Biggest changeThe following tables compare our fixed-rate Agency RMBS investments, including TBA dollar roll positions, as of the dates indicated: December 31, 2023 Par/Notional Amortized Cost/ Implied Cost Basis (1)(3) Fair Value (2)(3) Weighted Average Coupon Loan Age (in months) (4) 3 Month CPR (4)(5) Estimated Duration (6) Market Yield (7) 30-year fixed-rate: ($s in thousands) 2.0% $ 708,528 $ 720,611 $ 586,361 39 4.4 % 6.81 4.60 % 2.5% 608,580 632,343 525,018 40 4.5 % 6.62 4.59 % 4.0% 354,382 354,965 339,212 34 5.5 % 5.65 4.67 % 4.5% 1,383,019 1,350,697 1,348,108 15 5.0 % 5.08 4.88 % 5.0% 2,070,473 2,035,088 2,057,309 9 4.7 % 4.24 5.10 % 5.5% 897,520 900,218 907,524 8 5.0 % 3.58 5.29 % TBA 4.0% 262,000 240,641 248,040 n/a n/a 5.89 4.72 % TBA 4.5% 223,000 210,940 216,415 n/a n/a 4.75 4.92 % TBA 5.0% 518,000 490,466 512,982 n/a n/a 3.98 5.15 % TBA 5.5% 200,000 191,926 201,047 n/a n/a 2.81 5.36 % TBA 6.0% 200,000 193,369 203,219 n/a n/a 2.15 5.37 % Total $ 7,425,502 $ 7,321,264 $ 7,145,235 17 4.8 % 4.72 4.98 % 31 December 31, 2022 Par/Notional Amortized Cost/ Implied Cost Basis (1)(3) Fair Value (2)(3) Weighted Average Coupon Loan Age (in months) (4) 3 Month CPR (4)(5) Estimated Duration (6) Market Yield (7) 30-year fixed-rate: ($s in thousands) 2.0% $ 1,193,344 $ 1,210,065 $ 982,387 23 5.2 % 7.14 4.53 % 2.5% 659,181 685,838 566,525 28 5.9 % 6.67 4.59 % 4.0% 325,726 329,725 309,940 25 7.2 % 5.56 4.75 % 4.5% 803,043 799,786 782,319 4 4.4 % 5.02 4.89 % 5.0% 123,204 125,460 121,707 4 7.2 % 3.99 5.19 % TBA 4.0% 1,539,000 1,454,263 1,447,286 n/a n/a 5.47 4.80 % TBA 4.5% 380,000 371,173 366,759 n/a n/a 4.79 4.99 % TBA 5.0% 950,000 947,484 937,523 n/a n/a 4.24 5.20 % Total $ 5,973,498 $ 5,923,794 $ 5,514,446 18 5.4 % 5.54 4.83 % (1) Implied cost basis of TBAs represents the forward price to be paid for the underlying Agency MBS.
Biggest changeThe following tables compare our fixed-rate Agency RMBS investments, including TBA dollar roll positions, as of the dates indicated: December 31, 2024 Par/Notional Amortized Cost/ Implied Cost Basis (1)(3) Fair Value (2)(3) Weighted Average Coupon Loan Age (in months) (4) 3 Month CPR (4)(5) Estimated Duration (6) Market Yield (7) 30-year fixed-rate: ($s in thousands) 2.0% $ 655,356 $ 666,107 $ 516,541 51 5.0 % 6.49 5.42 % 2.5% 561,625 582,776 463,402 52 4.3 % 6.37 5.33 % 4.0% 324,615 325,091 299,774 45 6.4 % 5.92 5.25 % 4.5% 1,323,371 1,291,410 1,252,219 27 7.4 % 5.79 5.33 % 5.0% 2,356,262 2,315,518 2,284,613 18 5.7 % 5.19 5.47 % 5.5% 2,193,064 2,207,296 2,178,180 13 5.3 % 4.53 5.61 % 6.0% 303,470 307,211 307,509 13 13.2 % 3.60 5.74 % TBA 4.0% 462,000 424,917 421,796 n/a n/a 6.62 5.20 % TBA 4.5% 383,000 361,610 359,837 n/a n/a 5.95 5.35 % TBA 5.0% 710,000 693,938 684,706 n/a n/a 5.20 5.51 % TBA 5.5% 864,000 860,609 852,053 n/a n/a 4.21 5.73 % Total $ 10,136,763 $ 10,036,483 $ 9,620,630 23 6.1 % 5.22 5.49 % December 31, 2023 Par/Notional Amortized Cost/ Implied Cost Basis (1)(3) Fair Value (2)(3) Weighted Average Coupon Loan Age (in months) (4) 3 Month CPR (4)(5) Estimated Duration (6) Market Yield (7) 30-year fixed-rate: ($s in thousands) 2.0% $ 708,528 $ 720,611 $ 586,361 39 4.4 % 6.81 4.60 % 2.5% 608,580 632,343 525,018 40 4.5 % 6.62 4.59 % 4.0% 354,382 354,965 339,212 34 5.5 % 5.65 4.67 % 4.5% 1,383,019 1,350,697 1,348,108 15 5.0 % 5.08 4.88 % 5.0% 2,070,473 2,035,088 2,057,309 9 4.7 % 4.24 5.10 % 5.5% 897,520 900,218 907,524 8 5.0 % 3.58 5.29 % TBA 4.0% 262,000 240,641 248,040 n/a n/a 5.89 4.72 % TBA 4.5% 223,000 210,940 216,415 n/a n/a 4.75 4.92 % TBA 5.0% 518,000 490,466 512,982 n/a n/a 3.98 5.15 % TBA 5.5% 200,000 191,926 201,047 n/a n/a 2.81 5.36 % TBA 6.0% 200,000 193,369 203,219 n/a n/a 2.15 5.37 % Total $ 7,425,502 $ 7,321,264 $ 7,145,235 17 4.8 % 4.72 4.98 % (1) Implied cost basis of TBAs represents the forward price to be paid for the underlying Agency MBS.
This discussion also contains non-GAAP financial measures, which are discussed in the section “Non-GAAP Financial Measures.” For a complete description of our business including our operating policies, investment philosophy and strategy, financing and hedging strategies, and other important information, please refer to Item 1 of Part I of this Annual Report on Form 10-K.
This discussion also contains non-GAAP financial measures, which are discussed in the section “Non-GAAP Financial Measures.” For a complete description of our business, including our operating policies, investment philosophy and strategy, financing and hedging strategies, and other important information, please refer to Part I, Item 1 of this Annual Report on Form 10-K.
We also include in our measure of liquidity the fair value of noncash collateral pledged to us by our counterparties, which we typically receive when the fair value of our pledged collateral exceeds our current margin requirement.
In our measure of liquidity, we also include the fair value of noncash collateral pledged to us by our counterparties, which we typically receive when the fair value of our pledged collateral exceeds our current margin requirement.
This excess collateral is often referred to as a “haircut” and is intended to provide the lender protection against fluctuations in fair value of the collateral and/or the failure by us to repay the borrowing at maturity.
This excess collateral is often referred to as a “haircut” and is intended to provide the lender protection against fluctuations in the fair value of the collateral and/or the failure by us to repay the borrowing at maturity.
Forward-looking statements in this Annual Report on Form 10-K may include, but are not limited to statements about: 37 • Our business and investment strategy including our ability to generate acceptable risk-adjusted returns and our target investment allocations, and our views on the future performance of MBS and other investments; • Our views on the macroeconomic environment, monetary and fiscal policy, and conditions in the investment, credit, interest rate and derivatives markets; • Our views on inflation, market interest rates and market spreads; • Our views on the effect of actual or proposed actions of the Federal Reserve or other central banks with respect to monetary policy (including the targeted Fed Funds rate), and the potential impact of these actions on interest rates, borrowing costs, inflation or unemployment; • The effect of regulatory initiatives of the Federal Reserve, the Federal Housing Finance Agency, other financial regulators, and other central banks; • Our financing strategy including our target leverage ratios, our use of TBA dollar roll transactions, and anticipated trends in financing costs including TBA dollar roll transaction costs, and our hedging strategy including changes to the derivative instruments to which we are a party, and changes to government regulation of hedging instruments and our use of these instruments; • Our investment portfolio composition and target investments; • Our investment portfolio performance, including the fair value, yields, and forecasted prepayment speeds of our investments; • Our liquidity and ability to access financing, and the anticipated availability and cost of financing; • Our capital stock activity including the impact of stock issuances and repurchases; • The amount, timing, and funding of future dividends; • Our use of our tax NOL carryforward and other tax loss carryforwards; • Future competition for, and availability of, investments, financing and capital; • Estimates of future interest expenses, including related to the Company’s repurchase agreements and derivative instruments; • The status and effect of legislative reforms and regulatory rule-making or review processes, and the status of reform efforts and other business developments in the repurchase agreement financing market; • Market, industry and economic trends, and how these trends and related economic data may impact the behavior of market participants and financial regulators; • The impact of recent bank failures, potential new regulations and the potential for other bank failures this year: • The impact of debt ceiling negotiations on interest rates, spreads, the U.S.
Forward-looking statements in this Annual Report on Form 10-K may include, but are not limited to, statements about: • Our business and investment strategy, including our ability to generate acceptable risk-adjusted returns, our target investment allocations, and our views on the future performance of MBS and other investments; • Our views on the macroeconomic environment, monetary and fiscal policy, and conditions in the investment, credit, interest rate, and derivatives markets; • Our views on inflation, market interest rates, and market spreads; • Our views on the effect of actual or proposed actions of the Federal Reserve or other central banks with respect to monetary policy (including the targeted Fed Funds rate), and the potential impact of these actions on interest rates, borrowing costs, inflation, or unemployment; • The effect of regulatory initiatives of the Federal Reserve, the Federal Housing Finance Agency, other financial regulators, and other central banks; • Our financing strategy, including our target leverage ratios, our use of TBA dollar roll transactions, and anticipated trends in financing costs, including TBA dollar roll transaction costs, and our hedging strategy, including changes to the derivative instruments to which we are a party, and changes to government regulation of hedging instruments and our use of these instruments; • Our investment portfolio composition and target investments; • Our investment portfolio performance, including the fair value, yields, and forecasted prepayment speeds of our investments; • Our liquidity and ability to access financing and the anticipated availability and cost of financing; • Our capital stock activity, including the impact of stock issuances and repurchases; • The amount, timing, and funding of future dividends; • Our use of our tax NOL carryforward and other tax loss carryforwards; • Future competition for and availability of investments, financing, and capital; • Estimates of future interest expenses, including related to the Company’s repurchase agreements and derivative instruments; • The status and effect of legislative reforms and regulatory rule-making or review processes, and the status of reform efforts and other business developments in the repurchase agreement financing market; • Market, industry, and economic trends, and how these trends and related economic data may impact the behavior of market participants and financial regulators; • The impact of recent bank failures, potential new regulations, and the potential for other bank failures this year; • The impact of debt ceiling negotiations on interest rates, spreads, the U.S.
Treasuries; • actual or anticipated changes in Federal Reserve monetary policy or the monetary policy of other central banks; • adverse reactions in U.S. financial markets related to actions of foreign central banks or the economic performance of foreign economies including in particular China, Japan, the European Union, and the United Kingdom; • uncertainty concerning the long-term fiscal health and stability of the United States; • the cost and availability of financing, including the future availability of financing due to changes to regulation of, and capital requirements imposed upon, financial institutions; • the cost and availability of new equity capital; • changes in our leverage and use of leverage; • changes to our investment strategy, operating policies, dividend policy or asset allocations; • the quality of performance of third-party service providers, including our sole third-party service provider for our critical operations and trade functions; • the loss or unavailability of our third-party service provider’s service and technology that supports critical functions of our business related to our trading and borrowing activities due to outages, interruptions, or other failures; • the level of defaults by borrowers on loans underlying MBS; • changes in our industry; • increased competition; • changes in government regulations affecting our business; • changes or volatility in the repurchase agreement financing markets and other credit markets; • changes to the market for derivative instruments, including changes to margin requirements on derivative instruments; • uncertainty regarding continued government support of the U.S. financial system and U.S. housing and real estate markets, or to reform the U.S. housing finance system including the resolution of the conservatorship of Fannie Mae and Freddie Mac; • the composition of the Board of Governors of the Federal Reserve; • the political environment in the U.S.; • systems failures or cybersecurity incidents; and • exposure to current and future claims and litigation. 39
Treasuries; • actual or anticipated changes in Federal Reserve monetary policy or the monetary policy of other central banks; • adverse reactions in U.S. financial markets related to actions of foreign central banks or the economic performance of foreign economies, including in particular China, Japan, the European Union, and the United Kingdom; • uncertainty concerning the long-term fiscal health and stability of the United States; • the cost and availability of financing, including the future availability of financing due to changes to regulation of, and capital requirements imposed upon, financial institutions; • the cost and availability of new equity capital; • changes in our leverage and use of leverage; • changes to our investment strategy, operating policies, dividend policy, or asset allocations; • the quality of performance of third-party service providers, including our sole third-party service provider for our critical operations and trade functions; 33 • the loss or unavailability of our third-party service provider’s service and technology that supports critical functions of our business related to our trading and borrowing activities due to outages, interruptions, or other failures; • the level of defaults by borrowers on loans underlying MBS; • changes in our industry; • increased competition; • changes in government regulations affecting our business; • changes or volatility in the repurchase agreement financing markets and other credit markets; • changes to the market for derivative instruments, including changes to margin requirements on derivative instruments; • uncertainty regarding continued government support of the U.S. financial system and U.S. housing and real estate markets, or to reform the U.S. housing finance system, including the resolution of the conservatorship of Fannie Mae and Freddie Mac; • the composition of the Board of Governors of the Federal Reserve; • the political environment in the U.S.; • systems failures or cybersecurity incidents; and • exposure to current and future claims and litigation.
We include the cost basis of our TBA securities in evaluating our leverage because it is possible under certain market conditions that it may be uneconomical for us to roll a TBA long position into future months, which may result in us having to take physical delivery of the underlying securities and use cash or other financing sources to fund our total purchase commitment.
We include 100% of the cost basis of our TBA securities in evaluating our leverage because it is possible under certain market conditions that it may be uneconomical for us to roll a TBA long position into future months, which may result in us having to take physical delivery of the underlying securities and use cash or other financing sources to fund our total purchase commitment.
We have various financial and operating covenants in certain of our repurchase agreements, which we monitor and evaluate on an ongoing basis for compliance as well as for impacts these customary covenants may have on our operating and financing flexibility. Currently, we do not believe we are subject to any covenants that materially restrict our financing flexibility.
We have various financial and operating covenants in certain of our repurchase agreements, which we monitor and evaluate on an ongoing basis for compliance as well as for impacts these customary covenants may have on our operating and financing flexibility. We do not believe we are subject to any covenants that materially restrict our financing flexibility.
Additional sources may also include proceeds from the sale of investments, equity offerings, and net payments received from counterparties for derivative instruments. We use our liquidity to purchase investments, to pay amounts due on our repurchase agreement borrowings, and to pay our operating expenses and dividends on our common and preferred stock.
Additional sources may include proceeds from the sale of investments, equity offerings, and net payments received from counterparties for derivative instruments. We use our liquidity to purchase investments, to pay amounts due on our repurchase agreement borrowings, and to pay our operating expenses and dividends on our common and preferred stock.
Forward-looking statements are inherently subject to risks, uncertainties and other factors that could cause our actual results to differ materially from historical results or from any results expressed or implied by such forward-looking statements. Not all of these risks and other factors are known to us.
Forward-looking statements are inherently subject to risks, uncertainties and other factors that could cause our actual results to differ materially from historical results or from any results expressed or implied by such forward-looking statements. Not all these risks and other factors are known to us.
If such a risk or other factor materializes in future periods, our business, 38 financial condition, liquidity and results of operations may vary materially from those expressed or implied in our forward-looking statements.
If such a risk or other factor materializes in future periods, our business, financial condition, liquidity, and results of operations may vary materially from those expressed or implied in our forward-looking statements.
The counterparties with whom we have the greatest amounts of equity at risk may vary significantly during any given period due to the short-term and generally uncommitted nature of the repurchase agreement borrowings.
The counterparties with whom we have the greatest amounts of equity at risk may vary significantly during any given period due to the short-term and uncommitted nature of the repurchase agreement borrowings.
Due to these amounts and other temporary and permanent differences between GAAP net income and REIT taxable income coupled with the degree of uncertainty about the trajectory of interest rates, we cannot reasonably estimate how much the deferred tax hedge gains to be recognized will impact our dividend declarations during 2024 or in any given year.
Due to these amounts and other temporary and permanent differences between GAAP net income and REIT taxable income, coupled with the degree of uncertainty about the trajectory of interest rates, we cannot reasonably estimate how much the deferred tax hedge gains to be recognized will impact our dividend declarations during 2025 or in any given year.
Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors including, but not limited to, those disclosed in Item 1A, “Risk Factors” elsewhere in this Annual Report on Form 10-K and in other documents filed with the SEC and otherwise publicly disclosed.
Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors including, but not limited to, those disclosed in Part I, Item 1A, “Risk Factors” elsewhere in this Annual Report on Form 10-K and in other documents filed with the SEC and otherwise publicly disclosed.
While it is not possible to identify all factors that may cause actual results to differ from historical results or from any results expressed or implied by forward-looking statements, or that may cause our projections, assumptions, expectations or beliefs to change, some of those factors include the following: • the risks and uncertainties referenced in this Annual Report on Form 10-K, especially those incorporated by reference into Part II, Item 1A, “Risk Factors,”; • our ability to find suitable reinvestment opportunities; • changes in domestic economic conditions; • geopolitical events, such as terrorism, war or other military conflict, including increased uncertainty regarding the war between Russia and the Ukraine and the related impact on macroeconomic conditions as a result of such conflict; • changes in interest rates and credit spreads, including the repricing of interest-earning assets and interest-bearing liabilities; • our investment portfolio performance particularly as it relates to cash flow, prepayment rates and credit performance; • the impact on markets and asset prices from changes in the Federal Reserve’s policies regarding the purchases of Agency RMBS, Agency CMBS, and U.S.
While it is not possible to identify all factors that may cause actual results to differ from historical results or any results expressed or implied by forward-looking statements or that may cause our projections, assumptions, expectations, or beliefs to change, some of those factors include the following: • the risks and uncertainties referenced in this Annual Report on Form 10-K, especially those incorporated by reference into Part I, Item 1A, “Risk Factors,” • our ability to find suitable reinvestment opportunities; • changes in domestic economic conditions; • geopolitical events, such as terrorism, war, or other military conflict, including increased uncertainty regarding the wars between Russia and Ukraine and between Israel and Hamas, and the related impact on macroeconomic conditions as a result of such conflict; • changes in interest rates and credit spreads, including the repricing of interest-earning assets and interest-bearing liabilities; • our investment portfolio performance, particularly as it relates to cash flow, prepayment rates, and credit performance; • the impact on markets and asset prices from changes in the Federal Reserve’s policies regarding the purchases of Agency RMBS, Agency CMBS, and U.S.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion should be read in conjunction with our financial statements and the related notes included in Item 8, "Financial Statements and Supplementary Data” in this Annual Report on Form 10-K. This discussion contains forward-looking statements that involve risks and uncertainties.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion should be read in conjunction with our financial statements and the related notes included in Part II, Item 8, "Financial Statements and Supplementary Data” in this Annual Report on Form 10-K. This discussion contains forward-looking statements that involve risks and uncertainties.
If we make dividend distributions in excess of our operating cash flows during the period, whether for purposes of meeting our REIT distribution requirements or other reasons, those distributions are generally funded either through our existing cash balances or through the return of principal from our investments (either through repayment or sale).
If we make dividend distributions in excess of our portfolio cash flows during the period, whether for purposes of meeting our REIT distribution requirements or other reasons, those distributions are generally funded either through our existing cash balances or through the return of principal from our investments (either through repayment or sale).
Actual results, however, may differ from the estimated amounts we have recorded. The following discussion provides information on our critical accounting policies that require management's most difficult, subjective or complex judgments, and which may result in materially different results under different assumptions and conditions.
Actual results, however, may differ significantly from the estimated amounts we have recorded. The following discussion provides information on our critical accounting policies, which require management's most difficult, subjective, or complex judgments, and may result in materially different results under different assumptions and conditions.
Treasury rate ranged from a low of 3.31% in April 2023 to a high of 4.99% in October 2023, yet ended the year where it started at 3.88%. Credit spreads, which were wider for the majority of 2023, also tightened during the fourth quarter of 2023.
Treasury rate ranged from a low of 3.31% in April 2023 to a high of 4.99% in October 2023, yet ended the year where it started at 3.88%. Credit spreads, which were wider for most of 2023, also tightened during the fourth quarter of 2023.
Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 Please refer to “Results of Operations” within Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2022 for a discussion of the results of operations for the year ended December 31, 2022 compared to the year ended December 31, 2021, which is incorporated herein by reference.
Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 Please refer to “Results of Operations” within Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2023 for a discussion of the results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022, which is incorporated herein by reference.
Forward-looking statements generally can be identified by use of words such as “believe,” “expect,” “anticipate,” “estimate,” “plan,” “may,” “will,” “intend,” “should,” “could” or similar expressions. We caution readers not to place undue reliance on our forward-looking statements, which are not historical facts and may be based on projections, assumptions, expectations, and anticipated events that do not materialize.
Forward-looking statements generally can be identified by the use of words such as “believe,” “expect,” “anticipate,” “estimate,” “plan,” “may,” “will,” “intend,” “should,” “could,” or similar expressions. We caution readers not to place undue reliance on our forward-looking statements, which are not historical facts and may be based on projections, assumptions, expectations, and anticipated events that do not materialize.
Please refer to "Operating and Regulatory Structure" within Part I, Item 1, "Business" as well as Part I, Item 1A, “Risk Factors” of our 2022 Form 10-K for additional important information regarding dividends declared on our taxable income.
Please refer to "Operating and Regulatory Structure" within Part I, Item 1, "Business," as well as Part I, Item 1A, “Risk Factors” of this Form 10-K for additional important information regarding dividends declared on our taxable income.
The amount outstanding for our repurchase agreement borrowings will typically fluctuate in any given period as it is dependent upon a number of factors, but particularly the extent to which we are active in buying and selling securities, including the volume of activity in TBA dollar roll transactions versus buying specified pools.
The amount outstanding for our repurchase agreement borrowings will typically fluctuate in any given period as it is dependent upon several factors, but particularly the extent to which we are active in buying and selling securities, including the volume of activity in TBA dollar roll transactions versus buying specified pools.
Furthermore, though EAD is one of several factors our management considers in determining the appropriate level of distributions to common shareholders, it should not be utilized in isolation, and it is not an accurate indication of the Company’s REIT taxable income or its distribution requirements in accordance with the Tax Code.
Furthermore, though EAD is one of several factors our management considers in determining the appropriate level of distributions to common shareholders, it should not be utilized in isolation, and it is not an accurate indication of the Company’s REIT taxable income, its distribution requirements in accordance with the Tax Code or total economic return.
However, these non-GAAP financial measures are not a substitute for GAAP earnings and may not be comparable to similarly titled measures of other REITs because they may not be calculated in the same manner.
Non-GAAP financial measures are not a substitute for GAAP earnings and may not be comparable to similarly titled measures of other REITs because they may not be calculated in the same manner.
Treasury market as well as the impact more broadly on fixed income and equity markets: • Uncertainties regarding the war between Russia and the Ukraine or Israel and Hamas and the related impacts on macroeconomic conditions, including, among other things, interest rates; • The financial position and credit worthiness of the depository institutions in which the Company’s MBS and cash deposits are held; • The impact of applicable tax and accounting requirements on us including our tax treatment of derivative instruments such as TBAs, interest rate swaps, options and futures; • Our future compliance with covenants in our master repurchase agreements, ISDA agreements, and debt covenants in our other contractual agreements; • Our reliance on a single service provider of our trading, portfolio management, risk reporting and accounting services systems; • The implementation in a timely and cost-effective manner of our operating platform, which includes trading, portfolio management, risk reporting, and accounting services systems, and the anticipated benefits thereof; and • Possible future effects of the COVID-19 pandemic or any global health crisis.
Treasury market and the impact more broadly on fixed income and equity markets: 32 • Uncertainties regarding the war between Russia and Ukraine or Israel and Hamas and the related impacts on macroeconomic conditions, including, among other things, interest rates; • The financial position and creditworthiness of the depository institutions in which the Company’s MBS and cash deposits are held; • The impact of applicable tax and accounting requirements on us, including our tax treatment of derivative instruments such as TBAs, interest rate swaps, options, and futures; • Our future compliance with covenants in our master repurchase agreements, ISDA agreements, and debt covenants in our other contractual agreements; • Our reliance on a single service provider for our trading, portfolio management, and risk reporting systems; • The implementation in a timely and cost-effective manner of our operating platform, which includes trading, portfolio management, risk reporting, and accounting services systems, and the anticipated benefits thereof; and • Possible future effects of any global health crisis.
In general, our leverage will increase if we view the risk-reward opportunity of higher leverage on our capital outweighs the risk to our liquidity and book value. Our leverage, which we calculate using total liabilities plus the cost basis of TBA long positions, was 7.8 times shareholders’ equity as of December 31, 2023.
In general, our leverage will increase if we view the risk-reward opportunity of higher leverage on our capital outweighs the risk to our liquidity and book value. Our leverage, which we calculate using total liabilities plus the cost basis of TBA long positions, was 7.9 times shareholders’ equity as of December 31, 2024.
We purchased $3.6 billion of Agency RMBS throughout the year when credit spreads were wider relative to December 31, 2023. As a 34 result, the fair value of our investment portfolio including TBA securities increased a net $68.4 million for the year ended December 31, 2023.
We purchased $3.6 billion of Agency RMBS throughout the year when credit spreads were wider relative to December 31, 2023. As a result, the fair value of our investment portfolio, including TBAs, increased a net $68.4 million for the year ended December 31, 2023.
Our Agency CMBS IO are Class X1 from Freddie Mac Series K deals from which interest continues to be advanced even in the event of an underlying default up until liquidation. According to Freddie Mac, 99.8% of the loans in K-deals are current as of November 2023.
Our Agency CMBS IO are Class X1 from Freddie Mac Series K deals from which interest continues to be advanced even in the event of an underlying default up until liquidation. According to Freddie Mac, 99.8% of the loans in K-deals are current as of September 2024.
FORWARD-LOOKING STATEMENTS Certain written statements in this Annual Report on Form 10-K that are not historical facts constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act, as amended, and Section 21E of the Exchange Act.
FORWARD-LOOKING STATEMENTS Certain written statements in this Annual Report on Form 10-K that are not historical facts constitute “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 (the “Exchange Act”).
We were in full compliance with our debt covenants as of December 31, 2023, and we are not aware of circumstances which could potentially result in our non-compliance in the foreseeable future. Derivative Instruments Derivative instruments we enter into may require us to post initial margin at inception and daily variation margin based on subsequent changes in their fair value.
We were in full compliance with our debt covenants as of December 31, 2024, and we are not aware of circumstances that could potentially result in our non-compliance in the near future. Derivative Instruments Derivative instruments we enter into may require us to post initial margin at inception and daily variation margin based on subsequent changes in their fair value.
Forward-looking statements are based upon management’s beliefs, assumptions, and expectations as of the date of this report regarding future events and operating performance, taking into account all information currently available to us, and are applicable only as of the date of this report.
Forward-looking statements are based upon management’s beliefs, assumptions, and expectations as of the date of this report regarding future events and operating performance, considering all information currently available to us, and are applicable only as of the date of this report.
Drop income generated by TBA dollar roll positions, which is included in "gain (loss) on derivatives instruments, net" on the Company's consolidated statements of comprehensive income, is included in these non-GAAP financial measures because management views drop income as the economic equivalent of net interest income (interest income less implied financing cost) on the underlying Agency security from trade date to settlement date.
Drop income generated by TBA dollar roll positions, which is included in "gain (loss) on derivatives instruments, net" on the Company's consolidated statements of comprehensive income, is included in EAD because management views drop income as the economic equivalent of net interest income (interest income less implied financing cost) on the underlying Agency security from trade date to settlement date.
In performing these analyses, we will also consider the current state of the fixed income markets and the repurchase agreement markets in order to determine if market forces such as supply-demand imbalances or structural changes to these markets could change the liquidity of MBS or the availability of financing. We also communicate frequently with our counterparties.
In performing these analyses, we will also consider the current state of the fixed-income markets and the repurchase agreement markets to determine if market forces such as supply-demand imbalances or structural changes to these markets could change the liquidity of MBS or the availability of financing.
Non-GAAP Financial Measures In evaluating the Company’s financial and operating performance, management considers book value per common share, total economic return (loss) to common shareholders, and other operating results presented in accordance with GAAP as well as certain non-GAAP financial measures, which include the following: EAD to common shareholders (including per common share), adjusted net interest income and the related metric adjusted net interest spread.
Non-GAAP Financial Measures In evaluating the Company’s financial and operating performance, management considers book value per common share, total economic return (loss) to common shareholders, and other operating results presented in accordance with GAAP as well as certain non-GAAP financial measures, which include earnings available for distribution (“EAD”) to common shareholders (including per common share) and economic net interest income and the related metric economic net interest spread.
Our non-Agency CMBS IO were all originated prior to 2018 with a weighted average remaining life of less than 2 years. The underlying loans for the non-Agency CMBS IO securities are collateralized by a number of different property types including: 28% retail, 25% office, 15% multifamily, 12% hotel and 20% all other real estate categories.
Our non-Agency CMBS IO were all originated prior to 2018 with a weighted average remaining life of less than 2 years. The underlying loans for the non-Agency CMBS IO securities are collateralized by a number of different property types including: 27% retail, 40% office, 4% multifamily, 10% hotel and 19% all other real estate categories.
As of December 31, 2023, the Company had amounts outstanding under 28 different repurchase agreements and did not have more than 10% of equity at risk with any counterparty or group of related counterparties.
As of December 31, 2024, we had amounts outstanding under 27 different repurchase agreements and did not have more than 10% of equity at risk with any counterparty or group of related counterparties.
Derivative Assets and Liabilities The table below discloses details on the Company's interest rate hedges held as of December 31, 2023 compared to hedging portfolio held as of December 31, 2022: Notional Amount Long (Short) December 31, 2023 December 31, 2022 ($s in thousands) 30-year U.S. Treasury futures $ (700,000) $ — 10-year U.S. Treasury futures (4,180,000) (4,180,000) 5-year U.S.
The table below discloses details on the Company's interest rate hedges held as of December 31, 2024, compared to hedging portfolio held as of December 31, 2023: Notional Amount Long (Short) December 31, 2024 December 31, 2023 ($s in thousands) 30-year U.S. Treasury futures $ (516,500) $ (700,000) 10-year U.S.
Daily variation margin requirements also entitle us to receive collateral from our counterparties if the value of amounts owed to us under the derivative agreement exceeds the minimum margin requirement. The collateral posted as margin by us is typically in the form of cash.
Daily variation margin requirements also entitle us to receive collateral from our counterparties if the value of amounts owed to us under the derivative agreement exceeds the minimum margin requirement. The collateral posted as margin by us is typically in cash. As of December 31, 2024, we had cash collateral posted to our counterparties of $244.4 million under these agreements.
The weighted average haircut for our borrowings as of December 31, 2023 was consistent with prior periods, which has typically averaged less than 5% for borrowings collateralized with Agency RMBS and CMBS and between 12-16% for borrowings collateralized with CMBS IO.
The weighted average haircut for our borrowings as of December 31, 2024, was consistent with prior periods, typically averaging less than 5% for borrowings collateralized with Agency RMBS and CMBS and between 10-14% for borrowings collateralized with CMBS IO.
Leverage based on repurchase agreement amounts outstanding was 6.2 times shareholders’ equity as of December 31, 2023. Our repurchase agreement borrowings are principally uncommitted with terms renewable at the discretion of our lenders and generally have original terms to maturity of overnight to six months, though in some instances we may enter into longer-dated maturities depending on market conditions.
Our repurchase agreement borrowings are uncommitted with terms renewable at the discretion of our lenders and generally have original terms to maturity of overnight to six months, though in some instances, we may enter into longer-dated maturities depending on market conditions.
We continuously monitor our liquidity, especially with potential risk events on the horizon, such as uncertainty regarding Federal Reserve policy decisions, frequent potential for a government shutdown, the impact on global markets stemming from global central bank policies, and the wars between Russia and Ukraine and between Israel and Hamas.
We continuously monitor our liquidity, especially with potential risk events on the horizon, such as uncertainty regarding Federal Reserve policy decisions, the size of the Federal Reserve’s balance sheet, quantitative tightening or easing measures, the frequent potential for a government shutdown, and the impact on global markets stemming from global central bank policies.
The following table presents information regarding the balances of our repurchase agreement borrowings as of and for the periods indicated: Repurchase Agreements ($s in thousands) Balance Outstanding As of Quarter End Average Balance Outstanding For the Quarter Ended Maximum Balance Outstanding During the Quarter Ended December 31, 2023 $ 5,381,104 $ 5,168,821 $ 5,381,354 September 30, 2023 5,002,230 4,773,435 5,037,440 June 30, 2023 4,201,901 3,447,406 4,203,788 March 31, 2023 2,937,124 2,713,481 2,959,263 December 31, 2022 2,644,405 2,727,274 3,072,483 September 30, 2022 2,991,876 2,398,268 3,082,138 June 30, 2022 2,202,648 2,486,217 2,949,918 March 31, 2022 2,952,802 2,806,212 2,973,475 December 31, 2021 2,849,916 2,701,191 2,873,523 September 30, 2021 2,527,065 2,529,023 2,590,185 June 30, 2021 2,321,043 2,155,200 2,415,037 March 31, 2021 2,032,089 2,158,121 2,437,163 December 31, 2020 2,437,163 2,500,639 2,594,683 For our repurchase agreement borrowings, we are required to post and maintain margin to the lender (i.e., collateral in excess of the repurchase agreement borrowing) in order to support the amount of the financing.
The following table presents information regarding the balances of our repurchase agreement borrowings as of and for the periods indicated: Repurchase Agreements ($s in thousands) Balance Outstanding As of Quarter End Average Balance Outstanding For the Quarter Ended Maximum Balance Outstanding During the Quarter Ended December 31, 2024 $ 6,563,120 $ 6,431,743 $ 6,568,805 September 30, 2024 6,423,890 5,943,805 6,461,475 June 30, 2024 5,494,428 5,410,282 5,529,856 March 31, 2024 5,284,708 5,365,575 5,469,434 December 31, 2023 5,381,104 5,168,821 5,381,354 September 30, 2023 5,002,230 4,773,435 5,037,440 June 30, 2023 4,201,901 3,447,406 4,203,788 March 31, 2023 2,937,124 2,713,481 2,959,263 December 31, 2022 2,644,405 2,727,274 3,072,483 September 30, 2022 2,991,876 2,398,268 3,082,138 June 30, 2022 2,202,648 2,486,217 2,949,918 March 31, 2022 2,952,802 2,806,212 2,973,475 For our repurchase agreement borrowings, we are required to post and maintain margin to the lender (i.e., collateral in excess of the repurchase agreement borrowing) in order to support the amount of the financing.
We generally fund our dividend distributions through our cash flows from operations.
We generally fund dividend distributions through portfolio cash flows.
The market approach uses prices and other relevant information that is generated by market transactions of identical or similar securities, while the income approach uses valuation techniques to convert estimated future cash flows to a discounted present value. Management reviews the assumptions and inputs utilized in the valuation techniques.
To determine each security's valuation, the pricing service uses either a market approach or income approach, which rely on observable market data. The market approach uses prices and other relevant information that is generated by market transactions of identical or similar securities, while the income approach uses valuation techniques to convert estimated future cash flows to a discounted present value.
The following tables provide details on realized and unrealized gains and losses within our investment and interest rate hedging portfolios for the periods indicated: Year Ended December 31, 2023 ($s in thousands) Realized Gain (Loss) Recognized in Net Income Unrealized Gain (Loss) Recognized in Net Income Unrealized Gain (Loss) Recognized in OCI Total Change in Fair Value Investment portfolio: Agency RMBS $ (74,916) $ 141,263 $ 16,343 $ 82,690 Agency CMBS — 96 1,342 1,438 CMBS IO — 1,111 5,148 6,259 Other non-Agency and loans — 31 10 41 Subtotal (74,916) 142,501 22,843 90,428 TBA securities (1) (97,777) 75,713 — (22,064) Net (loss) gain on investments $ (172,693) $ 218,214 $ 22,843 $ 68,364 Interest rate hedging portfolio: U.S.
Treasury futures $ (46,955) $ 221,063 $ — $ 174,108 Interest rate swaps (2) 16,105 136,676 — 152,781 Net (loss) gain on interest rate hedges $ (30,850) $ 357,739 $ — $ 326,889 Total net gain (loss) $ 6,174 $ 138,345 $ (13,987) $ 130,532 Year Ended December 31, 2023 ($s in thousands) Realized Gain (Loss) Recognized in Net Income Unrealized Gain (Loss) Recognized in Net Income Unrealized Gain (Loss) Recognized in OCI Total Change in Fair Value Investment portfolio: Agency RMBS $ (74,916) $ 141,263 $ 16,343 $ 82,690 Agency CMBS — 96 1,342 1,438 CMBS IO — 1,111 5,148 6,259 Other non-Agency and loans — 31 10 41 Subtotal (74,916) 142,501 22,843 90,428 TBA securities (1) (97,777) 75,713 — (22,064) Net (loss) gain on investments $ (172,693) $ 218,214 $ 22,843 $ 68,364 Interest rate hedging portfolio: U.S.
The following table provides certain information regarding our CMBS and CMBS IO as of the dates indicated: 32 December 31, 2023 ($s in thousands) Amortized Cost Fair Value WAVG Life Remaining (1) WAVG Market Yield (2) Agency CMBS $ 121,799 $ 115,595 4.1 4.74 % Agency CMBS IO 140,824 133,302 5.9 5.19 % Non-Agency CMBS IO 26,490 26,416 1.1 13.32 % Total $ 289,113 $ 275,313 December 31, 2022 ($s in thousands) Amortized Cost Fair Value WAVG Life Remaining (1) WAVG Market Yield (2) Agency CMBS $ 132,333 $ 124,690 4.8 4.50 % Agency CMBS IO 179,734 168,147 6.3 5.32 % Non-Agency CMBS IO 59,107 56,839 2.1 8.54 % Total $ 371,174 $ 349,676 (1) Represents the weighted average life remaining in years based on contractual cash flows as of the dates indicated.
The following table provides certain information regarding our CMBS and CMBS IO as of the dates indicated: December 31, 2024 ($s in thousands) Amortized Cost Fair Value WAVG Life Remaining (1) WAVG Market Yield (2) Agency CMBS $ 99,848 $ 95,463 2.6 4.76 % Agency CMBS IO 109,335 103,606 5.7 7.21 % Non-Agency CMBS IO 8,256 10,780 1.3 26.42 % Total $ 217,439 $ 209,849 December 31, 2023 ($s in thousands) Amortized Cost Fair Value WAVG Life Remaining (1) WAVG Market Yield (2) Agency CMBS $ 121,799 $ 115,595 4.1 4.74 % Agency CMBS IO 140,824 133,302 5.9 5.19 % Non-Agency CMBS IO 26,490 26,416 1.1 13.32 % Total $ 289,113 $ 275,313 (1) Represents the weighted average life remaining in years based on contractual cash flows as of the dates indicated.
Treasury rates for the past twelve months and information regarding market spreads as of and for the periods indicated: 27 Market Spreads as of: Change in Spreads YTD Investment Type: December 31, 2023 September 30, 2023 June 30, 2023 March 31, 2023 December 31, 2022 Agency RMBS: (1) 2.0% coupon 76 84 67 79 62 14 2.5% coupon 78 88 72 79 68 10 3.0% coupon 79 88 74 78 70 9 3.5% coupon 75 87 73 75 72 3 4.0% coupon 74 87 73 74 62 12 4.5% coupon 73 84 71 79 60 13 5.0% coupon 69 86 75 70 53 16 5.5% coupon 66 87 76 68 50 16 6.0% coupon 60 87 74 60 57 3 Agency DUS (Agency CMBS) (2) 76 80 72 78 74 2 Freddie K AAA IO (Agency CMBS IO) (2) 180 185 175 210 235 (55) AAA CMBS IO (Non-Agency CMBS IO) (2) 225 275 301 350 315 (90) (1) Option adjusted spreads (“OAS”) are based on Company estimates using third-party models and market data.
Treasury rates for the past year and information regarding market spreads as of and for the periods indicated: 27 Market Spreads as of: Change in Spreads YTD Investment Type: (1) December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 Agency RMBS: 2.0% coupon 89 83 86 84 76 13 2.5% coupon 93 83 87 84 78 15 4.0% coupon 69 71 78 74 74 (5) 4.5% coupon 68 70 73 71 73 (5) 5.0% coupon 69 66 67 68 69 — 5.5% coupon 72 64 68 65 66 6 6.0% coupon 74 54 65 62 60 14 Agency DUS (Agency CMBS) (2) 96 104 95 94 105 (9) Freddie K AAA IO (Agency CMBS IO) (2) 120 135 150 165 180 (60) AAA CMBS IO (Non-Agency CMBS IO) (2) 119 122 135 168 225 (106) (1) Option adjusted spreads (“OAS”) are based on Company estimates using third-party models and market data.
(4) Cost of funds is calculated by dividing annualized interest expense by the total average balance of borrowings outstanding during the period with an assumption of 360 days in a year. (5) Includes Agency and non-Agency issued securities. Gains (Losses) on Investments and Derivative Instruments As shown in the graph in Executive Overview, the 10-year U.S.
(4) Financing cost is calculated by dividing annualized interest expense by the total average balance of borrowings outstanding during the period with an assumption of 360 days in a year. (5) Includes Agency and non-Agency issued securities. (6) Represents a non-GAAP measure.
If the price of a security is obtained from quoted prices for similar instruments or model-derived valuations whose inputs are observable, the security is classified as a level 2 security. The security is classified as a level 3 security if the inputs are unobservable, resulting in an estimate of fair value based primarily on management's judgment.
The security is classified as a level 3 security if the inputs are unobservable, resulting in an estimate of fair value based primarily on management's judgment.
As of December 31, 2023, we had cash collateral posted to our counterparties of $118.2 million under these agreements. Collateral requirements for interest rate derivative instruments are typically governed by the central clearing exchange and the associated futures commission merchant, which may establish margin requirements in excess of the clearing exchange.
Collateral requirements for interest rate derivative instruments are typically governed by the central clearing exchange and the associated futures commission merchant, which may establish margin requirements in excess of the clearing exchange.
The following table presents information about our interest-earning assets and interest-bearing liabilities and their performance for the periods indicated: Year Ended December 31, 2023 2022 ($s in thousands) Interest Income/Expense Average Balance (1)(2) Effective Yield/ Cost of Funds (3)(4) Interest Income/Expense Average Balance (1)(2) Effective Yield/ Cost of Funds (3)(4) Agency RMBS $ 177,695 $ 4,621,304 3.85 % $ 62,942 $ 2,871,291 2.19 % Agency CMBS 3,713 124,157 2.96 % 3,592 162,538 2.17 % CMBS IO (5) 9,666 202,261 4.78 % 15,555 267,984 5.80 % Non-Agency MBS and other investments 128 2,377 5.28 % 350 4,072 8.55 % MBS and loans $ 191,202 $ 4,950,099 3.86 % $ 82,439 $ 3,305,885 2.49 % Cash equivalents 16,315 4,256 Total interest income $ 207,517 $ 86,695 Repurchase agreement financing (215,448) 4,034,561 (5.27) % (43,612) 2,603,712 (1.65) % Net interest (expense) income/net interest spread $ (7,931) (1.41) % $ 43,083 0.84 % (1) Average balance for assets is calculated as a simple average of the daily amortized cost and excludes securities pending settlement if applicable.
The following table presents information about our interest-earning assets and interest-bearing liabilities and their performance for the periods indicated: Year Ended December 31, 2024 2023 ($s in thousands) Interest Income/Expense Average Balance (1)(2) Effective Yield/ Financing Cost (3)(4) Interest Income/Expense Average Balance (1)(2) Effective Yield/ Financing Cost (3)(4) Agency RMBS $ 289,781 $ 6,477,575 4.47 % $ 177,695 $ 4,621,304 3.85 % Agency CMBS 3,247 106,641 3.00 % 3,713 124,157 2.96 % CMBS IO (5) 11,029 140,353 7.86 % 9,666 202,261 4.78 % Non-Agency MBS and other investments 78 1,396 5.04 % 128 2,377 5.28 % MBS and loans $ 304,135 $ 6,725,965 4.52 % $ 191,202 $ 4,950,099 3.86 % Cash equivalents 15,399 16,315 Total interest income $ 319,534 $ 207,517 Repurchase agreement financing (313,657) 5,790,037 (5.33) % (215,448) 4,034,561 (5.27) % Net interest income (expense)/net interest spread $ 5,877 (0.81) % $ (7,931) (1.41) % Net periodic interest 16,105 0.28 % — — % Economic net interest income (expense)/spread (6) $ 21,982 (0.53) % $ (7,931) (1.41) % (1) Average balance for assets is calculated as a simple average of the daily amortized cost and excludes securities pending settlement if applicable.
(7) Represents the weighted average market yield projected using cash flows generated off the forward curve based on market prices as of the date indicated and assuming zero volatility. Less than 4% of our MBS portfolio as of December 31, 2023 is comprised of Agency CMBS, Agency CMBS IO, and non-Agency CMBS IO.
(7) Represents the weighted average market yield projected using cash flows generated from the forward curve based on market prices as of the date indicated and assuming zero volatility.
Year Ended Reconciliations of GAAP to Non-GAAP Financial Measures: December 31, 2023 December 31, 2022 ($s in thousands except per share data) Comprehensive income (loss) to common shareholders $ 9,020 $ (52,608) Less: Change in fair value of investments (1) (90,429) 490,164 Change in fair value of derivative instruments, net (2) 28,808 (393,401) EAD to common shareholders $ (52,601) $ 44,155 Average common shares outstanding 54,809,462 42,491,433 EAD per common share $ (0.96) $ 1.04 Net interest expense $ (7,931) $ 43,083 TBA drop (loss) income (3) (4,097) 42,606 Adjusted net interest (expense) income $ (12,028) $ 85,689 Total operating expenses (32,879) (33,840) Preferred stock dividends (7,694) (7,694) EAD to common shareholders $ (52,601) $ 44,155 (1) Amount includes realized and unrealized gains and losses due to changes in the fair value of the Company’s MBS.
Year Ended Reconciliations of GAAP to Non-GAAP Financial Measures: December 31, 2024 December 31, 2023 ($s in thousands except per share data) Comprehensive income to common shareholders (GAAP) $ 92,217 $ 9,020 Less: Change in fair value of investments (1) 157,845 (90,429) Change in fair value of derivative instruments, net (2) (274,966) 28,808 EAD to common shareholders (non-GAAP) $ (24,904) $ (52,601) Average common shares outstanding 70,766,410 54,809,462 EAD per common share (non-GAAP) $ (0.35) $ (0.96) Net interest income (loss) (GAAP) $ 5,877 $ (7,931) Net periodic interest from interest rate swaps 16,105 — Economic net interest income (expense) (non-GAAP) 21,982 (7,931) TBA drop loss (3) (2,694) (4,097) Total operating expenses (36,498) (32,879) Preferred stock dividends (7,694) (7,694) EAD to common shareholders (non-GAAP) $ (24,904) $ (52,601) Net interest spread (GAAP) (0.81) % (1.41) % Net periodic interest as a percentage of average repurchase borrowings 0.28 % — % Economic net interest spread (non-GAAP) (0.53) % (1.41) % (1) Amount includes realized and unrealized gains and losses due to changes in the fair value of the Company’s MBS.
Our liquidity fluctuates based on our investment activities, our leverage, capital raising activities, and changes in the fair value of our investments and derivative instruments. Our measurement of liquidity includes unrestricted cash and cash equivalents and unencumbered Agency MBS, which are recognized as assets on our consolidated balance sheet.
Our measurement of liquidity includes unrestricted cash and cash equivalents and unencumbered Agency MBS, which are recognized as assets on our consolidated balance sheet.
Our liquidity as of December 31, 2023 was $453.6 million, which consisted of unrestricted cash of $119.6 million, unencumbered Agency MBS with a fair value of $157.6 million, and noncash collateral received from our counterparties, which consisted of U.S. Treasuries and Agency RMBS, with a fair value of $176.3 million.
Our liquidity as of December 31, 2024, was $658.3 million, which consisted of unrestricted cash of $377.1 million and unencumbered Agency MBS with a fair value of $281.2 million. Our liquidity as of December 31, 2023, was $453.6 million.
Please refer to Note 1 of the Notes to the Consolidated Financial Statements contained within Part I, Item 1 of this Annual Report on Form 10-K for additional information. 36 CRITICAL ACCOUNTING ESTIMATES The discussion and analysis of our financial condition and results of operations are based in large part upon our consolidated financial statements, which have been prepared in accordance with GAAP.
CRITICAL ACCOUNTING ESTIMATES The discussion and analysis of our financial condition and results of operations are based in large part upon our consolidated financial statements, which have been prepared in accordance with GAAP.
Our Agency MBS, as well as a majority of our non-Agency MBS, are substantially similar to securities that either are actively traded or have been recently traded in their respective market. Pricing services and brokers have access to observable market information through trading desks and various information services.
The fair value of our Agency MBS, as well as a majority of our non-Agency MBS, is based on estimated prices provided by third-party pricing services who have access to observable market information through trading desks and various information services. Most of our MBS are substantially similar to securities actively traded and observable in the market.
(2) Represents the weighted average market yield projected using cash flows generated off the forward curve based on market prices as of the dates indicated and assuming zero volatility. Repurchase Agreements We have not experienced any difficulty in securing financing with any of our counterparties, and our repurchase agreement counterparties have not indicated any concerns regarding leverage or credit.
(2) Represents the weighted average market yield projected using cash flows generated off the forward curve based on market prices as of the dates indicated and assuming zero volatility.
Dividends As a REIT, we are required to distribute to our shareholders amounts equal to at least 90% of our REIT taxable income for each taxable year after certain deductions.
Among these factors, we focus on economic returns and taxable income within the context of the distribution requirements. As a REIT, we are required to distribute to our shareholders amounts equal to at least 90% of our REIT taxable income for each taxable year after certain deductions, including the separate dividend requirements of the Series C Preferred Stock.
Treasury futures 1,588 Total net change in fair value 57,524 Comprehensive income to common shareholders 9,020 0.16 Capital transactions: Net proceeds from stock issuance (2) 46,951 (0.02) Common dividends declared (86,564) (1.56) Balance as of December 31, 2023 (1) $ 759,235 $ 13.31 (1) Amounts represent total shareholders' equity less the aggregate liquidation preference of the Company's 28 preferred stock, in thousands and on a per common share basis.
Treasury futures 174,108 Interest rate swaps 152,781 Total net change in fair value 130,532 Comprehensive income to common shareholders 92,217 Capital transactions: Net proceeds from stock issuance (2) 338,315 Common dividends declared (116,331) Balance as of December 31, 2024 (1) $ 1,073,436 $ 12.70 (1) Amounts represent total shareholders' equity less the aggregate liquidation preference of the Company's preferred stock of $111.5 million, in thousands and on a per common share basis.
In the current macroeconomic environment, we are not actively purchasing CMBS or CMBS IO as current risk versus reward remains unattractive relative to Agency RMBS.
In the current macroeconomic environment, we are not actively purchasing CMBS or CMBS IO as current risk versus reward remains unattractive relative to Agency RMBS. Our non-Agency CMBS IO investments are nearing maturity and have very little amortized cost remaining; any changes in actual payments may result in large swings in yield as shown below.
Treasury futures — 250,000 Please refer to Note 5 of the Notes to the Consolidated Financial Statements for details on our interest rate hedging instruments as well as “Quantitative and Qualitative Disclosures about Market Risk” in Item 7A of this Annual Report on Form 10-K. 33 RESULTS OF OPERATIONS Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 Net Interest Income (Expense) Net interest income and net interest spread declined for the year ended December 31, 2023 compared to year ended December 31, 2022 due to higher borrowing costs resulting from the Federal Reserve’s increases in the Fed Funds rate during 2023.
Treasury futures (735,000) (4,180,000) 4-5 year interest rate swaps (pay-fixed rate of 3.42%) (1,275,000) — 6-7 year interest rate swaps (pay-fixed rate of 3.61%) (3,085,000) — 9-10 year interest rate swaps (pay-fixed rate of 3.83%) (1,025,000) — Please refer to Note 5 of the Notes to the Consolidated Financial Statements for details on our interest rate hedging instruments as well as “Quantitative and Qualitative Disclosures about Market Risk” in Item 7A of this Annual Report on Form 10-K.
Summary of Results The following table provides details about the changes in our financial position during the year ended December 31, 2023: Net Change in Fair Value Components of Comprehensive Income Common Book Value Rollforward Per Common Share Balance as of December 31, 2022 (1) $ 789,828 $ 14.73 Net interest expense $ (7,931) G & A and other operating expenses (32,879) Preferred stock dividends (7,694) Changes in fair value: MBS and loans $ 90,429 TBAs (22,063) U.S.
Despite the growth in our balance sheet, we managed our operating expenses and lowered our expense ratio by approximately 70 basis points compared to the prior year. 28 The following table summarizes the changes in the Company's financial position during 2024: ($s in thousands except per share data) Net Change in Fair Value Components of Comprehensive Income Common Book Value Rollforward Per Common Share Balance as of December 31, 2023 (1) $ 759,235 $ 13.31 Net interest income $ 5,877 G & A and other operating expenses (36,498) Preferred stock dividends (7,694) Changes in fair value: MBS and loans $ (157,845) TBAs (38,512) U.S.
Realized and unrealized gains (losses) on these derivative instruments are included in GAAP earnings in the same reporting period in which the derivative instrument matures or is terminated by the Company, but are not included in EAD to common shareholders during any reporting period.
Realized gains (losses) resulting from the difference in fair value and the amount of cash received or paid upon termination or maturity of derivative instruments are included in GAAP earnings in the same reporting period in which the derivative instrument matures or is terminated by the Company but are generally not recognized in REIT taxable income until future periods.
Examples of these observable inputs and assumptions include market interest rates, credit spreads, cash flows and projected prepayment speeds, among other things.
Examples of these observable inputs and assumptions used in the valuation techniques include market interest rates, credit spreads, cash flows, and projected prepayment speeds, among other factors. Management reviews the prices it receives from the pricing service for reasonableness using broker quotes as well as other third-party pricing services.
Treasury futures (2,487) 2,056 — (431) Net gain on interest rate hedges $ 690,734 $ 80,920 $ — $ 771,654 Total net gain (loss) $ 292,140 $ (158,222) $ (188,075) $ (54,157) 1) Realized and unrealized gains (losses) on TBA securities are recorded within “gain (loss) on derivative instruments, net” on the Company’s consolidated statements of comprehensive income.
Treasury futures 3,645 (2,056) — 1,589 Net gain (loss) on interest rate hedges $ 237,660 $ (248,501) $ — $ (10,841) Total net gain (loss) $ 64,967 $ (30,287) $ 22,843 $ 57,523 1) Realized and unrealized gains (losses) on TBA securities are recorded within “gain (loss) on derivative instruments, net” on the Company’s consolidated statements of comprehensive income. 2) Realized gain (loss) for interest rate swaps consists of net periodic interest benefit of $16.1 million for the year ended December 31, 2024.
We purchased Agency RMBS with a cost basis of $3.6 billion during the year ended December 31, 2023. 30 The following charts compare the composition of our MBS portfolio including TBA securities as of the dates indicated: We frequently change the coupon distribution in our Agency RMBS and TBA portfolios in order to minimize losses due to spread volatility.
The following charts compare the composition of our MBS portfolio (including TBAs) as of the dates indicated: We purchased approximately $2.2 billion of higher coupon Agency RMBS during the year ended December 31, 2024, of which $335.1 million were pending settlement as of December 31, 2024.
As a result, the decline in the fair value of our investments including TBA securities exceeded the gains from our interest rate hedges by $54.2 million.
However, gains from our hedging portfolio exceeded the losses in fair value of our investments by $130.5 million.
Reconciliations of EAD to common shareholders and adjusted net interest income to the related GAAP financial measures are provided below.
Reconciliations of each non-GAAP measure to certain GAAP financial measures are provided below.
(3) TBA drop income is calculated by multiplying the notional amount of the TBA dollar roll positions by the difference in price between two TBA securities with the same terms but different settlement dates. We primarily use U.S. Treasury futures to hedge the impact of increasing interest rates on our borrowing costs and the fair value of our investments.
Year Ended ($s in thousands) December 31, 2024 December 31, 2023 Gain (loss) on derivative instruments, net $ 288,377 $ (32,905) Less: TBA drop loss 2,694 4,097 Net periodic interest from interest rate swaps (16,105) — Change in fair value of derivative instruments, net $ 274,966 $ (28,808) (3) TBA drop income (loss) is calculated by multiplying the notional amount of the TBA dollar roll positions by the difference in price between two TBA securities with the same terms but different settlement dates. 30 LIQUIDITY AND CAPITAL RESOURCES Our primary sources of liquidity include borrowings under repurchase arrangements and monthly principal and interest payments we receive on our investments.
Due to the significant increase in interest rates over the past two years, our net deferred tax hedge gain has increased substantially to $861.8 million as of December 31, 2023. The amortization of our net deferred tax hedge gain will be amortized into REIT taxable income over several years.
Our remaining net deferred tax hedge gain was estimated to be $719.0 million as of December 31, 2024, which will be amortized into REIT taxable income over several years. As of December 31, 2024, we also had $557.9 million in capital loss carryforwards, all of which will expire by either December 31, 2027 or by December 31, 2028.