Biggest changeNet interest paid or received under our interest rate swaps is also recognized in gain (loss) on derivative instruments, net in our consolidated statements of operations. 50 Table of Contents The tables below summarize the components of our gain (loss) on derivative instruments, net for the years ended December 31, 2023, 2022 and 2021: $ in thousands Year ended December 31, 2023 Derivative not designated as hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net Interest Rate Swaps (177,628) 239,008 918 62,298 Currency Forward Contracts (18) — — (18) TBAs (1,880) — 1,438 (442) Total (179,526) 239,008 2,356 61,838 $ in thousands Year ended December 31, 2022 Derivative not designated as hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net Interest Rate Swaps 593,035 86,872 11,426 691,333 Currency Forward Contracts 919 — (271) 648 TBAs (134,488) — 1,514 (132,974) Total 459,466 86,872 12,669 559,007 $ in thousands Year ended December 31, 2021 Derivative not designated as hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net Interest Rate Swaps 185,232 (15,803) (5,869) 163,560 Interest Rate Swaptions (553) — — (553) Currency Forward Contracts 209 — 970 1,179 TBAs (28,731) — (12,844) (41,575) Total 156,157 (15,803) (17,743) 122,611 During the year ended December 31, 2023, we entered into interest rate swaps with a notional amount of $3.5 billion and terminated existing interest rate swaps with a notional amount of $7.6 billion (December 31, 2022: $10.0 billion of additions and $10.1 billion of terminations).
Biggest changeThe tables below summarize the components of our gain (loss) on derivative instruments, net for the years ended December 31, 2024, 2023 and 2022. $ in thousands Year ended December 31, 2024 Derivative not designated as hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net Interest Rate Swaps (47,581) 161,762 610 114,791 Futures Contracts 58,000 — 3,463 61,463 TBAs 986 — (606) 380 Total 11,405 161,762 3,467 176,634 $ in thousands Year ended December 31, 2023 Derivative not designated as hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net Interest Rate Swaps (177,628) 239,008 918 62,298 Currency Forward Contracts (18) — — (18) TBAs (1,880) — 1,438 (442) Total (179,526) 239,008 2,356 61,838 $ in thousands Year ended December 31, 2022 Derivative not designated as hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net Interest Rate Swaps 593,035 86,872 11,426 691,333 Currency Forward Contracts 919 — (271) 648 TBAs (134,488) — 1,514 (132,974) Total 459,466 86,872 12,669 559,007 As of December 31, 2024 and 2023, we held the following interest rate swaps whereby we pay fixed rate interest and receive floating rate interest based upon SOFR. $ in thousands As of December 31, 2024 As of December 31, 2023 Derivative instrument Notional Amount Weighted Average Fixed Pay Rate Weighted Average Floating Receive Rate Weighted Average Years to Maturity Notional Amount Weighted Average Fixed Pay Rate Weighted Average Floating Receive Rate Weighted Average Years to Maturity Interest Rate Swaps 3,265,000 0.97 % 4.49 % 5.3 4,065,000 1.10 % 5.38 % 6.6 During the year ended December 31, 2024, we entered into interest rate swaps with a notional amount of $2.6 billion and terminated or settled existing interest rate swaps with a notional amount of $3.4 billion (December 31, 2023: $3.5 billion of additions and $7.6 billion of terminations or settlements).
Amounts recorded in accumulated other comprehensive income before we discontinued cash flow hedge accounting for our interest rate swaps were reclassified to interest expense on repurchase agreements on the consolidated statements of operations as interest was accrued and paid on the related repurchase agreements over the remaining life of the interest rate swap agreements.
Amounts recorded in accumulated other comprehensive income before we discontinued cash flow hedge accounting for our interest rate swaps were reclassified to interest expense on the consolidated statements of operations as interest was accrued and paid on the related repurchase agreements over the remaining life of the interest rate swap agreements.
Because we view earnings available for distribution as a consistent measure of our investment portfolio's ability to generate income for distribution to common 53 Table of Contents stockholders, earnings available for distribution is one metric, but not the exclusive metric, that our board of directors uses to determine the amount, if any, and the payment date of dividends on our common stock.
Because we view earnings available for 53 Table of Contents distribution as a consistent measure of our investment portfolio's ability to generate income for distribution to common stockholders, earnings available for distribution is one metric, but not the exclusive metric, that our board of directors uses to determine the amount, if any, and the payment date of dividends on our common stock.
Realized net losses during the year ended December 31, 2023 and 2022 primarily reflect the repositioning of Agency RMBS coupon allocations and sales of lower yielding Agency RMBS to purchase higher yielding Agency RMBS in an effort to improve the earnings power of the portfolio.
Net realized losses during the year ended December 31, 2023 primarily reflect the repositioning of Agency RMBS coupon allocations and sales of lower yielding Agency RMBS to purchase higher yielding Agency RMBS in an effort to improve the earnings power of the portfolio.
We currently believe that we have sufficient liquidity and capital resources available for the acquisition of additional investments, repayments on borrowings, margin requirements and the payment of cash dividends as required for continued qualification as a REIT. We generally maintain liquidity to pay down borrowings under repurchase arrangements to reduce borrowing costs and otherwise efficiently manage our long-term investment capital.
We currently believe that we have sufficient liquidity and capital resources available for the acquisition of additional investments, repayments on borrowings, margin requirements and the payment of cash dividends as required for continued qualification as a REIT. We generally maintain liquidity to pay down borrowings under repurchase agreements to reduce borrowing costs and otherwise efficiently manage our long-term investment capital.
Accordingly, under different conditions, we could report materially different amounts. For Agency RMBS that cannot be prepaid in such a way that we would not recover substantially all of our initial investment, interest income recognition is based on contractual cash flows. We do not estimate prepayments in applying the effective interest method.
Accordingly, under different conditions, we could report materially different amounts. For Agency RMBS and Agency CMBS that cannot be prepaid in such a way that we would not recover substantially all of our initial investment, interest income recognition is based on contractual cash flows. We do not estimate prepayments in applying the effective interest method.
As of December 31, 2023, $5.0 billion (December 31, 2022: $4.7 billion) or 99.7% (December 31, 2022: 99.1%) of our MBS are accounted for under the fair value option. We record our MBS purchased before September 1, 2016, as available-for-sale and report these MBS at fair value.
As of December 31, 2024, $5.4 billion (December 31, 2023: $5.0 billion) or 99.7% (December 31, 2023: 99.7%) of our MBS are accounted for under the fair value option. We record our MBS purchased before September 1, 2016, as available-for-sale and report these MBS at fair value.
For Agency RMBS where we do not estimate prepayments, premium amortization and discount accretion are not impacted by prepayments until actual prepayments occur. For those securities on which we do estimate prepayments, expected future prepayment speeds are estimated on a quarterly basis.
For Agency RMBS where we do not estimate prepayments, premium amortization and discount accretion are not impacted by prepayments until actual prepayments occur. For those securities on which we do estimate prepayments, expected future prepayment speeds are estimated on at least a quarterly basis.
Refer to Note 11 – “Related Party Transactions” of our consolidated financial statements in Part IV, Item 15 of this Report for a discussion of our relationship with our Manager and a description of how our fees are calculated.
Refer to Note 10 – “Related Party Transactions” of our consolidated financial statements in Part IV, Item 15 of this Report for a discussion of our relationship with our Manager and a description of how our fees are calculated.
GAAP total interest expense adjusted for contractual net interest income (expense) on our interest rate swaps that is recorded as gain (loss) on derivative instruments, net and the amortization of net deferred gains (losses) on de-designated interest rate swaps that is recorded as repurchase agreements interest expense.
GAAP total interest expense adjusted for contractual net interest income (expense) on our interest rate swaps that is recorded as gain (loss) on derivative instruments, net and the amortization of net deferred gains (losses) on de-designated interest rate swaps that is recorded as interest expense.
GAAP net interest income adjusted for contractual net interest income (expense) on our interest rate swaps that is recorded as gain (loss) on derivative instruments, net and amortization of net deferred gains (losses) on de-designated interest rate swaps that is recorded as repurchase agreements interest expense.
GAAP net interest income adjusted for contractual net interest income (expense) on our interest rate swaps that is recorded as gain (loss) on derivative instruments, net and amortization of net deferred gains (losses) on de-designated interest rate swaps that is recorded as interest expense.
We also met all REIT requirements regarding the stock ownership and distribution of dividends of our taxable income as of December 31, 2023. Therefore, as of December 31, 2023, we believe that we qualified as a REIT under the Code.
We also met all REIT requirements regarding the stock ownership and distribution of dividends of our taxable income as of December 31, 2024. Therefore, as of December 31, 2024, we believe that we qualified as a REIT under the Code.
“Quantitative and Qualitative Disclosures About Market Risk” for an estimate of the percentage change in our net interest income, including interest paid or received under interest rate swaps, caused by an instantaneous 50 and 100 basis points increase or decrease in interest rates. Accounting for Derivative Financial Instruments.
“Quantitative and Qualitative Disclosures About Market Risk” for an estimate of the percentage change in our net interest income, including interest paid or received under interest rate swaps, caused by an instantaneous 50 and 100 basis points increase or decrease in interest rates. 45 Table of Contents Accounting for Derivative Financial Instruments.
We also believe that our revenue qualifies for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2023. Consequently, we believe we met the REIT income and asset test as of December 31, 2023.
We also believe that our revenue qualifies for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2024. Consequently, we believe we met the REIT income and asset test as of December 31, 2024.
Our objective is to provide attractive risk-adjusted returns to our stockholders, primarily through dividends and secondarily through capital appreciation. 38 Table of Contents Factors Impacting Our Operating Results Our operating results can be affected by a number of factors and primarily depend on the level of our net interest income and the market value of our assets.
Our objective is to provide attractive risk-adjusted returns to our stockholders, primarily through dividends and secondarily through capital appreciation. Factors Impacting Our Operating Results Our operating results can be affected by a number of factors and primarily depend on the level of our net interest income and the market value of our assets.
Our 30 year fixed-rate Agency RMBS holdings as of December 31, 2023 and 2022 consisted of specified pools with coupon distributions as shown in the table below.
Our 30 year fixed-rate Agency RMBS holdings as of December 31, 2024 and 2023 consisted of specified pools with coupon distributions as shown in the table below.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. The discussion and analysis disclosed herein apply to material changes in our consolidated financial statements for 2023 and 2022.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. The discussion and analysis disclosed herein apply to material changes in our consolidated financial statements for 2024 and 2023.
We include our TBAs at implied cost basis in our measure of leverage because a forward contract to acquire Agency RMBS in the TBA market carries similar risks to Agency RMBS purchased in the cash market and funded with on-balance sheet liabilities.
We include our TBAs at implied cost basis in our measure of leverage because a forward contract to acquire Agency RMBS in the 56 Table of Contents TBA market carries similar risks to Agency RMBS purchased in the cash market and funded with on-balance sheet liabilities.
Our cost of funds is generally more sensitive to changes in interest rates than the yield on our investment portfolio, which is largely comprised of 30 year fixed-rate Agency RMBS. 49 Table of Contents Gain (Loss) on Investments, net The table below summarizes the components of gain (loss) on investments, net for the years ended December 31, 2023, 2022 and 2021.
Our cost of funds is generally more sensitive to changes in interest rates than the yield on our investment portfolio, which is largely comprised of 30 year fixed-rate Agency RMBS. Gain (Loss) on Investments, net The table below summarizes the components of gain (loss) on investments, net for the years ended December 31, 2024, 2023 and 2022.
We calculate that as of December 31, 2023, we conducted our business so as not to be regulated as an investment company under the 1940 Act.
We calculate that as of December 31, 2024, we conducted our business so as not to be regulated as an investment company under the 1940 Act.
“Quantitative and Qualitative Disclosures about Market Risk” for more information relating to interest rate risk and its impact on our operating results. Interest Expense and Cost of Funds The table below presents our average borrowings and cost of funds for the years ended December 31, 2023, 2022 and 2021.
“Quantitative and Qualitative Disclosures about Market Risk” for more information relating to interest rate risk and its impact on our operating results. 48 Table of Contents Interest Expense and Cost of Funds The table below presents our average borrowings and cost of funds for the years ended December 31, 2024, 2023 and 2022.
For the year ended December 31, 2023, our general and administrative expenses not covered under our management agreement amounted to $7.4 million (2022: $8.4 million). General and administrative expenses not covered under our management agreement primarily consist of directors and officers insurance, legal costs, accounting, auditing and tax services, filing fees and miscellaneous general and administrative costs.
For the year ended December 31, 2024, our general and administrative expenses not covered under our management agreement amounted to $7.2 million (2023: $7.4 million). General and administrative expenses not covered under our management agreement primarily consist of directors and officers insurance, legal costs, accounting, auditing and tax services, filing fees and miscellaneous general and administrative costs.
Market Conditions and Impacts Macroeconomic factors that affect our business include interest rates, interest rate volatility, spread premiums, fiscal and monetary policy, residential and commercial real estate prices, credit availability, the health of the banking system, consumer personal income and spending, corporate earnings, employment conditions, financial conditions and inflation.
Market Conditions and Impacts Macroeconomic factors that affect our business include inflation, economic growth, employment conditions, interest rates, interest rate volatility, fiscal and monetary policy, financial conditions, spread premiums, residential and commercial real estate prices, credit availability, the health of the banking system, consumer personal income and spending and corporate 39 Table of Contents earnings.
Because we are a holding company that conducts our business through our Operating Partnership and the Operating Partnership’s wholly-owned or majority-owned subsidiaries, the securities issued by these subsidiaries that are excepted from the definition of “investment company” under Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, together with any other investment securities the Operating Partnership may own, may not have a combined value in excess of 40% of the value of the Operating Partnership’s total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis.
Because we are a holding company that conducts our business through our Operating Partnership and the Operating Partnership’s wholly-owned or majority-owned subsidiaries, the securities issued by these subsidiaries that are excepted from the definition of “investment company” under 59 Table of Contents Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, together with any other investment securities the Operating Partnership may own, may not have a combined value in excess of 40% of the value of the Operating Partnership’s total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis, which we refer to as the 40% test.
Additionally, refer to Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” for the estimated impact of an instantaneous shift in the yield curve on the market value of our interest rate-sensitive investments. Interest Income Recognition. Interest income on MBS is accrued based on the outstanding principal or notional balance of the securities and their contractual terms.
“Quantitative and Qualitative Disclosures About Market Risk” for the estimated impact of an instantaneous shift in the yield curve on the market value of our interest rate-sensitive investments. Interest Income Recognition. Interest income on MBS is accrued based on the outstanding principal or notional balance of the securities and their contractual terms.
The table below presents the components of interest expense for the years ended December 31, 2023, 2022 and 2021.
The table below presents the components of interest expense for the years ended December 31, 2024, 2023 and 2022.
For the comparison of 2022 and 2021, see the Management's Discussion and Analysis of Financial Condition and Results of Operations in Part II, Item 7 of our 2022 Annual Report on Form 10-K, filed with the SEC on February 21, 2023.
For the comparison of 2023 and 2022, see the Management's Discussion and Analysis of Financial Condition and Results of Operations in Part II, Item 7 of our 2023 Annual Report on Form 10-K, filed with the SEC on February 22, 2024.
We estimate future expected cash flows at the time of purchase and determine the effective interest rate based 44 Table of Contents on these estimated cash flows and our purchase price.
We estimate future expected cash flows at the time of purchase and determine the effective interest rate based on these estimated cash flows and our purchase price.
We recognized net gains on our interest rate swaps in 2023 primarily due to shifting expectations that interest rates would stay higher for longer. 45 Table of Contents Results of Operations Our consolidated results of operations for the years ended December 31, 2023, 2022 and 2021 are summarized below.
We recognized net gains on our interest rate swaps and futures contracts in 2024 primarily due to shifting expectations that interest rates would stay higher for longer. 46 Table of Contents Results of Operations Our consolidated results of operations for the years ended December 31, 2024, 2023 and 2022 are summarized below.
Our cash, cash equivalents and restricted cash change due to normal fluctuations in cash balances related to the timing of principal and interest payments, repayments of debt, and asset purchases and sales. Our operating activities provided net cash of approximately $237.8 million for the year ended December 31, 2023 (2022: $196.1 million).
Our cash, cash equivalents and restricted cash change due to normal fluctuations in cash balances related to the timing of principal and interest payments, repayments of debt, and asset purchases and sales. Our operating activities provided net cash of approximately $183.2 million for the year ended December 31, 2024 (2023: $237.8 million).
However, there can be no assurance that we will maintain sufficient levels of liquidity to meet any margin calls. We held cash, cash equivalents and restricted cash of $198.6 million at December 31, 2023 (2022: $278.8 million).
However, there can be no assurance that we will maintain sufficient levels of liquidity to meet any margin calls. We held cash, cash equivalents and restricted cash of $210.9 million at December 31, 2024 (2023: $198.6 million).
Our financing activities provided net cash of $218.9 million for the year ended December 31, 2023 (2022: used net cash of $2.9 billion). Our primary source of cash from financing activities during the year ended December 31, 2023 was net proceeds on our repurchase agreements of $223.5 million and proceeds from issuance of common stock of $109.1 million.
Our financing activities provided net cash of $218.9 million for the year ended December 31, 2023. Our primary source of cash from financing activities during the year ended December 31, 2023 was net proceeds on our repurchase agreements of 57 Table of Contents $223.5 million and proceeds from issuance of common stock of $109.1 million.
As of December 31, 2023, no counterparty held collateral that exceeded the amounts borrowed under the related repurchase agreements by more than $39.1 million, or 5% of our stockholders’ equity. The following table summarizes our exposure under repurchase agreements to counterparties by geographic concentration as of December 31, 2023.
As of December 31, 2024, one counterparty held collateral that exceeded the amounts borrowed under the related repurchase agreements by more than $36.5 million, or 5% of our stockholders’ equity. The following table summarizes our exposure under repurchase agreements to counterparties by geographic concentration as of December 31, 2024.
Expenses For the year ended December 31, 2023, we incurred management fees of $12.3 million (2022: $16.9 million) that are payable to our Manager under our management agreement. Management fees decreased for the year ended December 31, 2023 compared to 2022 due to a lower stockholders' equity management fee base in 2023. Our management fees are calculated quarterly in arrears.
Expenses For the year ended December 31, 2024, we incurred management fees of $11.9 million (2023: $12.3 million) that are payable to our Manager under our management agreement. Management fees decreased for the year ended December 31, 2024 compared to 2023 due to lower average stockholders' equity. Our management fees are calculated quarterly in arrears.
As of December 31, 2023, approximately 98% of our equity is allocated to Agency RMBS. We present an economic debt-to-equity ratio, a non-GAAP financial measure of leverage that considers the impact of the off-balance sheet financing of our investments in TBAs that are accounted for as derivative instruments under U.S. GAAP.
We present an economic debt-to-equity ratio, a non-GAAP financial measure of leverage that considers the impact of the off-balance sheet financing of our investments in TBAs that are accounted for as derivative instruments under U.S. GAAP.
Years Ended December 31, $ in thousands 2023 2022 2021 Net realized gains (losses) on sale of MBS (158,028) (1,163,910) (281,224) Net unrealized gains (losses) on MBS accounted for under the fair value option 50,364 118,365 (85,702) Net unrealized gains (losses) on commercial loan — 404 417 Net unrealized gains (losses) on U.S.
Years Ended December 31, $ in thousands 2024 2023 2022 Net realized gains (losses) on sale of MBS (9,124) (158,028) (1,163,910) Net unrealized gains (losses) on MBS accounted for under the fair value option (124,329) 50,364 118,365 Net unrealized gains (losses) on commercial loan — — 404 Net unrealized gains (losses) on U.S.
Accounting estimates and assumptions discussed in this section are those that we consider to be the most critical to an understanding of our financial statements because they involve significant judgments and uncertainties.
GAAP, which requires the use of estimates and assumptions that involve the exercise of judgment and use of assumptions as to future uncertainties. Accounting estimates and assumptions discussed in this section are those that we consider to be the most critical to an understanding of our financial statements because they involve significant judgments and uncertainties.
Years ended December 31, $ in thousands 2023 2022 2021 Average earning assets (1) 5,106,473 5,137,339 8,808,105 Average earning asset yields (2) 5.44 % 3.79 % 1.92 % (1) Average balances for each period are based on weighted month-end balances.
Years ended December 31, $ in thousands 2024 2023 2022 Average earning assets (1) 5,208,204 5,106,473 5,137,339 Average earning asset yields (2) 5.50 % 5.44 % 3.79 % (1) Average balances for each period are based on weighted month-end balances.
The following table presents net (premium amortization) discount accretion recognized on our mortgage-backed and other securities portfolio during 2023, 2022 and 2021. Years Ended December 31, $ in thousands 2023 2022 2021 Agency RMBS 5,160 (6,755) (41,881) Non-Agency CMBS 1,101 1,624 2,695 Non-Agency RMBS (479) (552) (1,264) U.S.
The following table presents net (premium amortization) discount accretion recognized on our mortgage-backed and other securities portfolio during 2024, 2023 and 2022. Years Ended December 31, $ in thousands 2024 2023 2022 Agency RMBS 4,948 5,160 (6,755) Agency CMBS 433 — — Non-Agency CMBS 496 1,101 1,624 Non-Agency RMBS (410) (479) (552) U.S.
As of December 31, 2023, $5.0 billion or 99.7% (December 31, 2022: $4.7 billion or 99.1%) of our MBS are accounted for under the fair value option. We recorded net unrealized gains on our MBS portfolio accounted for under the fair value option of $50.4 million in 2023 (2022: net unrealized gains of $118.4 million).
As of December 31, 2024, $5.4 billion or 99.7% (December 31, 2023: $5.0 billion or 99.7%) of our MBS were accounted for under the fair value option. We recorded net unrealized losses on our MBS portfolio accounted for under the fair value option of $124.3 million in 2024 (2023: net unrealized gains of $50.4 million).
For the year ended December 31, 2023, the change in net loss attributable to common stockholders compared to 2022 was primarily due to: (i) net losses on investments of $107.3 million versus $1.1 billion in the 2022 period; (ii) net gains on derivative instruments of $61.8 million versus $559.0 million in the 2022 period and (iii) a $93.3 million decrease in net interest income.
For the year ended December 31, 2024, the change in net income (loss) attributable to common stockholders compared to 2023 was primarily due to: (i) net losses on investments of $133.9 million versus $107.3 million in the 2023 period; (ii) net gains on derivative instruments of $176.6 million versus $61.8 million in the 2023 period and (iii) a $12.9 million decrease in net interest income.
Our commercial loan investment was fully repaid in October 2022 . 47 Table of Contents Prepayment Speeds Our RMBS portfolio is subject to inherent prepayment risk primarily driven by changes in interest rates, which impacts the amount of premium and discount on the purchase of these securities that is recognized into interest income.
Prepayment Speeds Our RMBS portfolio is subject to inherent prepayment risk primarily driven by changes in interest rates, which impacts the amount of premium and discount on the purchase of these securities that is recognized into interest income.
GAAP repurchase agreements interest expense on the consolidated statements of operations includes the following components: Years Ended December 31, $ in thousands 2023 2022 2021 Interest expense on repurchase agreements borrowings 238,634 71,268 10,710 Amortization of net deferred (gain) loss on de-designated interest rate swaps (10,405) (19,708) (22,000) Repurchase agreements interest expense 228,229 51,560 (11,290) (5) Earnings available for distribution per common share is equal to earnings available for distribution divided by the basic weighted average number of common shares outstanding.
Years Ended December 31, $ in thousands 2024 2023 2022 Interest expense on repurchase agreement borrowings 249,719 238,634 71,268 Amortization of net deferred (gain) loss on de-designated interest rate swaps — (10,405) (19,708) Total interest expense 249,719 228,229 51,560 (5) Earnings available for distribution per common share is equal to earnings available for distribution divided by the basic weighted average number of common shares outstanding.
Years ended December 31, $ in thousands 2023 2022 2021 Total average borrowings (1) 4,540,252 4,495,581 7,892,617 Maximum borrowings during the period (2) 4,987,006 6,636,913 8,708,686 Cost of funds (3) 5.03 % 1.15 % (0.14) % (1) Average borrowings for each period are based on weighted month-end balances.
Years ended December 31, $ in thousands 2024 2023 2022 Total average borrowings (1) 4,637,086 4,540,252 4,495,581 Maximum borrowings during the period (2) 5,184,885 4,987,006 6,636,913 Cost of funds (3) 5.39 % 5.03 % 1.15 % (1) Average borrowings for each period are based on weighted month-end balances.
GAAP) or as an indication of our cash flow from operating activities (determined in accordance with U.S. GAAP), a measure of our liquidity or as an indication of amounts available to fund our cash needs. The table below provides a reconciliation of U.S.
GAAP) or as an indication of our cash flow from operating activities (determined in accordance with U.S. GAAP), a measure of our liquidity or as an indication of amounts available to fund our cash needs. The table below provides a reconciliation of U.S. GAAP net income (loss) attributable to common stockholders to earnings available for distribution for the following periods.
GAAP net income (loss) attributable to common stockholders to earnings available for distribution for the following periods: Years Ended December 31, $ in thousands, except per share data 2023 2022 2021 Net income (loss) attributable to common stockholders (37,541) (416,963) (132,477) Adjustments: (Gain) loss on investments, net 107,280 1,079,339 366,509 Realized (gain) loss on derivative instruments, net (1) 179,526 (459,466) (156,157) Unrealized (gain) loss on derivative instruments, net (1) (2,356) (12,669) 17,743 TBA dollar roll income (2) 697 28,843 40,058 (Gain) on repurchase and retirement of preferred stock (1,471) (14,179) — Foreign currency (gains) losses, net (3) 66 (186) (1) Amortization of net deferred (gain) loss on de-designated interest rate swaps (4) (10,405) (19,708) (22,000) Subtotal 273,337 601,974 246,152 Earnings available for distribution 235,796 185,011 113,675 Basic earnings (loss) per common share (0.85) (12.21) (4.82) Earnings available for distribution per common share (5) 5.35 5.42 4.13 (1) U.S.
Years Ended December 31, $ in thousands, except per share data 2024 2023 2022 Net income (loss) attributable to common stockholders 34,763 (37,541) (416,963) Adjustments: (Gain) loss on investments, net 133,911 107,280 1,079,339 Realized (gain) loss on derivative instruments, net (1) (11,405) 179,526 (459,466) Unrealized (gain) loss on derivative instruments, net (1) (3,467) (2,356) (12,669) TBA dollar roll income (2) 1,366 697 28,843 (Gain) on repurchase and retirement of preferred stock (427) (1,471) (14,179) Foreign currency (gains) losses, net (3) (2) 66 (186) Amortization of net deferred (gain) loss on de-designated interest rate swaps (4) — (10,405) (19,708) Subtotal 119,976 273,337 601,974 Earnings available for distribution 154,739 235,796 185,011 Basic earnings (loss) per common share 0.65 (0.85) (12.21) Earnings available for distribution per common share (5) 2.88 5.35 5.42 (1) U.S.
We also paid $179.5 million to settle derivative contracts during the year ended December 31, 2023. We received proceeds from the sale of MBS of $5.2 billion and proceeds from the sale of U.S. Treasury securities of $49.0 million during the year ended December 31, 2023.
We received proceeds from the sale of MBS of $5.2 billion and proceeds from the sale of U.S. Treasury securities of $49.0 million during the year ended December 31, 2023. We also generated $348.5 million from principal payments of MBS during the year ended December 31, 2023.
GAAP gain (loss) on derivative instruments, net on the consolidated statements of operations includes the following components: Years Ended December 31, $ in thousands 2023 2022 2021 Realized gain (loss) on derivative instruments, net (179,526) 459,466 156,157 Unrealized gain (loss) on derivative instruments, net 2,356 12,669 (17,743) Contractual net interest income (expense) on interest rate swaps 239,008 86,872 (15,803) Gain (loss) on derivative instruments, net 61,838 559,007 122,611 (2) A TBA dollar roll is a series of derivative transactions where TBAs with the same specified issuer, term and coupon but different settlement dates are simultaneously bought and sold.
Years Ended December 31, $ in thousands 2024 2023 2022 Realized gain (loss) on derivative instruments, net 11,405 (179,526) 459,466 Unrealized gain (loss) on derivative instruments, net 3,467 2,356 12,669 Contractual net interest income (expense) on interest rate swaps 161,762 239,008 86,872 Gain (loss) on derivative instruments, net 176,634 61,838 559,007 (2) A TBA dollar roll is a series of derivative transactions where TBAs with the same specified issuer, term and coupon but different settlement dates are simultaneously bought and sold.
For information on dividends declared and paid during the years ended December 31, 2023 and 2022, see Note 12 - “Stockholders' Equity” of our consolidated financial statements in Part IV, Item 15 of this report on Form 10-K.
For information on dividends declared and paid during the years ended December 31, 2024 and 2023, see Note 11 - “Stockholders' Equity” of our consolidated financial statements in Part IV, Item 15 of this report on Form 10-K. During the year ended December 31, 2024, we did not repurchase any shares of our common stock.
Other investment income (loss) for the year ended December 31, 2023 also includes the reclassification of our foreign currency translation adjustment that was previously recorded in accumulated other comprehensive income related to an unconsolidated venture that was liquidated during the first quarter of 2023.
Other Investment Income (Loss), net Our other investment income (loss), net for the year ended December 31, 2023 consisted of foreign currency transaction gains and losses and the reclassification of our foreign currency translation adjustment that was previously recorded in accumulated other comprehensive income related to an unconsolidated venture.
Economic Debt-to-Equity Ratio The tables below show the allocation of our stockholders' equity to our target assets, our debt-to-equity ratio, and our economic debt-to-equity ratio as of December 31, 2023 and December 31, 2022. Our debt-to-equity ratio is calculated in 56 Table of Contents accordance with U.S. GAAP and is the ratio of total debt to total stockholders' equity.
Economic Debt-to-Equity Ratio The table below shows our debt-to-equity ratio and our economic debt-to-equity ratio as of December 31, 2024 and December 31, 2023. Our debt-to-equity ratio is calculated in accordance with U.S. GAAP and is the ratio of total debt to total stockholders' equity.
Additionally, certain counterparties may require us to provide cash collateral in the event the market value of the assets declines to maintain a contractual repurchase agreement collateral ratio.
Under these agreements, we pledge assets from our investment portfolio as collateral. Additionally, certain counterparties may require us to provide cash collateral in the event the market value of the assets declines to maintain a contractual repurchase agreement collateral ratio.
It is possible that changes in these inputs could change the valuation estimate and lead us to establish allowances for credit losses on our available-for-sale MBS. Refer to the preceding discussion under “Market Conditions and Impacts” for information on how conditions in 2023 impacted valuations of our Agency RMBS, which constituted substantially all of our investment portfolio during 2023.
It is possible that changes in these inputs could change the valuation estimate. Refer to the preceding discussion under “Market Conditions and Impacts” for information on how conditions in 2024 impacted valuations of our Agency securities, which constituted substantially all of our investment portfolio during 2024. Additionally, refer to Item 7A.
Repurchase agreements are generally settled on a short-term basis, usually from one to six months, and bear interest at rates that are expected to move in close relationship to SOFR.
Financing and Other Liabilities We finance the majority of our investment portfolio through repurchase agreements. Repurchase agreements are generally settled on a short-term basis, usually from one to six months, and bear interest at rates that are expected to move in close relationship to SOFR.
Treasury securities 372 — — Net realized gains (losses) on U.S. Treasury securities 12 (34,198) — Total gain (loss) on investments, net (107,280) (1,079,339) (366,509) During the year ended December 31, 2023, we sold MBS for cash proceeds of $5.2 billion (2022: MBS of $27.3 billion; and realized net losses of $158.0 million (2022: net losses of $1.2 billion).
Treasury securities (372) 372 — Net realized gains (losses) on U.S. Treasury securities (86) 12 (34,198) Total gain (loss) on investments, net (133,911) (107,280) (1,079,339) During the year ended December 31, 2024, we sold MBS and realized net losses of $9.1 million (2023: net losses of $158.0 million).
Hedging may fail to protect or could adversely affect us because, among other things: • available interest rate hedging may not correspond directly with the interest rate risk for which protection is sought; 42 Table of Contents • the duration of the hedges may not match the duration of the related liabilities; • our counterparty in the hedging transaction may default on its obligation to pay; • the credit quality of our counterparty on the hedge may be downgraded to such an extent that it impairs our ability to sell or assign our side of the hedging transaction; and • the value of derivatives used for hedging may be adjusted from time-to-time in accordance with accounting rules to reflect changes in fair value.
Hedging may fail to protect or could adversely affect us because, among other things: • available interest rate hedging may not correspond directly with the interest rate risk for which protection is sought; • the duration of the hedges may not match the duration of the related liabilities; • our counterparty in the hedging transaction may default on its obligation to pay; • the values of derivatives used for hedging are adjusted in accordance with accounting rules to reflect changes in fair value.
We generally intend to refinance the majority of our repurchase agreement borrowings at market rates upon maturity. Repurchase agreement borrowings that are not refinanced upon maturity are typically repaid through the use of cash on hand or proceeds from sales of securities.
Repurchase agreement borrowings that are not refinanced upon maturity are typically repaid through the use of cash on hand or proceeds from sales of securities.
Refer to Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” for interest rate risk and its impact on fair value. Critical Accounting Policies and Estimates Our consolidated financial statements are prepared in accordance with U.S. GAAP, which requires the use of estimates and assumptions that involve the exercise of judgment and use of assumptions as to future uncertainties.
Refer to Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” for interest rate risk and its impact on fair value. 44 Table of Contents Critical Accounting Policies and Estimates Our consolidated financial statements are prepared in accordance with U.S.
(5) Economic debt-to-equity ratio is calculated as the ratio of total repurchase agreements and TBAs at implied cost basis to total stockholders' equity.
(2) Economic debt-to-equity ratio is calculated as the ratio of total repurchase agreements and TBAs at implied cost basis ($606,000 as of December 31, 2024; none as of December 31, 2023) to total stockholders' equity.
The components of earnings available for distribution for the years ended December 31, 2023, 2022 and 2021 were: Years Ended December 31, $ in thousands 2023 2022 2021 Effective net interest income (1) 278,303 210,117 142,689 TBA dollar roll income 697 28,843 40,058 Equity in earnings (losses) of unconsolidated ventures (1) (407) 870 (Increase) decrease in provision for credit losses (320) — 1,768 Total expenses (19,730) (25,324) (29,233) Subtotal 258,949 213,229 156,152 Dividends to preferred stockholders (23,153) (28,218) (37,795) Issuance and redemption costs of redeemed preferred stock — — (4,682) Earnings available for distribution 235,796 185,011 113,675 (1) See below for a reconciliation of net interest income to effective net interest income, a non-GAAP measure.
Years Ended December 31, $ in thousands 2024 2023 2022 Effective net interest income (1) 198,589 278,303 210,117 TBA dollar roll income 1,366 697 28,843 Equity in earnings (losses) of unconsolidated ventures (193) (1) (407) (Increase) decrease in provision for credit losses (458) (320) — Total expenses (19,019) (19,730) (25,324) Subtotal 180,285 258,949 213,229 Dividends to preferred stockholders (22,011) (23,153) (28,218) Issuance and redemption costs of redeemed preferred stock (3,535) — — Earnings available for distribution 154,739 235,796 185,011 (1) See below for a reconciliation of net interest income to effective net interest income, a non-GAAP measure.
Our investing activities used net cash of $536.8 million for the year ended December 31, 2023 (2022: provided net cash of $2.4 billion). Our primary use of cash from investing activities during the year ended December 31, 2023 was $5.9 billion to purchase MBS and $59.5 million to purchase U.S. Treasury securities.
Our investing activities used net cash of $497.4 million for the year ended December 31, 2024 (2023: $536.8 million). Our primary use of cash from investing activities during the year ended December 31, 2024 was $2.2 billion to purchase MBS. We received proceeds from the sale of MBS of $1.3 billion and proceeds from the sale of U.S.
Capital Activities As of December 31, 2023, we may sell up to 6,300,529 shares of our common stock from time to time in at-the-market or privately negotiated transactions under our equity distribution agreement with placement agents.
Capital Activities As of December 31, 2024, we may sell up to 11,095,561 shares of our common stock from time to time in at-the-market or privately negotiated transactions under our equity distribution agreement with placement agents. The table below shows sales of our common stock under equity distribution agreements during the years ended December 31, 2024 and 2023.
Investment Activities The table below shows the composition of our investment portfolio as of December 31, 2023 and 2022. $ in thousands As of December 31, 2023 2022 Agency RMBS: 30 year fixed-rate, at fair value 4,952,474 4,661,737 Agency CMO, at fair value 74,758 84,956 Non-Agency CMBS, at fair value 9,935 36,787 Non-Agency RMBS, at fair value 8,139 8,413 U.S.
Investment Activities The table below shows the composition of our investment portfolio as of December 31, 2024 and 2023. $ in thousands As of December 31, 2024 2023 Agency RMBS: 30 year fixed-rate pass-through, at fair value 4,541,525 4,952,474 Agency CMO, at fair value 70,776 74,758 Agency CMBS, at fair value 816,147 — Non-Agency CMBS, at fair value 9,836 9,935 Non-Agency RMBS, at fair value 7,224 8,139 U.S.
Years ended December 31, $ in thousands 2023 2022 2021 Interest Expense Interest expense on repurchase agreement borrowings 238,634 71,268 10,710 Amortization of net deferred (gain) loss on de-designated interest rate swaps (10,405) (19,708) (22,000) Repurchase agreements interest expense 228,229 51,560 (11,290) Total interest expense 228,229 51,560 (11,290) Our interest expense on repurchase agreement borrowings increased $167.4 million for the year ended December 31, 2023 compared to 2022 due to a higher cost of funds.
Years ended December 31, $ in thousands 2024 2023 2022 Interest Expense Interest expense on repurchase agreement borrowings 249,719 238,634 71,268 Amortization of net deferred (gain) loss on de-designated interest rate swaps — (10,405) (19,708) Total interest expense 249,719 228,229 51,560 Our interest expense increased $21.5 million for the year ended December 31, 2024 compared to 2023 due to a decrease in amortization of net deferred gains on de-designated interest rate swaps and increases in total average borrowings and borrowing rates.
In addition to changes caused by the underlying floating rate index, the amount of contractual net interest income or expense on interest swaps that we recognize may change materially from period to period based on changes in the size and composition of our interest rate swap portfolio, which are generally broadly aligned with changes in our repurchase agreement borrowings.
In addition to changes caused by the underlying floating rate index, the amount of contractual net interest income or expense on interest rate swaps that we recognize has changed based on changes in the size and composition of our interest rate swap portfolio.
Our average cost of funds increased 388 basis points in 2023 compared to 2022 as the FOMC has raised the Federal Funds target rate from a range of 0.0% to 0.25% as of January 1, 2022 to a range of 5.25% to 5.50% as of December 31, 2023.
Our average cost of funds increased 36 basis points for the year ended December 31, 2024 compared to 2023 as the FOMC raised the Federal Funds target rate from a range of 4.25% to 4.50% as of January 1, 2023 to a maximum of 5.25% to 5.50% before lowering the target rate in the second half of 2024.
See preceding discussion under “Gain (Loss) on Derivative Instruments, net” for details of our interest rate swap portfolio as of December 31, 2023 and December 31, 2022.
See preceding discussion under “Gain (Loss) on Derivative Instruments, net” for details of our interest rate swap portfolio as of December 31, 2024 and December 31, 2023. The following table reconciles net interest income to effective net interest income and net interest rate margin to effective interest rate margin for the following periods.
We seek to capitalize on the impact of prepayments on our investment portfolio by purchasing specified pools with characteristics that optimize borrower incentive to prepay for both our premium and discount priced investments.
We seek to capitalize on the impact of prepayments on our investment portfolio by purchasing specified pools with characteristics that optimize borrower incentive to prepay for both our premium and discount priced investments. The table below shows the specified pool characteristics of our 30 year fixed-rate Agency RMBS holdings as of December 31, 2024 and 2023.
Years Ended December 31, $ in thousands 2023 2022 2021 Interest Income Mortgage-backed and other securities - coupon interest 271,856 198,290 207,506 Mortgage-backed and other securities - net (premium amortization) discount accretion 6,073 (5,724) (40,450) Mortgage-backed and other securities - interest income 277,929 192,566 167,056 Commercial loan — 1,947 2,146 Total interest income 277,929 194,513 169,202 Mortgage-backed and other securities interest income increased $85.4 million for the year ended December 31, 2023 compared to 2022 due to a 165 basis point increase in average earning asset yields.
Years Ended December 31, $ in thousands 2024 2023 2022 Interest Income Mortgage-backed and other securities - coupon interest 281,080 271,856 198,290 Mortgage-backed and other securities - net (premium amortization) discount accretion 5,466 6,073 (5,724) Mortgage-backed and other securities - interest income 286,546 277,929 192,566 Commercial loan — — 1,947 Total interest income 286,546 277,929 194,513 Our interest income increased $8.6 million for the year ended December 31, 2024 compared to 2023 due to higher average earning assets and average earning asset yields.
As of December 31, 2023, the average margin requirement (weighted by borrowing amount), or the haircut, under our repurchase agreements was 4.6% for Agency RMBS. The haircuts ranged from a low of 3% to a high of 5% for Agency RMBS. Declines in the value of our securities portfolio can trigger margin calls by our lenders under our repurchase agreements.
The haircuts ranged from a low of 3% to a high of 5% for Agency RMBS and Agency CMBS. Declines in the value of our securities portfolio can trigger margin calls by our lenders under our repurchase agreements.
As of December 31, 2023 2022 $ in thousands Fair Value Percentage Period-end Weighted Average Yield Fair Value Percentage Period-end Weighted Average Yield 4.0% 876,337 17.7 % 4.65 % — — % — % 4.5% 1,017,191 20.5 % 4.95 % 1,392,304 29.9 % 4.93 % 5.0% 1,028,036 20.8 % 5.34 % 1,694,939 36.4 % 5.27 % 5.5% 1,016,707 20.5 % 5.59 % 1,574,494 33.7 % 5.53 % 6.0% 1,014,203 20.5 % 6.03 % — — % — % Total 30 year fixed-rate Agency RMBS 4,952,474 100.0 % 5.33 % 4,661,737 100.0 % 5.26 % Our purchases of Agency RMBS have been primarily focused on specified pools with attractive prepayment profiles.
As of December 31, 2024 2023 $ in thousands Fair Value Percentage Period-end Weighted Average Yield Fair Value Percentage Period-end Weighted Average Yield 4.0% 369,321 8.1 % 4.67 % 876,337 17.7 % 4.65 % 4.5% 658,218 14.5 % 4.95 % 1,017,191 20.5 % 4.95 % 5.0% 836,197 18.4 % 5.35 % 1,028,036 20.8 % 5.34 % 5.5% 1,196,335 26.3 % 5.59 % 1,016,707 20.5 % 5.59 % 6.0% 1,481,454 32.7 % 5.97 % 1,014,203 20.5 % 6.03 % Total 30 year fixed-rate Agency RMBS 4,541,525 100.0 % 5.50 % 4,952,474 100.0 % 5.33 % Our purchases of Agency RMBS have been primarily focused on specified pools with attractive prepayment profiles.
The following table reconciles net interest income to effective net interest income and net interest rate margin to effective interest rate margin for the following periods: Years Ended December 31, 2023 2022 2021 $ in thousands Reconciliation Net Interest Rate Margin / Effective Interest Rate Margin Reconciliation Net Interest Rate Margin / Effective Interest Rate Margin Reconciliation Net Interest Rate Margin / Effective Interest Rate Margin Net interest income 49,700 0.41 % 142,953 2.64 % 180,492 2.06 % Less: Amortization of net deferred (gain) loss on de-designated interest rate swaps (10,405) (0.23) % (19,708) (0.44) % (22,000) (0.28) % Add (Less): Contractual net interest income (expense) on interest rate swaps recorded as gain (loss) on derivative instruments, net 239,008 5.26 % 86,872 1.93 % (15,803) (0.20) % Effective net interest income 278,303 5.44 % 210,117 4.13 % 142,689 1.58 % Our effective net interest income and effective interest rate margin increased for the year ended December 31, 2023 compared to 2022 due to higher interest income resulting from our rotation into higher yielding Agency RMBS.
Years Ended December 31, 2024 2023 2022 $ in thousands Reconciliation Net Interest Rate Margin / Effective Interest Rate Margin Reconciliation Net Interest Rate Margin / Effective Interest Rate Margin Reconciliation Net Interest Rate Margin / Effective Interest Rate Margin Net interest income 36,827 0.11 % 49,700 0.41 % 142,953 2.64 % Less: Amortization of net deferred (gain) loss on de-designated interest rate swaps — — % (10,405) (0.23) % (19,708) (0.44) % Add: Contractual net interest income (expense) on interest rate swaps recorded as gain (loss) on derivative instruments, net 161,762 3.49 % 239,008 5.26 % 86,872 1.93 % Effective net interest income 198,589 3.60 % 278,303 5.44 % 210,117 4.13 % Our effective net interest income and effective interest rate margin decreased for the year ended December 31, 2024 compared to 2023 primarily due to a decrease in contractual net interest income on interest rate swaps.
We use interest rate swaps to manage our exposure to changing interest rates and add stability to interest rate expense.
We typically refinance each repurchase agreement at market interest rates upon maturity. We use interest rate swaps to manage our exposure to changing interest rates and add stability to interest rate expense.
Years Ended December 31, $ in thousands except share data 2023 2022 2021 Interest income Mortgage-backed and other securities 277,929 192,566 167,056 Commercial loan — 1,947 2,146 Total interest income 277,929 194,513 169,202 Interest expense Repurchase agreements (1) 228,229 51,560 (11,290) Total interest expense 228,229 51,560 (11,290) Net interest income 49,700 142,953 180,492 Other income (loss) Gain (loss) on investments, net (107,280) (1,079,339) (366,509) (Increase) decrease in provision for credit losses (320) — 1,768 Equity in earnings (losses) of unconsolidated ventures (1) (407) 870 Gain (loss) on derivative instruments, net 61,838 559,007 122,611 Other investment income (loss), net (66) 186 1 Total other income (loss) (45,829) (520,553) (241,259) Expenses Management fee — related party 12,290 16,906 21,080 General and administrative 7,440 8,418 8,153 Total expenses 19,730 25,324 29,233 Net income (loss) (15,859) (402,924) (90,000) Dividends to preferred stockholders (23,153) (28,218) (37,795) Gain on repurchase and retirement of preferred stock 1,471 14,179 — Issuance and redemption costs of redeemed preferred stock — — (4,682) Net income (loss) attributable to common stockholders (37,541) (416,963) (132,477) Earnings (loss) per share: Net income (loss) attributable to common stockholders Basic (0.85) (12.21) (4.82) Diluted (0.85) (12.21) (4.82) Weighted average number of shares of common stock: Basic 44,073,815 34,160,080 27,513,223 Diluted 44,073,815 34,160,080 27,513,223 (1) Negative interest expense on repurchase agreements in 2021 is due to amortization of net deferred gains on de-designated interest rate swaps that exceeds current period interest expense on repurchase agreements.
Years Ended December 31, $ in thousands except share data 2024 2023 2022 Interest income Mortgage-backed and other securities 286,546 277,929 192,566 Commercial loan — — 1,947 Total interest income 286,546 277,929 194,513 Interest expense 249,719 228,229 51,560 Net interest income 36,827 49,700 142,953 Other income (loss) Gain (loss) on investments, net (133,911) (107,280) (1,079,339) (Increase) decrease in provision for credit losses (458) (320) — Equity in earnings (losses) of unconsolidated ventures (193) (1) (407) Gain (loss) on derivative instruments, net 176,634 61,838 559,007 Other investment income (loss), net 2 (66) 186 Total other income (loss) 42,074 (45,829) (520,553) Expenses Management fee — related party 11,866 12,290 16,906 General and administrative 7,153 7,440 8,418 Total expenses 19,019 19,730 25,324 Net income (loss) 59,882 (15,859) (402,924) Dividends to preferred stockholders (22,011) (23,153) (28,218) Gain on repurchase and retirement of preferred stock 427 1,471 14,179 Issuance and redemption costs of redeemed preferred stock (3,535) — — Net income (loss) attributable to common stockholders 34,763 (37,541) (416,963) Earnings (loss) per share: Net income (loss) attributable to common stockholders Basic 0.65 (0.85) (12.21) Diluted 0.65 (0.85) (12.21) Weighted average number of shares of common stock: Basic 53,773,405 44,073,815 34,160,080 Diluted 53,775,143 44,073,815 34,160,080 Interest Income and Average Earning Asset Yields The table below presents information related to our average earning assets and earning asset yields for the years ended December 31, 2024, 2023 and 2022.
Prepayment rates on our mortgage-backed securities remained moderately low throughout 2023 given elevated mortgage rates. Refer to Item 7A.
Prepayment rates on our mortgage-backed securities increased modestly in 2024 compared to 2023 but remained relatively low given elevated interest rates. Refer to Item 7A.
Our lending and derivative agreements provide that we may be declared in default of our obligations if our leverage ratio exceeds certain thresholds and we fail to maintain stockholders’ equity or market value above certain thresholds over specified time periods. 59 Table of Contents Forward-Looking Statements Regarding Liquidity As of December 31, 2023, we held $4.7 billion of Agency securities that are financed by repurchase agreements.
Our lending and derivative agreements provide that we may be declared in default of our obligations if our leverage ratio exceeds certain thresholds and we fail to maintain stockholders’ equity or market value above certain thresholds over specified time periods.
(3) Average cost of funds is calculated by dividing annualized interest expense, including amortization of net deferred gain (loss) on de-designated interest rate swaps, by our average borrowings. 48 Table of Contents Total average borrowings were relatively unchanged for the year ended December 31, 2023 compared to 2022.
(2) Amount represents the maximum borrowings at month-end during each of the respective periods. (3) Average cost of funds is calculated by dividing annualized interest expense, including amortization of net deferred gain (loss) on de-designated interest rate swaps, by our average borrowings. Total average borrowings increased $96.8 million for the year ended December 31, 2024 compared to 2023.
(Increase) Decrease in Provision for Credit Losses As of December 31, 2023, approximately $15.7 million of our $5.0 billion of MBS are classified as available-for-sale and subject to evaluation for credit losses.
(Increase) Decrease in Provision for Credit Losses As of December 31, 2024, $15.0 million of our $5.4 billion of MBS are classified as available-for-sale and subject to evaluation for credit losses. We recorded a provision for credit losses of $458,000 on a single non-Agency CMBS for the year ended December 31, 2024 (2023: $320,000).
Equity in Earnings (Losses) of Unconsolidated Ventures For the year ended December 31, 2023, we recorded equity in losses of unconsolidated ventures of $1,000 (2022: equity in losses of $407,000). Earnings and losses of unconsolidated ventures are driven primarily by the underlying portfolio investments.
Equity in Earnings (Losses) of Unconsolidated Ventures For the year ended December 31, 2024, we recorded equity in losses of unconsolidated ventures of $193,000 (2023: equity in losses of $1,000).
Years ended December 31, $ in thousands 2023 2022 2021 Interest Income Mortgage-backed and other securities 277,929 192,566 167,056 Commercial loan — 1,947 2,146 Total interest income 277,929 194,513 169,202 Interest Expense Interest expense on repurchase agreement borrowings 238,634 71,268 10,710 Amortization of net deferred (gain) loss on de-designated interest rate swaps (10,405) (19,708) (22,000) Repurchase agreements interest expense 228,229 51,560 (11,290) Total interest expense 228,229 51,560 (11,290) Net interest income 49,700 142,953 180,492 Net interest rate margin 0.41 % 2.64 % 2.06 % Our net interest income, which equals total interest income less total interest expense, totaled $49.7 million for the year ended December 31, 2023 (2022: $143.0 million).
Years ended December 31, $ in thousands 2024 2023 2022 Interest Income Mortgage-backed and other securities 286,546 277,929 192,566 Commercial loan — — 1,947 Total interest income 286,546 277,929 194,513 Interest Expense Interest expense on repurchase agreement borrowings 249,719 238,634 71,268 Amortization of net deferred (gain) loss on de-designated interest rate swaps — (10,405) (19,708) Total interest expense 249,719 228,229 51,560 Net interest income 36,827 49,700 142,953 Net interest rate margin 0.11 % 0.41 % 2.64 % 49 Table of Contents Our net interest income, which equals total interest income less total interest expense, decreased $12.9 million for the year ended December 31, 2024 compared to 2023 due to a decrease in amortization of net deferred gains on de-designated interest rate swaps, a higher average Federal Funds target rate and higher average borrowings, which were partially offset by higher average earning assets and average earning asset yields.