighted average yield based on amortized cost for the years ended March 31, 2017 and 2016:

	Credit(1)						Agency(1)						Total(1)
(In thousands)	Interest Income		Average Holdings		Yield		Interest Income		Average Holdings		Yield		Interest Income		Average Holdings		Yield
Three month period ended March 31, 2017	$	12,461	$	554,857	8.98	%	$	8,630	$	844,953	4.09	%	$	21,091	$	1,399,810	6.03	%
Three month period ended March 31, 2016	$	12,765	$	576,935	8.85	%	$	7,556	$	941,444	3.21	%	$	20,321	$	1,518,379	5.35	%

(1) Amounts exclude interest income on cash and cash equivalents (including when posted as margin) and long positions in U.S. Treasury securities. Also excludes long holdings of corporate securities that represent components of certain relative value trading strategies.

Base Management Fees

For the three month periods ended March 31, 2017 and 2016, base management fee incurred, which is based on total equity at the end of each quarter, was $2.4 million and $2.6 million, respectively. The decrease in the base management fee was due to our smaller capital base period over period.

Interest Expense

Interest expense primarily includes interest on funds borrowed under reverse repos and other secured borrowings, coupon interest on securities sold short, the related net accretion and amortization of purchase discounts and premiums on those short holdings, and interest on our counterparties' cash collateral held by us. We had average borrowed funds under reverse repos and other secured borrowings of $1.12 billion and $1.18 billion for the three month periods ended March 31, 2017 and 2016, respectively. Our total interest expense, inclusive of interest expense on our counterparties' cash collateral held by us, increased to $6.0 million for the three month period ended March 31, 2017, as compared to $3.5 million for the three month period ended March 31, 2016. This increase in our interest expense was in part due to the increase in the cost of our repo borrowings, which have increased as short-term interest rates, such as LIBOR and the federal funds rate, have increased as a result of Federal Reserve policy actions. The increase in our interest expense was also the result of a shift in the mix of our borrowings, as more of our Credit-related borrowings now relate to our growing loan portfolios, as loans generally carry higher borrowing rates and debt issuance costs as compared to securities.

94

The tables below show our average borrowed funds, interest expense, average cost of funds, and average one-month and average six-month LIBOR rates under our reverse repos and other secured borrowings for the three month periods ended March 31, 2017 and 2016.

Agency Securities

(In thousands)	Average Borrowed Funds		Interest Expense		Average Cost of Funds		Average One-Month LIBOR		Average Six-Month LIBOR
For the three month period ended March 31, 2017	$	792,810	$	1,857	0.95	%	0.83	%	1.37	%
For the three month period ended March 31, 2016	$	896,475	$	1,426	0.64	%	0.43	%	0.88	%

Credit Portfolio

(In thousands)	Average Borrowed Funds		Interest Expense		Average Cost of Funds		Average One-Month LIBOR		Average Six-Month LIBOR
For the three month period ended March 31, 2017	$	292,369	$	2,199	3.05	%	0.83	%	1.37	%
For the three month period ended March 31, 2016	$	265,510	$	1,666	2.52	%	0.43	%	0.88	%

U.S. Treasury Securities

(In thousands)	Average Borrowed Funds		Interest Expense		Average Cost of Funds		Average One-Month LIBOR		Average Six-Month LIBOR
For the three month period ended March 31, 2017	$	37,848	$	54	0.58	%	0.83	%	1.37	%
For the three month period ended March 31, 2016	$	20,397	$	10	0.20	%	0.43	%	0.88	%

Total

(In thousands)	Average Borrowed Funds		Interest Expense		Average Cost of Funds		Average One-Month LIBOR		Average Six-Month LIBOR
For the three month period ended March 31, 2017	$	1,123,027	$	4,110	1.48	%	0.83	%	1.37	%
For the three month period ended March 31, 2016	$	1,182,382	$	3,102	1.06	%	0.43	%	0.88	%

Among other instruments, we use interest rate swaps to hedge our portfolios against the risk of rising interest rates. If we were to include as a component of our cost of funds the actual and accrued periodic payments on our interest rate swaps used to hedge our yield-bearing targeted assets, our total average cost of funds would increase to 1.64% and 1.34% for the three month periods ended March 31, 2017 and 2016, respectively. Our net interest margin, defined as the yield on our portfolio of yield-bearing targeted assets (See—Interest Income above), less our cost of funds (including actual and accrued periodic payments on interest rate swaps as described above) was 4.39% and 4.01% for the three month periods ended March 31, 2017 and 2016, respectively. These metrics do not include amortization of upfront payments associated with certain of our interest rate swaps or the costs associated with other instruments that we use to hedge interest rate risk, such as TBAs and futures.

Incentive Fees

In addition to the base management fee, our Manager is also entitled to a quarterly incentive fee if our performance (as measured by adjusted net income, as defined in the management agreement) over the relevant rolling four quarter calculation period exceeds a defined return hurdle for the period. No incentive fee was incurred for the three month periods ended March 31, 2017 and 2016, since on a rolling four quarter basis, our income did not exceed the prescribed hurdle amount. Because our operating results can vary materially from one period to another, incentive fee expense can also be highly variable.

Other Investment Related Expenses

Other investment related expenses consist of servicing fees on our mortgage and consumer loans, as well as various other expenses and fees directly related to our financial assets. For the three month periods ended March 31, 2017 and 2016 other investment related expenses were $1.5 million and $1.7 million, respectively. The increase was primarily due to increased servicing fees and other expenses relating to our loan portfolios, which have increased in size period over period.

95

Other Operating Expenses

Other operating expenses consist of professional fees, compensation expense related to our dedicated or partially dedicated personnel, administration fees, share-based LTIP expense, insurance expense, and various other operating expenses necessary to run our business. Other operating expenses exclude management and incentive fees, interest expense, and other investment related expenses. Other operating expenses for the three month period ended March 31, 2017 were $2.1 million as compared to $2.4 million for the three month period ended March 31, 2016. The decrease in our other operating expenses was primarily related to decreased professional fees and administration fees.

Net Realized and Unrealized Gains (Losses) on Investments

During the three month period ended March 31, 2017, we had net realized and unrealized gains on investments of $6.4 million as compared to net realized and unrealized losses of $(6.4) million for the three month period ended March 31, 2016. Net realized and unrealized gains on investments of $6.4 million for the three month period ended March 31, 2017 resulted principally from net realized and unrealized gains on European structured products (RMBS, CMBS, and CLOs), U.S. CLOs, non-Agency RMBS, small balance commercial and residential mortgage loans, and corporate debt, partially offset by net realized and unrealized losses on Agency RMBS, TBAs, U.S. Treasury securities and sovereign securities. Our net short positions in TBAs, U.S. Treasury securities, and sovereign securities are used primarily to hedge interest rate and/or prepayment risk with respect to our investment holdings. During the three month period ended March 31, 2017, generally tighter credit spreads led to net gains on our credit investments, while generally wider spreads led to net losses on our Agency RMBS.

Net realized and unrealized losses on investments of $(6.4) million for the three month period ended March 31, 2016 resulted principally from net realized and unrealized losses on U.S. and European MBS, distressed corporate debt, net short TBAs, net short U.S. Treasury and sovereign positions, and investments in mortgage originators, partially offset by net realized and unrealized gains on Agency RMBS pass-throughs, small balance commercial mortgage loans, residential loans, and REO.

Net Realized and Unrealized Gains and (Losses) on Financial Derivatives

During the three month period ended March 31, 2017, we had net realized and unrealized losses on our financial derivatives of $(3.2) million as compared to net realized and unrealized losses of $(32.3) million for the three month period ended March 31, 2016. Our financial derivatives consist of interest rate derivatives, which we use primarily to hedge interest rate risk, and of credit derivatives and total return swaps, both of which we use primarily to hedge credit risk, but also for non-hedging purposes. Non-hedging credit derivatives and total return swaps include both long and short positions. Our derivatives also include foreign currency forwards, which we use to hedge foreign currency risk. Our interest rate derivatives are primarily in the form of net short positions in interest rate swaps, short and/or long positions in Eurodollar futures and U.S. Treasury Note futures, as well as purchased and written swaptions. We also use certain non-derivative instruments, such as TBAs, corporate debt, U.S. Treasury securities and sovereign debt instruments, to hedge interest rate risk. Our derivative credit hedges were primarily in the form of short positions in instruments tied to high-yield corporate credit, credit default swaps on asset-backed indices and individual MBS and total return swaps. Net realized and unrealized losses of $(3.2) million on our financial derivatives for the three month period ended March 31, 2017 resulted primarily from net losses on our credit hedges in the form of CDS on asset-backed indices, partially offset by net realized and unrealized gains on our interest rate swaps and our CDS on both corporate bonds and individual MBS. Net foreign exchange transaction and translation gains were partially offset by net realized and unrealized losses on our foreign currency forwards. Translation and transaction net gains were incurred in connection with our non-dollar denominated European assets.

Net realized and unrealized losses on our financial derivatives of $(32.3) million for the three month period ended March 31, 2016 resulted primarily from net losses related to our CDS, and options on CDS, on high yield corporate bond indices, our interest rate swaps, and our total return swaps. Net losses on our currency forwards were largely offset by translation and transaction gains related to our non-dollar denominated European assets.

Liquidity and Capital Resources

Liquidity refers to our ability to meet our cash needs, including repaying our borrowings, funding and maintaining positions in MBS and other assets, making distributions in the form of dividends, and other general business needs. Our short-term (one year or less) and long-term liquidity requirements include acquisition costs for assets we acquire, payment of our base management fee and incentive fee, compliance with margin requirements under our repurchase agreements, or "repos," reverse repos, TBAs, and financial derivative contracts, repayment of reverse repo borrowings to the extent we are unable or unwilling to extend our reverse repos, payment of our general operating expenses, and payment of our quarterly dividend. Our capital resources primarily include cash on hand, cash flow from our investments (including principal and interest payments received on our investments and proceeds from the sale of investments), borrowings under reverse repos, and proceeds from

96

equity offerings. We expect that these sources of funds will be sufficient to meet our short-term and long-term liquidity needs.

The following summarizes our reverse repos:

	Reverse Repurchase Agreements
(In thousands)	Average Borrowed Funds During the Period		Borrowed Funds Outstanding at End of the Period
Three Month Period Ended March 31, 2017	$	1,083,251	$	1,086,271
Three Month Period Ended March 31, 2016	$	1,178,552	$	1,149,064

The following summarizes our borrowings under reverse repos by remaining maturity:

(In thousands)	March 31, 2017
Remaining Days to Maturity	Outstanding Borrowings		%
30 Days or Less	$	503,493	46.3	%
31 - 60 Days	187,720		17.3	%
61 - 90 Days	196,116		18.0	%
91 - 120 Days	2,987		0.3	%
121 - 150 Days	83,680		7.7	%
151 - 180 Days	34,536		3.2	%
181 - 360 Days	77,739		7.2	%
	$	1,086,271	100.0	%

Reverse repos involving underlying investments that we sold prior to March 31, 2017, for settlement following March 31, 2017, are shown using their original maturity dates even though such reverse repos may be expected to be terminated early upon settlement of the sale of the underlying investment. 

The amounts borrowed under our reverse repo agreements are generally subject to the application of "haircuts." A haircut is the percentage discount that a repo lender applies to the market value of an asset serving as collateral for a repo borrowing, for the purpose of determining whether such repo borrowing is adequately collateralized. As of March 31, 2017, the weighted average contractual haircut applicable to the assets that serve as collateral for our outstanding repo borrowings (excluding repo borrowings related to U.S. Treasury securities) was 27.1% with respect to Credit assets, 5.4% with respect to Agency RMBS assets, and 11.9% overall. As of December 31, 2016 these respective weighted average contractual haircuts were 29.6%, 5.3%, and 12.5%.

We expect to continue to borrow funds in the form of reverse repos as well as other similar types of financings. The terms of our reverse repo borrowings are predominantly governed by master repurchase agreements, which generally conform to the terms in the standard master repurchase agreement as published by the Securities Industry and Financial Markets Association as to repayment and margin requirements. In addition, each lender may require that we include supplemental terms and conditions to the standard master repurchase agreement. Typical supplemental terms and conditions include the addition of or changes to provisions relating to margin calls, net asset value requirements, cross default provisions, certain key person events, changes in corporate structure, and requirements that all controversies related to the repurchase agreement be litigated in a particular jurisdiction. These provisions may differ for each of our lenders.

As of March 31, 2017 and December 31, 2016, we had $1.1 billion and $1.0 billion, respectively, of borrowings outstanding under our reverse repos. As of March 31, 2017, the remaining terms on our reverse repos ranged from 3 days to 285 days, with a weighted average remaining term of 59 days. As of December 31, 2016, the remaining terms on our reverse repos ranged from 3 days to 320 days, with a weighted average remaining term of 56 days. Our reverse repo borrowings were with a total of nineteen counterparties as of March 31, 2017 and twenty-one counterparties as of December 31, 2016. As of March 31, 2017 and December 31, 2016, our reverse repos, excluding those on U.S. Treasury securities, had a weighted average borrowing rate of 1.34% and 1.32%, respectively. As of March 31, 2017, our reverse repos had interest rates ranging from (2.00)% to 3.73%. As of December 31, 2016, our reverse repos had interest rates ranging from 0.60% to 3.76%. Investments transferred as collateral under reverse repos had an aggregate estimated fair value of $1.2 billion as of both March 31, 2017 and December 31, 2016. The interest rates of our reverse repos have historically moved in close relationship to short-term LIBOR rates, and in some cases are explicitly indexed to short-term LIBOR rates and reset accordingly. It is expected that amounts due upon maturity of our reverse repos will be funded primarily through the roll/re-initiation of reverse

97

repos and, if we are unable or unwilling to roll/re-initiate our reverse repos, through free cash and proceeds from the sale of securities.

In addition to our borrowings under reverse repurchase agreements, we have entered into various transactions to finance certain of our commercial mortgage loans and REO, and to finance certain of our consumer loans; these transactions are accounted for as collateralized borrowings. As of March 31, 2017 and December 31, 2016 we had outstanding borrowings related to these transactions in the amount of $61.8 million and $24.1 million, respectively, which is reflected under the caption "Other secured borrowings" on the Consolidated Statement of Assets, Liabilities, and Equity. As of March 31, 2017 and December 31, 2016, the fair value of commercial mortgage loans and REO and consumer loans collateralizing our other secured borrowings was $104.6 million and $42.0 million, respectively. See Note 6 in the notes to our consolidated financial statements for further information on the Company's other secured borrowings.

The following table details total outstanding borrowings, average outstanding borrowings, and the maximum outstanding borrowings at any month end for each quarter under reverse repurchase agreements for the past twelve quarters:

Quarter Ended	Borrowings Outstanding at Quarter End		Average Borrowings Outstanding		Maximum Borrowings Outstanding at Any Month End
	(In thousands)
March 31, 2017	$	1,129,900	$	1,083,251	$	1,157,648
December 31, 2016	1,033,581		989,453		1,033,581
September 30, 2016	983,814		1,044,621		1,081,484
June 30, 2016	1,070,105		1,124,885		1,160,096
March 31, 2016	1,149,064		1,178,552		1,205,385
December 31, 2015(1)	1,174,189		1,335,360		1,401,378
September 30, 2015	1,372,794		1,378,821		1,386,610
June 30, 2015	1,360,408		1,427,369		1,497,281
March 31, 2015	1,396,112		1,505,226		1,554,589
December 31, 2014	1,669,433		1,882,629		1,889,410
September 30, 2014	1,395,132		1,214,553		1,395,132
June 30, 2014	1,188,831		1,172,898		1,190,258

(1) Our outstanding borrowings as of December 31, 2015 declined relative to our average borrowings outstanding for the quarter ended December 31, 2015. In light of continued and anticipated significant market volatility, during the quarter ended December 31, 2015, we net sold Agency RMBS, thereby reducing our outstanding borrowings and increasing our cash holdings in order to be more defensively positioned.

Amount at risk represents the excess, if any, for each counterparty of the fair value of collateral held by such counterparty over the amounts outstanding under reverse repos. There were no amounts at risk relating to our reverse repos with any one counterparty that were greater than 5% of total equity as of March 31, 2017 and December 31, 2016.

Although we typically finance most of our holdings of Agency RMBS, as of March 31, 2017 and December 31, 2016, we held unencumbered Agency pools, on a settlement date basis, in the amount of $0.5 million and $40.0 million, respectively.

We held cash and cash equivalents of approximately $104.2 million and $123.3 million as of March 31, 2017 and December 31, 2016, respectively.

On March 6, 2017, our Board of Directors approved the adoption of a new share repurchase program under which we are authorized to repurchase up to 1.7 million common shares. The program, which is open-ended in duration, allows us to make repurchases from time to time on the open market or in negotiated transactions. Repurchases are at our discretion, subject to applicable law, share availability, price and our financial performance, among other considerations. This program supersedes the similar share repurchase program that had previously been adopted on August 3, 2015, which had also authorized the repurchase of 1.7 million common shares.

During the three month period ended March 31, 2017 we repurchased 130,488 common shares at an average price per share of $15.73 and a total cost of $2.1 million. Following March 31, 2017 and through May 3, 2017 we purchased an additional 51,518 shares at an average price of $15.81 and a total cost of $0.8 million. In addition to making discretionary repurchases, we also entered into a 10b5-1 plan to increase the number of trading days available to implement these repurchases. Through May 3, 2017, we have repurchased approximately 128,267 shares under the current share repurchase program for an aggregate cost of $2.0 million.

98

We may declare dividends based on, among other things, our earnings, our financial condition, our working capital needs, and new opportunities. Dividends are declared and paid on a quarterly basis in arrears. The declaration of dividends to our shareholders and the amount of such dividends are at the discretion of our Board of Directors. During the three month period ended March 31, 2017, we paid total dividends in the amount of $14.8 million related to the three month period ended December 31, 2016. In May 2017, our Board of Directors approved a dividend related to the first quarter of 2017 in the amount of $0.45 per share, or approximately $14.8 million, payable on June 15, 2017 to shareholders of record as of June 1, 2017. During the three month period ended March 31, 2016, we paid total dividends in the amount of $16.9 million related to the three month period ended December 31, 2015.

The following tables set forth the dividend distributions authorized by the Board of Directors payable to shareholders and LTIP holders for the periods indicated below:

Three Month Period Ended March 31, 2017

(In thousands except per share amounts)	Dividend Per Share	Dividend Amount			Record Date	Payment Date
First Quarter	$0.45	$	14,757	*	June 1, 2017	June 15, 2017

* Estimated

Three Month Period Ended March 31, 2016

(In thousands except per share amounts)	Dividend Per Share	Dividend Amount		Record Date	Payment Date
First Quarter	$0.50	$	16,744	June 1, 2016	June 15, 2016

For the three month period ended March 31, 2017, our operating activities used net cash in the amount of $107.6 million, and our reverse repo activity used to finance many of our investments (including repayments, in conjunction with the sales of investments, of amounts borrowed under our reverse repo agreements) provided net cash of $52.7 million. In addition we received proceeds from the issuance of other secured borrowings of $43.6 million and used $1.6 million to pay down principal on other secured borrowings. Thus our operating activities, when combined with our reverse repo financings and other secured borrowings, used net cash of $12.9 million for the three month period ended March 31, 2017. We also used $14.8 million to pay dividends, $0.2 million for distributions to non-controlling interests (our joint venture partners), and $2.1 million to repurchase common shares. In addition, contributions from non-controlling interests provided cash of $10.9 million. As a result there was a decrease in our cash holdings of $19.1 million from $123.3 million as of December 31, 2016 to $104.2 million as of March 31, 2017.

For the three month period ended March 31, 2016, our operating activities used net cash of $19.0 million, and our reverse repo activity used to finance many of our investments (including repayments, in conjunction with the sales of investments, of amounts borrowed under our reverse repo agreements) used net cash of $25.1 million. In addition we received proceeds from the issuance of other secured borrowings of $23.2 million. Thus our operating activities, when combined with our reverse repo and financings and other secured borrowings, used net cash of $20.9 million for the three month period ended March 31, 2016. We also used $16.9 million to pay dividends, $1.9 million for distributions to a non-controlling interest (our joint venture partner), and $2.8 million to repurchase common shares. In addition, contributions from a non-controlling interest member provided cash of $0.7 million. As a result there was a decrease in our cash holdings of $41.8 million from $183.9 million as of December 31, 2015 to $142.1 million as of March 31, 2016.

Based on our current portfolio, amount of free cash on hand, debt-to-equity ratio, and current and anticipated availability of credit, we believe that our capital resources will be sufficient to enable us to meet anticipated short-term and long-term liquidity requirements. However, the unexpected inability to finance our Agency RMBS portfolio would create a serious short-term strain on our liquidity and would require us to liquidate much of that portfolio, which in turn would require us to restructure our portfolio to maintain our exclusion from registration as an investment company under the Investment Company Act. Steep declines in the values of our Credit assets financed using reverse repos, or in the values of our derivative contracts, would result in margin calls that would significantly reduce our free cash position. Furthermore, a substantial increase in prepayment rates on our assets financed by reverse repos could cause a temporary liquidity shortfall, because we are generally required to post margin on such assets in proportion to the amount of the announced principal paydowns before the actual receipt of the cash from such principal paydowns. If our cash resources are at any time insufficient to satisfy our liquidity requirements, we may have to sell assets or issue debt or additional equity securities.

We are not required by our investment guidelines to maintain any specific debt-to-equity ratio, and we believe that the appropriate leverage for the particular assets we hold depends on the credit quality and risk of those assets, as well as the general availability and terms of stable and reliable financing for those assets.

99

Contractual Obligations and Commitments

We are a party to a management agreement with our Manager. Pursuant to that agreement, our Manager is entitled to receive a base management fee, an incentive fee, reimbursement of certain expenses and, in certain circumstances, a termination fee. Such fees and expenses do not have fixed and determinable payments. For a description of the management agreement provisions, see Note 7 of the notes to our consolidated financial statements.

We enter into reverse repos with third-party broker-dealers whereby we sell securities to such broker-dealers at agreed-upon purchase prices at the initiation of the reverse repos and agree to repurchase such securities at predetermined repurchase prices and termination dates, thus providing the broker-dealers with an implied interest rate on the funds initially transferred to us by the broker-dealers. We enter into repos with third-party broker-dealers whereby we purchase securities under agreements to resell at an agreed-upon price and date. In general, we most often enter into repo transactions in order to effectively borrow securities that we can then deliver to counterparties to whom we have made short sales of the same securities. The implied interest rates on the repos and reverse repos we enter into are based upon competitive market rates at the time of initiation. Repos and reverse repos that are conducted with the same counterparty may be reported on a net basis if they meet the requirements of ASC 210-20, Balance Sheet, Offsetting. See "—Liquidity and Capital Resources" for a summary of our borrowings on reverse repos. As of March 31, 2017 and December 31, 2016 there were no repos or reverse repos reported on a net basis on the Consolidated Statement of Assets, Liabilities, and Equity.

As of March 31, 2017, we had an aggregate amount at risk under our reverse repos with twenty counterparties of approximately $157.3 million, and as of December 31, 2016, we had an aggregate amount at risk under our reverse repos with twenty-one counterparties of approximately $161.1 million. Amounts at risk represent the excess, if any, for each counterparty of the fair value of collateral held by such counterparty over the amounts outstanding under reverse repos. If the amounts outstanding under repos and reverse repos with a particular counterparty are greater than the collateral held by the counterparty, there is no amount at risk for the particular counterparty. Amount at risk as of March 31, 2017 and December 31, 2016 does not include approximately $2.7 million and $3.1 million, respectively, of net accrued interest receivable, which is defined as accrued interest on securities held as collateral less interest payable on cash borrowed.

Our derivatives are predominantly subject to bilateral collateral arrangements or clearing in accordance with the Dodd-Frank Act. We may be required to deliver or receive cash or securities as collateral upon entering into derivative transactions. Changes in the relative value of derivative transactions may require us or the counterparty to post or receive additional collateral. Entering into derivative contracts involves market risk in excess of amounts recorded on our balance sheet. In the case of cleared derivatives, the clearinghouse becomes our counterparty and the Future Commission Merchant acts as an intermediary between us and the clearinghouse with respect to all facets of the related transaction, including the posting and receipt of required collateral.

As of March 31, 2017, we had an aggregate amount at risk under our derivative contracts with seventeen counterparties of approximately $30.5 million. We also had $9.0 million of initial margin for cleared OTC derivatives posted to central clearinghouses as of that date. As of December 31, 2016, we had an aggregate amount at risk under our derivatives contracts with eighteen counterparties of approximately $42.5 million. We also had $7.6 million of initial margin for cleared OTC derivatives posted to central clearinghouses as of that date. Amounts at risk under our derivatives contracts represent the excess, if any, for each counterparty of the fair value of our derivative contracts plus our collateral held directly by the counterparty less the counterparty's collateral held by us. If a particular counterparty's collateral held by us is greater than the aggregate fair value of the financial derivatives plus our collateral held directly by the counterparty, there is no amount at risk for the particular counterparty.

We are party to a tri-party collateral arrangement under one of our International Swaps and Derivatives Association, or "ISDA," trading agreements whereby a third party holds collateral posted by us. Pursuant to the terms of the arrangement, the third party must follow certain pre-defined actions prior to the release of the collateral to the counterparty or to us. Due from Brokers on the Consolidated Statement of Assets, Liabilities, and Equity includes, as of December 31, 2016, collateral posted by us and held by a third-party custodian in the amount of approximately $0.7 million.

We purchase and sell TBAs and Agency pass-through certificates on a when-issued or delayed delivery basis. The delayed delivery for these securities means that these transactions are more prone to market fluctuations between the trade date and the ultimate settlement date, and thereby are more vulnerable, especially in the absence of margining arrangements with respect to these transactions, to increasing amounts at risk with the applicable counterparties. As of March 31, 2017, in connection with our forward settling TBA and Agency pass-through certificates, we had an aggregate amount at risk with eleven counterparties of approximately $1.9 million. As of December 31, 2016, in connection with our forward settling TBA and Agency pass-through certificates, we had an aggregate amount at risk with five counterparties of approximately $1.7 million. Amounts at risk in connection with our forward settling TBA and Agency pass-through certificates represent the excess, if any, for each counterparty of the net fair value of the forward settling securities plus our collateral held directly by the

100

counterparty less the counterparty's collateral held by us. If a particular counterparty's collateral held by us is greater than the aggregate fair value of the forward settling securities plus our collateral held directly by the counterparty, there is no amount at risk for the particular counterparty.

See Note 15 in the notes to our consolidated financial statements for further detail on our other contractual obligations and commitments.

Off-Balance Sheet Arrangements

As of March 31, 2017, we did not have any material relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. Further, we have not guaranteed any obligations of unconsolidated entities nor do we have any commitment to provide funding to any such entities that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or resources that would be material to an investor in our securities. As such, we are not materially exposed to any market, credit, liquidity, or financing risk that could arise if we had engaged in such relationships. See Note 7 of the notes to our consolidated financial statements for further detail about a multi-seller consumer loan securitization transaction we entered into in August 2016.

At March 31, 2017 the Company had not entered into any reverse repurchase agreements for which delivery of the borrowed funds is not scheduled until after year end.

Inflation

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 so than does inflation. Changes in interest rates do not necessarily correlate with inflation rates or changes in inflation rates. Our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

The primary components of our market risk at March 31, 2017 are related to credit risk, prepayment risk, and interest rate risk. We seek to actively manage these and other risks and to acquire and hold assets that we believe justify bearing those risks, and to maintain capital levels consistent with those risks.

Credit Risk

We are subject to credit risk in connection with many of our assets, especially non-Agency MBS, mortgage loans, and consumer loans. Credit losses on real estate loans can occur for many reasons, including, but not limited to, poor origination practices, fraud, faulty appraisals, documentation errors, poor underwriting, legal errors, poor servicing practices, weak economic conditions, decline in the value of homes, businesses or commercial properties, special hazards, earthquakes and other natural events, over-leveraging of the borrower on a property, reduction in market rents and occupancies and poor property management services, changes in legal protections for lenders, reduction in personal income, job loss, and personal events such as divorce or health problems. Property values are subject to volatility and may be affected adversely by a number of factors, including, but not limited to, national, regional, and local economic conditions (which may be adversely affected by industry slowdowns and other factors), local real estate conditions (such as an oversupply of housing), changes or continued weakness in specific industry segments, construction quality, age and design, demographic factors, and retroactive changes to building or similar codes. The ability of borrowers to repay consumer loans may be adversely affected by numerous borrower-specific factors, including unemployment, divorce, major medical expenses or personal bankruptcy. General factors, including an economic downturn, high energy costs or acts of God or terrorism, may also affect the financial stability of borrowers and impair their ability or willingness to repay their loans. Whenever any of our consumer loans defaults, we are at risk of loss to the extent of any deficiency between the liquidation value of the collateral, if any, securing the loan, and the principal and accrued interest of the loan. Many of our consumer loans are unsecured, or are secured by collateral (such as an automobile) that depreciates rapidly; as a result, these loans may be at greater risk of loss than residential real estate loans.

Similarly, we are exposed to the risk of potential credit losses on other credit-related assets in our portfolio, including distressed corporate debt, CLOs, and investments in mortgage-related entities.

For many of our investments, the two primary components of credit risk are default risk and severity risk.

Default Risk

Default risk is the risk that borrowers will fail to make principal and interest payments on mortgage loans or other debt

101

obligations. We may attempt to mitigate our default risk by, among other things, opportunistically entering into credit default swaps and total return swaps. These instruments can reference various MBS indices, corporate bond indices, or corporate entities, such as publicly traded REITs. We often rely on third-party servicers to mitigate our default risk, but such third-party servicers may have little or no economic incentive to mitigate loan default rates.

Severity Risk

Severity risk is the risk of loss upon a borrower default on a mortgage loan or other secured or unsecured debt obligation. Severity risk includes the risk of loss of value of the property or other asset, if any, securing the mortgage loan or debt obligation, as well as the risk of loss associated with taking over the property or other asset, if any, including foreclosure costs. We often rely on third-party servicers to mitigate our severity risk, but such third-party servicers may have little or no economic incentive to mitigate loan loss severities. In the case of mortgage loans, such mitigation efforts may include loan modification programs and prompt foreclosure and property liquidation following a default.

Prepayment Risk

Prepayment risk is the risk of change, whether an increase or a decrease, in the rate at which principal is returned in respect of fixed income assets in our portfolio, including both through voluntary prepayments and through liquidations due to defaults and foreclosures. Most significantly, our portfolio is exposed to the risk of changes in prepayment rates of mortgage loans underlying our RMBS, and changes in prepayment rates of certain of our consumer loan holdings. This rate of prepayment is affected by a variety of factors, including the prevailing level of interest rates as well as economic, demographic, tax, social, legal, and other factors. Changes in prepayment rates will have varying effects on the different types of securities in our portfolio, and we attempt to take these effects into account in making asset management decisions. Additionally, increases in prepayment rates may cause us to experience losses on our interest only securities and inverse interest only securities, as those securities are extremely sensitive to prepayment rates. Prepayment rates, besides being subject to interest rates and borrower behavior, are also substantially affected by government policy and regulation. For example, the government sponsored HARP program, which was designed to encourage mortgage refinancings, continues to be a factor in prepayment risk, and could become a bigger factor if eligibility requirements are expanded or qualification processes are streamlined. Mortgage rates remain very low by historical standards, and as a result, prepayments continue to represent a meaningful risk, especially with respect to our Agency RMBS.

Interest Rate Risk

Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations, and other factors beyond our control. We are subject to interest rate risk in connection with most of our assets and liabilities. For some securities in our portfolio, the coupon interest rates on, and therefore also the values of, such securities are highly sensitive to interest rate movements, such as inverse floating rate RMBS, which benefit from falling interest rates. We selectively hedge our interest rate risk by entering into interest rate swaps, TBAs, U.S. Treasury securities, Eurodollar futures, U.S. Treasury futures, and other instruments. In general, such hedging instruments are used to offset the large majority of the interest rate risk we estimate to arise from our Agency RMBS positions. Hedging instruments may also be used to offset a portion of the interest rate risk arising from certain non-Agency MBS positions.

102

The following sensitivity analysis table shows the estimated impact on the value of our portfolio segregated by certain identified categories as of March 31, 2017, assuming a static portfolio and immediate and parallel shifts in interest rates from current levels as indicated below.

(In thousands)	Estimated Change for a Decrease in Interest Rates by										Estimated Change for an Increase in Interest Rates by
	50 Basis Points					100 Basis Points					50 Basis Points					100 Basis Points
Category of Instruments	Market Value			% of Total Equity		Market Value			% of Total Equity		Market Value			% of Total Equity		Market Value			% of Total Equity
Agency RMBS	$	8,208		1.25	%	$	14,256		2.18	%	$	(10,368	)	(1.58	)%	$	(22,897	)	(3.50	)%
Non-Agency RMBS, CMBS, Other ABS, and Mortgage Loans	3,495			0.53	%	7,429			1.14	%	(3,057		)	(0.47	)%	(5,675		)	(0.87	)%
U.S. Treasury Securities, and Interest Rate Swaps, Options, and Futures	(10,076		)	(1.54	)%	(20,570		)	(3.15	)%	9,658			1.48	%	18,896			2.89	%
Mortgage-Related Derivatives	53			0.01	%	105			0.02	%	(53		)	(0.01	)%	(106		)	(0.01	)%
Corporate Securities and Derivatives on Corporate Securities	(98		)	(0.01	)%	(136		)	(0.02	)%	157			0.02	%	374			0.06	%
Repurchase Agreements and Reverse Repurchase Agreements	(589		)	(0.09	)%	(1,149		)	(0.18	)%	567			0.09	%	1,134			0.17	%
Total	$	993		0.15	%	$	(65	)	(0.01	)%	$	(3,096	)	(0.47	)%	$	(8,274	)	(1.26	)%

The preceding analysis does not show sensitivity to changes in interest rates for instruments for which we believe that the effect of a change in interest rates is not material to the value of the overall portfolio and/or cannot be accurately estimated. In particular, this analysis excludes certain of our holdings of corporate securities and derivatives on corporate securities, and reflects only sensitivity to U.S. interest rates.

Our analysis of interest rate risk is derived from Ellington's proprietary models as well as third-party information and analytics. Many assumptions have been made in connection with the calculations set forth in the table above and, as such, there can be no assurance that assumed events will occur or that other events will not occur that would affect the outcomes. For example, for each hypothetical immediate shift in interest rates, assumptions have been made as to the response of mortgage prepayment rates, the shape of the yield curve, and market volatilities of interest rates; each of the foregoing factors can significantly and adversely affect the fair value of our interest rate-sensitive instruments.

The above analysis utilizes assumptions and estimates based on management's judgment and experience, and relies on financial models, which are inherently imperfect; in fact, different models can produce different results for the same securities. While the table above reflects the estimated impacts of immediate parallel interest rate increases and decreases on specific categories of instruments in our portfolio, we actively trade many of the instruments in our portfolio, and therefore our current or future portfolios may have risks that differ significantly from those of our March 31, 2017 portfolio estimated above. Moreover, the impact of changing interest rates on fair value can change significantly when interest rates change by a greater amount than the hypothetical shifts assumed above. Furthermore, our portfolio is subject to many risks other than interest rate risks, and these additional risks may or may not be correlated with changes in interest rates. For all of the foregoing reasons and others, the table above is for illustrative purposes only and actual changes in interest rates would likely cause changes in the actual fair value of our portfolio that would differ from those presented above, and such differences might be significant and adverse. See "Management's Discussion and Analysis of Financial Condition and Results of Operations—Special Note Regarding Forward-Looking Statements."

Item 9A. Controls and Procedures

Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports that we file or submit under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to our management as appropriate to allow timely decisions regarding required disclosures. An evaluation was performed under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and

103

15d-15(e) under the Securities Exchange Act of 1934, as amended) as of March 31, 2017. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of March 31, 2017.

Internal Control Over Financial Reporting

There have been no changes in our internal control over financial reporting that occurred during the three month period ended March 31, 2017 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II

Item 1. Legal Proceedings

Neither we nor Ellington nor its affiliates (including our Manager) are currently subject to any legal proceedings that we or our Manager consider material. Nevertheless, we and Ellington and its affiliates operate in highly regulated markets that currently are under intense regulatory scrutiny, and we and Ellington and its affiliates have received, and we expect in the future that we and they may receive, inquiries and requests for documents and information from various federal, state and foreign regulators. For example, in January 2017, we received a subpoena from the SEC requesting documents, communications, and other information relating primarily to a loan originator and the loans originated by such originator, our analyses of such loans, the purchases and securitizations of such loans by us and by certain third parties, and the servicing of such loans. We have responded to the subpoena and intend to continue to cooperate with any further requests. Ellington has advised us that, at the present time, it is not aware that any material legal proceeding against us or Ellington or its affiliates is contemplated in connection with any such inquiries or requests. We and Ellington cannot provide any assurance that these or any future such inquiries and requests will not result in further investigation of or the initiation of a proceeding against us or Ellington or its affiliates or that, if any such investigation or proceeding were to arise, it would not materially adversely affect us. For a discussion of certain risks to which we or Ellington or its affiliates could be exposed as a result of inquiries or requests for documents and information received by us or Ellington or its affiliates, see "Risk Factors—We or Ellington or its affiliates may be subject to regulatory inquiries or proceedings" included in Part 1A of this Annual Report on Form 10-K for the year ended December 31, 2016.

Item 1A. Risk Factors

For information regarding factors that could affect our results of operations, financial condition, and liquidity, see the risk factors discussed under "Risk Factors" in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2016. There have been no material changes from these previously disclosed risk factors. See also "Special Note Regarding Forward-Looking Statements," included in Part I, Item 2 of this Quarterly Report on Form 10-Q.

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

Purchases of Equity Securities

	Total Number of Shares Purchased	Average Price Paid		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Number of Shares that May Yet be Purchased Under the Plans or Programs
					(In thousands)
January 1, 2017 – January 31, 2017	31,000	$	15.56	31,000	833,960
February 1, 2017 – February 28, 2017	8,650	16.10		8,650	825,310
March 1, 2017 – March 31, 2017	90,838	15.75		90,838	1,623,251
Total	130,488	$	15.73	130,488	1,623,251

On March 6, 2017, our Board of Directors approved the adoption of a share repurchase program under which the Company is authorized to repurchase up to 1.7 million common shares. The program, which is open-ended in duration, allows the Company to make repurchases from time to time on the open market or in negotiated transactions. Repurchases are at the Company's discretion, subject to applicable law, share availability, price and financial performance, among other considerations. This program superseded the similar share repurchase program that had previously been adopted on August 3, 2015, which had also authorized the repurchase of 1.7 million common shares.

104

Item 6. Exhibits

Exhibit	Description
31.1	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes – Oxley Act of 2002
31.2	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes – Oxley Act of 2002
32.1*	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
32.2*	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	The following financial information from Ellington Financial LLC's Annual Report on Form 10-K for the three month period ended March 31, 2017, formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Statement of Assets, Liabilities, and Equity, (ii) Consolidated Statement of Operations, (iii) Consolidated Statements of Changes in Equity, (iv) Consolidated Statements of Cash Flows and (v) Notes to Consolidated Financial Statements.

* Furnished herewith. These certifications are not deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

105

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.

		ELLINGTON FINANCIAL LLC.
Date:	May 10, 2017	By:	/s/ LAURENCEPENN
			Laurence Penn Chief Executive Officer (Principal Executive Officer)
		ELLINGTON FINANCIAL LLC.
Date:	May 10, 2017	By:	/s/ LISA MUMFORD
			Lisa Mumford Chief Financial Officer (Principal Financial and Accounting Officer)

106

EXHIBIT INDEX

Exhibit	Description
31.1	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes – Oxley Act of 2002
31.2	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes – Oxley Act of 2002
32.1*	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
32.2*	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	The following financial information from Ellington Financial LLC's Annual Report on Form 10-K for the three month period ended March 31, 2017, formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Statement of Assets, Liabilities, and Equity, (ii) Consolidated Statement of Operations, (iii) Consolidated Statements of Changes in Equity, (iv) Consolidated Statements of Cash Flows and (v) Notes to Consolidated Financial Statements.

* Furnished herewith. These certifications are not deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

107