Any temporary change in the fair value of our AFS securities, excluding certain AFS securities for which we have elected the fair value option, is recorded as a component of accumulated other comprehensive (loss) income and does not impact our reported income (loss) for U.S. GAAP purposes, or GAAP net income (loss).
Any temporary change in the fair value of our AFS securities, excluding certain AFS securities for which we have elected the fair value option, is recorded as a component of accumulated other comprehensive loss and does not impact our reported income (loss) for U.S. GAAP purposes, or GAAP net income (loss).
We generally receive three or more broker and vendor quotes on pass-through Agency P&I RMBS, and generally receive multiple broker or vendor quotes on all other securities, including interest-only Agency RMBS and inverse interest-only Agency RMBS. We also receive multiple vendor quotes for the MSR in our investment portfolio.
We generally receive three or more broker and vendor quotes on pass-through Agency P&I RMBS, and generally receive multiple broker or vendor quotes on all other securities, including interest-only Agency RMBS, and inverse interest-only Agency RMBS and other Agency securities. We also receive multiple vendor quotes for the MSR in our investment portfolio.
Additionally, we reclassify unrealized gains and losses on AFS securities in accumulated other comprehensive (loss) income to net income (loss) upon the recognition of any realized gains and losses on sales as individual securities are sold.
Additionally, we reclassify unrealized gains and losses on AFS securities in accumulated other comprehensive loss to net (loss) income upon the recognition of any realized gains and losses on sales as individual securities are sold.
(2) Yields on Agency Derivatives not shown as interest income is included in gain (loss) on other derivative instruments in the consolidated statements of comprehensive loss. (3) Yields on mortgage servicing rights and advances not shown as these assets do not earn interest. (4) U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
(2) Yields on Agency Derivatives not shown as interest income is included in (loss) gain on other derivative instruments in the consolidated statements of comprehensive loss. (3) Yields on mortgage servicing rights and advances not shown as these assets do not earn interest. (4) U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
Change in Accumulated Other Comprehensive (Loss) Income With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option, do not impact our GAAP net (loss) income or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive (loss) income.” As a result of this fair value accounting through stockholders’ equity, we expect our net income to have less significant fluctuations and result in less U.S.
Change in Accumulated Other Comprehensive Loss With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option, do not impact our GAAP net (loss) income or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive loss.” As a result of this fair value accounting through stockholders’ equity, we expect our net income to have less significant fluctuations and result in less U.S.
We use prices obtained from third-party pricing vendors or broker quotes deemed indicative of market activity and current as of the measurement date, which in periods of market dislocation, may have reduced transparency. For more information on our fair value measurements, see Note 10 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
We use prices obtained from third-party pricing vendors or broker quotes deemed indicative of market activity and current as of the measurement date, which in periods of market dislocation, may have reduced transparency. For more information on our fair value measurements, see Note 11 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
For MSR, vendors use pricing models that generally incorporate observable inputs such as principal balance, note rate, geographical location, loan-to-value (LTV) ratios, FICO, appraised value and other loan characteristics, along with observed market yields and trading levels. Pricing vendors will customarily incorporate loan servicing cost, servicing fee, ancillary income, and earnings rate on escrow as observable inputs.
For MSR, vendors use pricing models that generally incorporate observable inputs such as principal balance, note rate, geographical location, loan-to-value (LTV) ratios, FICO, appraised value and other loan characteristics, along with observed market yields and trading levels. Pricing vendors will customarily incorporate servicing fee, ancillary income, and earnings rate on escrow as observable inputs.
See Note 10 - Fair Value to the consolidated financial statements, included in this Annual Report on Form 10-K, for descriptions of valuation methodologies used to measure material assets and liabilities at fair value and details of the valuation models, key inputs to those models and significant assumptions utilized.
See Note 11 - Fair Value to the consolidated financial statements, included in this Annual Report on Form 10-K, for descriptions of valuation methodologies used to measure material assets and liabilities at fair value and details of the valuation models, key inputs to those models and significant assumptions utilized.
Since swaps and swaptions are used for purposes of hedging our interest rate exposure, their unrealized valuation gains and losses (excluding the reversal of unrealized gains and losses to realized gains and losses upon termination, maturation or option expiration) are generally offset by unrealized losses and gains in our Agency RMBS AFS portfolio, which are recorded either directly to stockholders’ equity through other comprehensive loss or to (loss) gain on investment securities, in the case of certain AFS securities for which we have elected the fair value option.
Since swaps and swaptions are used for purposes of hedging our interest rate exposure, their unrealized valuation gains and losses (excluding the reversal of unrealized gains and losses to realized gains and losses upon termination, maturation or option expiration) are generally offset by unrealized losses and gains in our Agency RMBS AFS portfolio, which are recorded either directly to stockholders’ equity through other comprehensive income (loss) or to loss on investment securities, in the case of certain AFS securities for which we have elected the fair value option.
Our Agency RMBS, given their liquidity and high credit quality, are eligible for higher levels of leverage, while MSR, with less liquidity and/or more exposure to prepayment, utilize lower levels of leverage.
Our Agency RMBS, given their liquidity and high credit quality, are eligible for higher levels of leverage, while MSR, with less liquidity and/or more exposure to prepayment risk, utilize lower levels of leverage.
The majority of the “other” component of (loss) gain on investment securities is related to changes in unrealized gains (losses) on certain AFS securities for which we have elected the fair value option.
The majority of the “other” component of loss on investment securities is related to changes in unrealized gains (losses) on certain AFS securities for which we have elected the fair value option.
Subsequent adverse or favorable changes in expected cash flows are recognized immediately in earnings as a provision for or reversal of provision for credit losses (within (loss) gain on investment securities).
Subsequent adverse or favorable changes in expected cash flows are recognized immediately in earnings as a provision for or reversal of provision for credit losses (within loss on investment securities).
For the year ended December 31, 2022, our board of directors elected to distribute all of our REIT taxable income for the year. Temporary differences between GAAP net income (loss) and taxable income can generate deterioration in book value on a permanent and temporary basis as taxable income is distributed that has not been earned for U.S. GAAP purposes.
For the year ended December 31, 2023, our board of directors elected to distribute all of our REIT taxable income for the year. Temporary differences between GAAP net income (loss) and taxable income can generate deterioration in book value on a permanent and temporary basis as taxable income is distributed that has not been earned for U.S. GAAP purposes.
Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “ Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “ Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
Our Agency portfolio also includes securities with implicit prepayment protection, including lower loan balances (securities collateralized by loans of less than $200,000 in initial principal balance), higher LTVs (securities collateralized by loans with LTVs greater than or equal to 80%), certain geographic concentrations, loans secured by investor-owned properties and lower FICO scores.
Our Agency portfolio also includes securities with implicit prepayment protection, including lower loan balances (securities collateralized by loans of less than $300,000 in initial principal balance), higher LTVs (securities collateralized by loans with LTVs greater than or equal to 80%), certain geographic concentrations, loans secured by investor-owned properties and lower FICO scores.
Financial Condition Available-for-Sale Securities, at Fair Value The majority of our AFS investment securities portfolio is comprised of fixed rate Agency mortgage-backed securities backed by single-family and multi-family mortgage loans. We also hold $125.2 million in tranches of mortgage-backed and asset-backed P&I and interest-only non-Agency securities.
Financial Condition Available-for-Sale Securities, at Fair Value The majority of our AFS investment securities portfolio is comprised of fixed rate Agency mortgage-backed securities backed by single-family and multi-family mortgage loans. We also hold $4.2 million in tranches of mortgage-backed and asset-backed P&I and interest-only non-Agency securities.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
We believe the current degree of leverage within our portfolio helps ensure that we have access to unused borrowing capacity, thus supporting our liquidity and the strength of our balance sheet. 45 Table of Contents The following table provides a summary of our borrowings under repurchase agreements (excluding those collateralized by U.S.
We believe the current degree of leverage within our portfolio helps ensure that we have access to unused borrowing capacity, thus supporting our liquidity and the strength of our balance sheet. The following table provides a summary of our borrowings under repurchase agreements (excluding those collateralized by U.S.
We believe our portfolio management approach, including our asset selection process, positions us to respond to a variety of market scenarios.
We believe our active portfolio management approach, including our asset selection process, positions us to respond to a variety of market scenarios.
For Agency RMBS, the third-party pricing vendors and brokers use pricing models that commonly incorporate such factors as coupons, primary and secondary mortgage rates, rate reset periods, issuer, prepayment speeds, credit enhancements and expected life of the security.
For Agency securities, the third-party pricing vendors and brokers use pricing models that commonly incorporate such factors as coupons, primary and secondary mortgage rates, rate reset periods, issuer, prepayment speeds, credit enhancements and expected life of the security.
The change in fair value of interest rate swaps and swaptions during the three and twelve months ended December 31, 2022 and 2021 was a result of changes to floating interest rates (OIS or SOFR), the swap curve and corresponding counterparty borrowing rates.
The change in fair value of interest rate swaps and swaptions during the three and twelve months ended December 31, 2023 and 2022 was a result of changes to floating interest rates (OIS or SOFR), the swap curve and corresponding counterparty borrowing rates.
We are subject to a variety of financial covenants under our lending agreements. The following represent the most restrictive financial covenants across our lending agreements as of December 31, 2022: • Total indebtedness to tangible net worth must be less than 8.0:1.0.
We are subject to a variety of financial covenants under our lending agreements. The following represent the most restrictive financial covenants across our lending agreements as of December 31, 2023: • Total indebtedness to tangible net worth must be less than 8.0:1.0.
Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2022, we believe that we qualified as a REIT under the Code.
Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2023, we believe that we qualified as a REIT under the Code.
The increase in cost of funds associated with the financing of Agency Derivatives for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was the result of rising interest rates.
The increase in cost of funds associated with the financing of Agency Derivatives for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was the result of rising interest rates.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Code for the year ended December 31, 2022. We also calculate that our revenue qualified for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2022.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Code for the year ended December 31, 2023. We also calculate that our revenue qualified for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2023.
Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the 1940 Act in order to maintain our exempt status. As of December 31, 2022, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the 1940 Act in order to maintain our exempt status. As of December 31, 2023, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
The increase in cost of funds associated with the financing of MSR assets and related servicing advance obligations for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was due to rising interest rates and an increase in the use of revolving credit facility and repurchase agreement financing which on average carry higher floating rate spreads than term notes.
The increase in cost of funds associated with the financing of MSR assets and related servicing advance obligations for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was due to rising interest rates and an increase in the use of revolving credit facilities and repurchase agreement financing, which on average carry higher floating rate spreads than term notes.
The provision recognized for the three months ended December 31, 2022 was primarily due to income from MSR servicing activities and net gains recognized on derivative instruments offset by net losses recognized on MSR and operating expenses.
The provision recognized for the three months ended December 31, 2022 was primarily due to income from MSR servicing activities and net gains recognized on derivative instruments, offset by net losses recognized on MSR and operating expenses in our TRSs.
As of December 31, 2022, 50% of the highest net worth during the 24 calendar months prior, as defined, was $1.6 billion and our net worth, as defined, was $2.2 billion. We are also subject to additional financial covenants in connection with various other agreements we enter into in the normal course of our business.
As of December 31, 2023, 50% of the highest net worth during the 24 calendar months prior, as defined, was $1.4 billion and our net worth, as defined, was $2.2 billion. We are also subject to additional financial covenants in connection with various other agreements we enter into in the normal course of our business.
We do not expect to sell assets on a frequent basis, but may sell assets to reallocate capital into new assets that we believe have higher risk-adjusted returns. We use a discounted cash flow method to estimate and recognize an allowance for credit losses on AFS securities.
We do not expect to sell assets on a frequent basis, but may sell assets to reallocate capital into new assets that we believe have higher risk-adjusted returns. 38 Table of Contents We use a discounted cash flow method to estimate and recognize an allowance for credit losses on AFS securities.
The provision recognized for the year ended December 31, 2022 was primarily due to income from MSR servicing activities and net gains recognized on MSR offset by net losses recognized on derivative instruments and operating expenses.
The provision recognized for the year ended December 31, 2022 was primarily due to income from MSR servicing activities and net gains recognized on MSR, offset by net losses recognized on derivative instruments and operating expenses in our TRSs.
Additionally, we frequently perform shock analyses against various market events to monitor the adequacy of our excess liquidity. 48 Table of Contents During the year ended December 31, 2022, we did not experience any material issues accessing our funding sources.
Additionally, we frequently perform shock analyses against various market events to monitor the adequacy of our excess liquidity. 46 Table of Contents During the year ended December 31, 2023, we did not experience any material issues accessing our funding sources.
However, these yields were offset by the cost of financing the associated repurchase agreements collateralized by U.S. Treasury securities during the three and twelve months ended December 31, 2022. We did not hold any repurchase agreements collateralized by U.S. Treasury securities during the three and twelve months ended December 31, 2021.
However, for the year ended December 31, 2023 and the three and twelve months ended December 31, 2022, these yields were offset by the cost of financing the associated repurchase agreements collateralized by U.S. Treasury securities. We did not hold any repurchase agreements collateralized by U.S. Treasury securities during the three months ended December 31, 2023.
As of December 31, 2022, we had master repurchase agreements in place with 39 counterparties (lenders), the majority of which are U.S. domiciled financial institutions, and we continue to evaluate additional counterparties to manage and optimize counterparty risk.
As of December 31, 2023, we had master repurchase agreements in place with 37 counterparties (lenders), the majority of which are U.S. domiciled financial institutions, and we continue to evaluate additional counterparties to manage and optimize counterparty risk.
GAAP and tax accounting related to unrealized gains and losses from derivative instruments, realized and unrealized gains and losses from MSR and RMBS, accretion and amortization from RMBS, changes in reserves related to servicing advances and allowance for credit losses on certain RMBS, and deferral of net capital losses.
GAAP and tax accounting related to unrealized gains and losses from derivative instruments, realized and unrealized gains and losses from MSR and RMBS, accretion and amortization from RMBS, litigation expenses, changes in reserves related to servicing advances and allowance for credit losses on certain RMBS, deferral of net capital losses and utilization of net operating losses.
Income Taxes During the three and twelve months ended December 31, 2022, our TRSs recognized a provision for income taxes of $8.5 million and $104.2 million, respectively.
During the three and twelve months ended December 31, 2022, we recognized a provision for income taxes of $8.5 million and $104.2 million, respectively.
The increase in gain (decrease in loss) on servicing asset for the year ended December 31, 2022, as compared to the same period in 2021, was driven by higher favorable change in valuation assumptions used in the fair valuation of MSR, lower portfolio runoff and gains on sales of MSR.
The increase in loss (decrease in gain) on servicing asset for the year ended December 31, 2023, as compared to the same period in 2022, was driven by lower favorable change in valuation assumptions used in the fair valuation of MSR, offset by lower portfolio runoff and gains on sales of excess MSR.
Repurchase agreements, revolving credit facilities and term notes payable are collateralized by our pledge of AFS securities, derivative instruments, MSR, servicing advances and certain cash balances. Substantially all of our Agency RMBS are currently pledged as collateral, and a portion of our non-Agency securities have been pledged as collateral for repurchase agreements.
Repurchase agreements, revolving credit facilities and term notes payable are collateralized by our pledge of AFS securities, derivative instruments, MSR, servicing advances and certain cash balances. Substantially all of our Agency securities are currently pledged as collateral, and the majority of our non-Agency securities have been pledged as collateral for repurchase agreements.
GAAP to taxable income timing differences, than if the portfolio were accounted for as trading instruments. Dividends For the year ended December 31, 2022, we declared cash dividends totaling $2.64 per common share. As a REIT, we are required to distribute at least 90% of our taxable income to stockholders, subject to certain distribution requirements.
GAAP to taxable income timing differences than if the portfolio were accounted for as trading instruments. Dividends For the year ended December 31, 2023, we declared cash dividends totaling $1.95 per common share. As a REIT, we are required to distribute at least 90% of our taxable income to stockholders, subject to certain distribution requirements.
The temporary tax differences recorded in 2022 and 2021 were principally timing differences between U.S.
The temporary tax differences recorded in 2023 and 2022 were principally timing differences between U.S.
(2) U.S. Treasury securities effectively borrowed under reverse repurchase agreements. As of December 31, 2022, the debt-to-equity ratio funding our AFS securities, MSR, servicing advances and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, was 4.4:1.0.
(2) U.S. Treasury securities effectively borrowed under reverse repurchase agreements. 43 Table of Contents As of December 31, 2023, the debt-to-equity ratio funding our AFS securities, MSR, servicing advances and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, was 4.5:1.0.
Summary of Results of Operations and Financial Condition All per share amounts, common shares outstanding and common equity-based awards for all periods presented have been adjusted on a retroactive basis to reflect the reverse stock split. Our book value per common share for U.S.
Summary of Results of Operations and Financial Condition All per share amounts, common shares outstanding and common equity-based awards for all periods presented have been adjusted on a retroactive basis to reflect the one-for-four reverse stock split effected on November 1, 2022. Our book value per common share for U.S.
We believe our broker and banking counterparties are well-capitalized organizations, and we attempt to manage our cash balances across these organizations to reduce our exposure to any single counterparty. As of December 31, 2022, we had entered into repurchase agreements with 39 counterparties, 20 of which had outstanding balances.
We believe our broker and banking counterparties are well-capitalized organizations, and we attempt to manage our cash balances across these organizations to reduce our exposure to any single counterparty. As of December 31, 2023, we had entered into repurchase agreements with 37 counterparties, 19 of which had outstanding balances.
As of December 31, 2022, our liquidity, as defined, was $683.5 million. • Net worth must be greater than the higher of $1.5 billion or 50% of the highest net worth during the 24 calendar months prior.
As of December 31, 2023, our liquidity, as defined, was $729.7 million. • Net worth must be greater than the higher of $1.5 billion or 50% of the highest net worth during the 24 calendar months prior.
As of December 31, 2022, our total indebtedness to tangible net worth, as defined, was 5.1:1.0. • Cash liquidity must be greater than $200.0 million.
As of December 31, 2023, our total indebtedness to tangible net worth, as defined, was 4.9:1.0. • Cash liquidity must be greater than $200.0 million.
The cash movements can be summarized by the following: • Cash flows from operating activities. For the year ended December 31, 2022, operating activities increased our cash balances by approximately $623.4 million, primarily driven by our financial results for the year. • Cash flows from investing activities .
The cash movements can be summarized by the following: • Cash flows from operating activities. For the year ended December 31, 2023, operating activities increased our cash balances by approximately $343.5 million, primarily driven by our financial results for the year. • Cash flows from investing activities .
As of December 31, 2022, we held $683.5 million in cash and cash equivalents available to support our operations; $10.8 billion of AFS securities, MSR, and derivative assets held at fair value; and $10.4 billion of outstanding debt in the form of repurchase agreements, borrowings under revolving credit facilities, term notes payable and convertible senior notes.
As of December 31, 2023, we held $729.7 million in cash and cash equivalents available to support our operations; $11.5 billion of AFS securities, MSR, and derivative assets held at fair value; and $9.9 billion of outstanding debt in the form of repurchase agreements, borrowings under revolving credit facilities, term notes payable and convertible senior notes.
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option and securities with an allowance for credit losses, do not impact our GAAP net income (loss) or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive (loss) income.” For the three months ended December 31, 2022, net unrealized gains on AFS securities recognized as other comprehensive income were $106.7 million, which was the result of mortgage spread tightening.
With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option and securities with an allowance for credit losses, do not impact our GAAP net (loss) income or taxable income but are recognized on our consolidated balance sheets as a change in stockholders’ equity under “accumulated other comprehensive loss.” For the three and twelve months ended December 31, 2023, net unrealized gains on AFS securities recognized as other comprehensive income were $405.9 million and net unrealized losses on AFS securities recognized as other comprehensive loss were $38.6 million, respectively.
Fair Value Measurement A significant portion of our assets and liabilities are reported at fair value and, therefore, our consolidated balance sheets and statements of comprehensive loss are significantly affected by fluctuations in market prices. At December 31, 2022, approximately 80.1% of our total assets, or $10.8 billion, consisted of financial instruments recorded at fair value.
Fair Value Measurement A significant portion of our assets and liabilities are reported at fair value and, therefore, our consolidated balance sheets and statements of comprehensive loss are significantly affected by fluctuations in market prices. At December 31, 2023, approximately 87.3% of our total assets, or $11.5 billion, consisted of financial instruments recorded at fair value.
Our GAAP net loss attributable to common stockholders was $262.4 million and GAAP net income attributable to common stockholders was $186.8 million ($(3.04) and $2.13 per diluted weighted average share) for the three and twelve months ended December 31, 2022, respectively, as compared to GAAP net loss attributable to common stockholders of $15.0 million and GAAP net income attributable to common stockholders of $128.8 million ($(0.18) and $1.72 per diluted weighted average share) for the three and twelve months ended December 31, 2021, respectively.
Our GAAP net loss attributable to common stockholders was $444.7 million and $152.0 million ($(4.56) and $(1.60) per diluted weighted average share) for the three and twelve months ended December 31, 2023, respectively, as compared to GAAP net loss attributable to common stockholders of $262.4 million and GAAP net income attributable to common stockholders of $186.8 million ($(3.04) and $2.13 per diluted weighted average share) for the three and twelve months ended December 31, 2022, respectively.
Treasuries (1) 877,632 — Total $ 11,692,108 $ 9,995,328 ____________________ (1) U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
Treasuries (1) — 877,632 Total $ 11,314,539 $ 11,692,108 ____________________ (1) U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
We utilize “bid side” pricing for our Agency RMBS and, as a result, certain assets, especially the most recent purchases, may realize a markdown due to the “bid-offer” spread. To the extent that this occurs, any economic effect of this would be reflected in accumulated other comprehensive (loss) income.
We utilize “bid side” pricing for our Agency securities and, as a result, certain assets, especially the most recent purchases, may realize a markdown due to the “bid-offer” spread. To the extent that this occurs on available-for-sale securities not accounted for under the fair value option, any economic effect of this would be reflected in accumulated other comprehensive loss.
During the three and twelve months ended December 31, 2022, our economic debt-to-equity ratio funding our AFS securities, MSR and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, decreased from 7.5:1.0 to 6.3:1.0 and increased from 4.8:1.0 to 6.3:1.0, respectively.
During the three and twelve months ended December 31, 2023, our economic debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and servicing advances, which includes unsecured borrowings under convertible senior notes, implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, decreased from 6.3:1.0 to 6.0:1.0 and 6.3:1.0 to 6.0:1.0, respectively.
We intend to continue to operate in a manner which complies with all of our financial covenants. 49 Table of Contents The following table summarizes assets at carrying values that were pledged or restricted as collateral for the future payment obligations of repurchase agreements, revolving credit facilities, term notes payable and derivative instruments at December 31, 2022 and December 31, 2021: (in thousands) December 31, 2022 December 31, 2021 Available-for-sale securities, at fair value $ 7,426,953 $ 7,009,449 Mortgage servicing rights, at fair value 2,958,057 2,130,807 Restricted cash 324,854 747,979 Due from counterparties 22,055 33,718 Derivative assets, at fair value 14,738 39,608 Other assets 67,819 33,767 U.S.
We intend to continue to operate in a manner which complies with all of our financial covenants. 47 Table of Contents The following table summarizes assets at carrying values that were pledged or restricted as collateral for the future payment obligations of repurchase agreements, revolving credit facilities, term notes payable and derivative instruments at December 31, 2023 and December 31, 2022: (in thousands) December 31, 2023 December 31, 2022 Available-for-sale securities, at fair value $ 8,126,028 $ 7,426,953 Mortgage servicing rights, at fair value 3,047,890 2,958,057 Restricted cash 12,575 324,854 Due from counterparties 36,420 22,055 Derivative assets, at fair value 11,877 14,738 Other assets 79,749 67,819 U.S.
Treasuries (2) 888,295 4.49 % — % — — % — % Other (1) 282,496 6.25 % N/A 424,827 6.25 % N/A Total $ 10,402,349 4.54 % 8.4 % $ 8,898,809 0.80 % 6.6 % ____________________ (1) Includes unsecured convertible senior notes due 2026 paying interest semiannually at a rate of 6.25% per annum on the aggregate principal amount of $287.5 million.
Treasuries (2) — — % — % 888,295 4.49 % — % Other (1) 268,582 6.25 % N/A 282,496 6.25 % N/A Total $ 9,913,231 6.22 % 9.1 % $ 10,402,349 4.54 % 8.4 % ____________________ (1) Includes unsecured convertible senior notes due 2026 paying interest semiannually at a rate of 6.25% per annum on the aggregate principal amount of $271.9 million.
The increase in cost of funds associated with the financing of AFS securities for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was due to rising interest rates. 38 Table of Contents The increase in yields on reverse repurchase agreements for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021, was the result of rising interest rates.
The increase in cost of funds associated with the financing of AFS securities for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was due to rising interest rates.
All of our P&I Agency RMBS AFS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government.
All of our P&I Agency RMBS AFS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government. The majority of these securities consist of whole pools in which we own all of the investment interests in the securities.
For the year ended December 31, 2022, investing activities decreased our cash balances by approximately $2.8 billion, primarily driven by purchases of AFS securities and MSR and net payments under reverse repurchase agreements, offset by proceeds from sales of and principal payments on AFS securities and sales of MSR. • Cash flows from financing activities.
For the year ended December 31, 2023, investing activities decreased our cash balances by approximately $195.8 million, primarily driven by purchases of Agency RMBS, MSR and derivative instruments, offset by sales of and principal payments on Agency RMBS, sales of MSR and net proceeds from reverse repurchase agreements. • Cash flows from financing activities.
SOFR is a measure of the cost of borrowing cash overnight, collateralized by U.S. Treasury securities, and is based on directly observable U.S. Treasury-backed repurchase transactions. Numerous industry wide and company-specific transitions as it relates to derivatives and cash markets exposed to LIBOR are in process, if not complete.
SOFR is a measure of the cost of borrowing cash overnight, collateralized by U.S. Treasury securities, and is based on directly observable U.S. Treasury-backed repurchase transactions. Numerous industry wide and company-specific transitions as it relates to derivatives and cash markets exposed to LIBOR were completed in connection with its phase-out on June 30, 2023.
Additionally, the selection of securities with certain attributes is driven by the perceived relative value of the securities, which factors in the opportunities in the marketplace, the cost of financing and the cost of hedging interest rate, prepayment, credit and other portfolio risks.
Additionally, the selection of securities with certain attributes is driven by the perceived relative value of the securities, which factors in the opportunities in the marketplace, the cost of financing and the cost of hedging interest rate, prepayment, credit and other portfolio risks. Accordingly, our Agency RMBS capital allocation reflects management’s flexible approach to investing in the marketplace.
Gain On Interest Rate Swap And Swaption Agreements The following table summarizes the net interest spread and gains and losses associated with our interest rate swap and swaption positions recognized during the three and twelve months ended December 31, 2022 and 2021: Three Months Ended Year Ended December 31, December 31, (in thousands) 2022 2021 2022 2021 Net interest spread $ — $ 5,772 $ (4,830) $ 14,262 Early termination, agreement maturation and option expiration (losses) gains — (5,143) 43,197 2,369 Change in unrealized gain (loss) on interest rate swap and swaption agreements, at fair value — 36,360 (8,868) 25,460 Gain on interest rate swap and swaption agreements $ — $ 36,989 $ 29,499 $ 42,091 40 Table of Contents Net interest spread recognized for the accrual and/or settlement of the net interest expense associated with our interest rate swaps results from receiving either a floating interest rate (OIS or SOFR) or a fixed interest rate and paying either a fixed interest rate or a floating interest rate (OIS or SOFR) on positions held to economically hedge/mitigate portfolio interest rate exposure (or duration) risk.
(Loss) Gain On Interest Rate Swap And Swaption Agreements The following table summarizes the net interest spread and gains and losses associated with our interest rate swap and swaption positions recognized during the three and twelve months ended December 31, 2023 and 2022: Three Months Ended Year Ended December 31, December 31, (in thousands) 2023 2022 2023 2022 Net interest spread $ 7,444 $ — $ 21,358 $ (4,830) Early termination, agreement maturation and option expiration (losses) gains (12,438) — (36,194) 43,197 Change in unrealized loss on interest rate swap and swaption agreements, at fair value (134,240) — (38,110) (8,868) (Loss) gain on interest rate swap and swaption agreements $ (139,234) $ — $ (52,946) $ 29,499 39 Table of Contents Net interest spread recognized for the accrual and/or settlement of the net interest expense associated with our interest rate swaps results from receiving either a floating interest rate (OIS or SOFR) or a fixed interest rate and paying either a fixed interest rate or a floating interest rate (OIS or SOFR) on positions held to economically hedge/mitigate portfolio interest rate exposure (or duration) risk.
Additionally, the key economic assumptions and sensitivity of the fair value of MSR to immediate adverse changes in these assumptions are presented in Note 5 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K.
Additionally, the key economic assumptions and sensitivity of the fair value of MSR to immediate adverse changes in these assumptions are presented in Note 6 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Market Conditions and Outlook The fourth quarter of 2023 was marked by continued volatility in rates and spreads.
In addition to our master repurchase agreements to fund our Agency and non-Agency securities, we have one repurchase facility and three revolving credit facilities that provide short- and long-term financing for our MSR portfolio. We also have one revolving credit facility that provides long-term financing for our servicing advances.
In addition to our master repurchase agreements that fund our Agency and non-Agency securities as well as any repurchased MSR term note bonds (originally issued by our subsidiaries), we have one repurchase facility and three revolving credit facilities that provide short- and long-term financing for our MSR portfolio.
Treasuries), revolving credit facilities, term notes payable and convertible senior notes, plus implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, divided by total equity. Effective as of December 31, 2022, net payable (receivable) on unsettled RMBS is now included in the calculation for economic debt-to-equity.
Treasuries), revolving credit facilities, term notes payable and convertible senior notes, plus implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, divided by total equity. Equity The following table provides details of our changes in stockholders’ equity from December 31, 2022 to December 31, 2023.
GAAP to Estimated Taxable Income The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and TRSs for the years ended December 31, 2022 and 2021: Year Ended December 31, 2022 (in millions) TRS REIT Consolidated GAAP net income (loss), pre-tax $ 445.5 $ (121.0) $ 324.5 State taxes (13.4) 0.1 (13.3) Adjusted GAAP net income (loss), pre-tax 432.1 (120.9) 311.2 Permanent differences State deferred tax expense 14.3 — 14.3 Other permanent differences 0.9 (1.3) (0.4) Temporary differences Net accretion of OID and market discount (61.7) 2.8 (58.9) Net unrealized gains and losses (416.8) (206.7) (623.5) Net realized gains and losses on sales of RMBS — 18.9 18.9 Net realized gains and losses on sales of MSR 15.9 (124.0) (108.1) Credit loss impairment — 2.7 2.7 Other temporary differences (0.5) 24.9 24.4 Capital loss carryforward deferral — 1,029.3 1,029.3 Net operating loss carryforward utilization — (336.6) (336.6) Estimated taxable (loss) income (15.8) 289.1 273.3 Dividend paid deduction — (289.1) (289.1) Estimated taxable loss post-dividend deduction $ (15.8) $ — $ (15.8) Year Ended December 31, 2021 (in millions) TRS REIT Consolidated GAAP net income (loss), pre-tax $ 60.1 $ 131.3 $ 191.4 State taxes 10.6 — 10.6 Adjusted GAAP net income (loss), pre-tax 70.7 131.3 202.0 Permanent differences State deferred tax benefit (9.0) — (9.0) Other permanent differences — 0.1 0.1 Temporary differences Net accretion of OID and market discount (53.7) (59.4) (113.1) Net unrealized gains and losses (137.3) (31.6) (168.9) Net realized gains and losses on sales of RMBS — (4.9) (4.9) Credit loss impairment — 9.8 9.8 Other temporary differences 5.8 2.0 7.8 Capital loss carryforward deferral — 16.6 16.6 Estimated taxable (loss) income (123.5) 63.9 (59.6) Dividend paid deduction — (63.9) (63.9) Estimated taxable (loss) post-dividend deduction $ (123.5) $ — $ (123.5) 47 Table of Contents The permanent tax differences recorded in 2022 and 2021 included a difference related to officer’s compensation deduction limitations, compensation expense related to restricted stock dividends and vesting, and state deferred taxes.
GAAP to Estimated Taxable Income The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and TRSs for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 (in millions) TRS REIT Consolidated GAAP net income (loss), pre-tax $ 99.0 $ (182.4) $ (83.4) State taxes (2.5) (0.4) (2.9) Adjusted GAAP net income (loss), pre-tax 96.5 (182.8) (86.3) Permanent differences Dividends from TRSs — 65.0 65.0 State deferred tax benefit (2.1) — (2.1) Other permanent differences (0.8) 4.0 3.2 Temporary differences Net accretion of OID and market discount (67.7) 33.5 (34.2) Net unrealized gains and losses 53.2 48.6 101.8 Net realized gains and losses on sales of RMBS — (1.1) (1.1) Net realized gains and losses on sales of MSR 0.2 (27.3) (27.1) Credit loss impairment — (0.5) (0.5) Other temporary differences 4.0 26.3 30.3 Capital loss carryforward deferral — 331.2 331.2 Net operating loss carryforward utilization (66.6) (51.5) (118.1) Estimated taxable income 16.7 245.4 262.1 Dividend paid deduction — (245.4) (245.4) Estimated taxable income post-dividend paid deduction $ 16.7 $ — $ 16.7 Year Ended December 31, 2022 (in millions) TRS REIT Consolidated GAAP net income (loss), pre-tax $ 445.5 $ (121.0) $ 324.5 State taxes (13.4) 0.1 (13.3) Adjusted GAAP net income (loss), pre-tax 432.1 (120.9) 311.2 Permanent differences State deferred tax expense 14.3 — 14.3 Other permanent differences 0.9 (1.3) (0.4) Temporary differences Net accretion of OID and market discount (61.7) 2.8 (58.9) Net unrealized gains and losses (416.8) (206.7) (623.5) Net realized gains and losses on sales of RMBS — 18.9 18.9 Net realized gains and losses on sales of MSR 15.9 (124.0) (108.1) Credit loss impairment — 2.7 2.7 Other temporary differences (0.5) 24.9 24.4 Capital loss carryforward deferral — 1,029.3 1,029.3 Net operating loss carryforward utilization — (336.6) (336.6) Estimated taxable (loss) income (15.8) 289.1 273.3 Dividend paid deduction — (289.1) (289.1) Estimated taxable (loss) post-dividend paid deduction $ (15.8) $ — $ (15.8) 45 Table of Contents The permanent differences recorded in 2023 were primarily due to dividends paid from the Company’s TRSs to the REIT.
At December 31, 2022 and December 31, 2021, borrowings under repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes had the following characteristics: 44 Table of Contents (dollars in thousands) December 31, 2022 December 31, 2021 Borrowing Type Amount Outstanding Weighted Average Borrowing Rate Weighted Average Years to Maturity Amount Outstanding Weighted Average Borrowing Rate Weighted Average Years to Maturity Repurchase agreements $ 8,603,011 3.95 % 0.2 $ 7,656,445 0.24 % 0.2 Revolving credit facilities 1,118,831 7.68 % 1.1 420,761 3.46 % 1.2 Term notes payable 398,011 7.19 % 1.5 396,776 2.90 % 2.5 Convertible senior notes (1) 282,496 6.25 % 3.0 424,827 6.25 % 2.7 Total $ 10,402,349 4.54 % 1.7 $ 8,898,809 0.80 % 0.5 (dollars in thousands) December 31, 2022 December 31, 2021 Collateral Type Amount Outstanding Weighted Average Borrowing Rate Weighted Average Haircut on Collateral Value Amount Outstanding Weighted Average Borrowing Rate Weighted Average Haircut on Collateral Value Agency RMBS $ 7,321,834 3.70 % 3.9 % $ 7,495,230 0.17 % 4.2 % Non-Agency securities 70,809 5.73 % 40.0 % 171 1.24 % 43.9 % Agency Derivatives 13,073 4.83 % 18.9 % 36,044 0.74 % 17.8 % Mortgage servicing rights 1,801,992 7.61 % 30.6 % 923,337 3.30 % 27.9 % Mortgage servicing advances 23,850 7.75 % 12.9 % 19,200 3.23 % 13.8 % U.S.
At December 31, 2023 and December 31, 2022, borrowings under repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes had the following characteristics: (dollars in thousands) December 31, 2023 December 31, 2022 Borrowing Type Amount Outstanding Weighted Average Borrowing Rate Weighted Average Years to Maturity Amount Outstanding Weighted Average Borrowing Rate Weighted Average Years to Maturity Repurchase agreements $ 8,020,207 5.74 % 0.2 $ 8,603,011 3.95 % 0.2 Revolving credit facilities 1,329,171 8.66 % 1.1 1,118,831 7.68 % 1.1 Term notes payable 295,271 8.27 % 0.5 398,011 7.19 % 1.5 Convertible senior notes (1) 268,582 6.25 % 2.0 282,496 6.25 % 3.0 Total $ 9,913,231 6.22 % 0.3 $ 10,402,349 4.54 % 1.7 (dollars in thousands) December 31, 2023 December 31, 2022 Collateral Type Amount Outstanding Weighted Average Borrowing Rate Weighted Average Haircut on Collateral Value Amount Outstanding Weighted Average Borrowing Rate Weighted Average Haircut on Collateral Value Agency RMBS $ 7,739,356 5.64 % 3.8 % $ 7,321,834 3.70 % 4.0 % Non-Agency securities 233 6.36 % 44.2 % 70,809 5.73 % 40.0 % Agency Derivatives 8,046 6.14 % 18.5 % 13,073 4.83 % 18.9 % Mortgage servicing rights 1,862,714 8.59 % 32.4 % 1,801,992 7.61 % 30.6 % Mortgage servicing advances 34,300 8.68 % 12.4 % 23,850 7.75 % 12.9 % U.S.
During the three months ended December 31, 2022, the debt-to-equity ratio funding our AFS securities, MSR and Agency Derivatives, which includes unsecured borrowings under convertible senior notes, decreased from 5.5:1.0 to 4.4:1.0 due to decreased financing on Agency RMBS and MSR.
During the three and twelve months ended December 31, 2023, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and servicing advances, which includes unsecured borrowings under convertible senior notes, decreased from 5.2:1.0 to 4.5:1.0 and and increased from 4.4:1.0 to 4.5:1.0, respectively.
(2) Represents unused capacity amounts to which commitment fees are charged. (3) This repurchase facility is secured by a VFN issued in connection with our securitization of MSR, which is collateralized by our MSR.
(2) Represents unused capacity amounts to which commitment fees are charged. (3) The revolving period of this facility ceases on September 17, 2024, at which time the facility starts a 6-month amortization period. (4) This repurchase facility is secured by a VFN issued in connection with our securitization of MSR, which is collateralized by our MSR.
Interest Income Interest income increased from $33.0 million and $168.6 million for the three and twelve months ended December 31, 2021, respectively, to $99.3 million and $295.5 million for the same periods in 2022 due to lower amortization recognized on Agency RMBS due to slower prepayments, higher interest on cash balances as a result of the higher interest rate environment and increased use of reverse repurchase agreements.
Interest Income Interest income increased from $99.3 million and $295.5 million for the three and twelve months ended December 31, 2022, respectively, to $122.4 million and $480.4 million for the same periods in 2023 due to an increase in Agency RMBS portfolio size, lower amortization recognized on Agency RMBS due to lower unamortized premium, and higher interest on cash balances as a result of the higher interest rate environment.
(in millions, except per share amounts) Book Value Common Shares Outstanding Common Book Value Per Share Common stockholders’ equity at December 31, 2021 $ 2,017.7 86.0 $ 23.47 Net income 220.2 Other comprehensive loss (465.0) Comprehensive loss (244.8) Dividends on preferred stock (53.6) Gain on repurchase and retirement of preferred stock 20.1 Comprehensive loss attributable to common stockholders (278.3) Dividend declarations (228.9) Other 11.7 0.1 Balance before capital transactions 1,522.2 86.1 Repurchase and retirement of preferred stock 2.4 Issuance of common stock, net of offering costs 6.6 0.3 Common stockholders’ equity at December 31, 2022 $ 1,531.2 86.4 $ 17.72 Total preferred stock liquidation preference 652.3 Total stockholders’ equity at December 31, 2022 $ 2,183.5 46 Table of Contents U.S.
(in millions, except per share amounts) Book Value Common Shares Outstanding Common Book Value Per Share Common stockholders’ equity at December 31, 2022 $ 1,531.2 86.4 $ 17.72 Net loss (106.4) Other comprehensive income 102.3 Comprehensive loss (4.1) Dividends on preferred stock (48.6) Gain on repurchase and retirement of preferred stock 3.0 Comprehensive loss attributable to common stockholders (49.7) Dividends on common stock (192.2) Other 11.0 0.2 Balance before capital transactions 1,300.3 86.6 Repurchase and retirement of preferred stock 0.6 Repurchase of common stock (7.0) (0.6) Issuance of common stock, net of offering costs 275.6 17.2 Common stockholders’ equity at December 31, 2023 $ 1,569.5 103.2 $ 15.21 Total preferred stock liquidation preference 633.9 Total stockholders’ equity at December 31, 2023 $ 2,203.4 44 Table of Contents U.S.
The following table provides the maturities of our repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes as of December 31, 2022 and December 31, 2021: (in thousands) December 31, 2022 December 31, 2021 Within 30 days $ 2,691,195 $ 1,771,027 30 to 59 days 2,160,737 1,807,544 60 to 89 days 2,536,636 1,981,056 90 to 119 days 905,443 1,249,435 120 to 364 days 509,000 1,265,638 One to three years 1,316,842 543,026 Three to five years 282,496 281,083 Total $ 10,402,349 $ 8,898,809 50 Table of Contents For the year ended December 31, 2022, our restricted and unrestricted cash balance decreased approximately $962.2 million to $1.1 billion at December 31, 2022.
The following table provides the maturities of our repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes as of December 31, 2023 and December 31, 2022: (in thousands) December 31, 2023 December 31, 2022 Within 30 days $ 2,833,162 $ 2,691,195 30 to 59 days 1,918,818 2,160,737 60 to 89 days 2,059,438 2,536,636 90 to 119 days 994,789 905,443 120 to 364 days 833,571 509,000 One to three years 1,273,453 1,316,842 Three to five years — 282,496 Total $ 9,913,231 $ 10,402,349 48 Table of Contents For the year ended December 31, 2023, our restricted and unrestricted cash balance decreased approximately $331.7 million to $794.8 million at December 31, 2023.
During the three and twelve months ended December 31, 2021, our TRSs recognized a provision for income taxes of $2.1 million and $4.2 million, respectively, which was primarily due to income from MSR servicing activities and gains recognized on MSR, offset by net losses recognized on derivative instruments held and operating expenses.
Income Taxes During the three months ended December 31, 2023, we recognized a benefit from income taxes of $29.3 million, which was primarily due to net losses recognized on MSR and operating expenses, offset by net income from MSR servicing activities in our TRSs.
Interest Expense Interest expense increased from $20.2 million and $89.2 million for the three and twelve months ended December 31, 2021, respectively, to $115.6 million and $258.4 million for the same periods in 2022 due primarily to the higher interest rate environment as well as an increase in financing on MSR and Agency RMBS. 37 Table of Contents Net Interest Income The following tables present the components of interest income and average net asset yield earned by asset type, the components of interest expense and average cost of funds on borrowings incurred by collateral type, and net interest income and average net interest spread for the three and twelve months ended December 31, 2022 and 2021: Three Months Ended December 31, 2022 Year Ended December 31, 2022 (dollars in thousands) Average Balance (1) Interest Income/Expense Net Yield/Cost of Funds Average Balance (1) Interest Income/Expense Net Yield/Cost of Funds Interest-earning assets: Available-for-sale securities $ 8,118,269 $ 83,712 4.1 % $ 7,997,618 $ 272,230 3.4 % Reverse repurchase agreements 743,925 7,109 3.8 % 311,844 8,469 2.7 % Other — 8,482 — % — 14,841 — % Total interest income/net asset yield $ 8,862,194 $ 99,303 4.5 % $ 8,309,462 $ 295,540 3.6 % Interest-bearing liabilities: Borrowings collateralized by: Available-for-sale securities $ 7,664,204 $ 68,627 3.6 % $ 7,804,563 $ 138,138 1.8 % Agency Derivatives (2) 14,618 155 4.2 % 24,553 438 1.8 % Mortgage servicing rights and advances (3) 1,917,069 36,938 7.7 % 1,620,847 95,192 5.9 % U.S.
Treasuries (4) — — — % 144,045 6,629 4.6 % Unsecured borrowings: Convertible senior notes 268,447 4,651 6.9 % 272,993 18,815 6.9 % Other 6 6 Total interest expense/cost of funds $ 10,449,060 $ 168,080 6.4 % $ 10,815,118 $ 643,225 5.9 % Net interest expense/spread $ (45,679) (1.0) % $ (162,861) (0.8) % 36 Table of Contents Three Months Ended December 31, 2022 Year Ended December 31, 2022 (dollars in thousands) Average Balance (1) Interest Income/Expense Net Yield/Cost of Funds Average Balance (1) Interest Income/Expense Net Yield/Cost of Funds Interest-earning assets: Available-for-sale securities $ 8,118,269 $ 83,712 4.1 % $ 7,997,618 $ 272,230 3.4 % Reverse repurchase agreements 743,925 7,109 3.8 % 311,844 8,469 2.7 % Other 8,482 14,841 Total interest income/net asset yield $ 8,862,194 $ 99,303 4.5 % $ 8,309,462 $ 295,540 3.6 % Interest-bearing liabilities: Borrowings collateralized by: Available-for-sale securities $ 7,664,204 $ 68,627 3.6 % $ 7,804,563 $ 138,138 1.8 % Agency Derivatives (2) 14,618 155 4.2 % 24,553 438 1.8 % Mortgage servicing rights and advances (3) 1,917,069 36,938 7.7 % 1,620,847 95,192 5.9 % U.S.
GAAP purposes was $17.72 at December 31, 2022, an increase from $16.42 per common share at September 30, 2022, and a decrease from $23.47 per common share at December 31, 2021.
GAAP purposes was $15.21 at December 31, 2023, a decrease from $15.36 per common share at September 30, 2023, and a decrease from $17.72 per common share at December 31, 2022.
The increase in yields on AFS securities for the three and twelve months ended December 31, 2022, as compared to the same periods in 2021 was primarily driven by lower amortization as a result of slower prepayment speeds.
The increase in yields on AFS securities for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022 was driven by net purchases of higher coupon AFS securities with lower unamortized premiums.
We evaluate the prices we receive from both third-party brokers and pricing vendors by comparing those prices to actual purchase and sale transactions, our internally modeled prices calculated based on market observable rates and credit spreads, and to each other both in current and prior periods.
Unobservable or model-driven inputs include forecast per loan annual cost to service, forecast cumulative defaults, default curve, forecast loss severity and forecast voluntary prepayment. 29 Table of Contents We evaluate the prices we receive from both third-party brokers and pricing vendors by comparing those prices to actual purchase and sale transactions, our internally modeled prices calculated based on market observable rates and credit spreads, and to each other both in current and prior periods.
Net interest income, as well as our servicing income, net of subservicing expenses, will fluctuate primarily as a result of changes in market interest rates, our financing costs and prepayment speeds on our assets.
Factors Affecting our Operating Results Our net interest income includes income from our securities portfolio, including the amortization of purchase premiums and accretion of purchase discounts. Net interest income, as well as our servicing income, net of servicing costs, will fluctuate primarily as a result of changes in market interest rates, our financing costs and prepayment speeds on our assets.
The following tables summarize certain characteristics of the loans underlying our MSR by gross weighted average coupon rate types and ranges at December 31, 2022 and December 31, 2021: December 31, 2022 (dollars in thousands) Number of Loans Unpaid Principal Balance Weighted Average Gross Coupon Rate Weighted Average Current Loan Size Weighted Average Loan Age (months) Weighted Average Original FICO Weighted Average Original LTV 60+ Day Delinquencies 3-Month CPR Net Servicing Fee (bps) 30-Year Fixed: ≤ 3.25% 299,221 $ 96,929,358 2.8 % $ 382 23 768 71.0 % 0.4 % 3.3 % 25.8 > 3.25 - 3.75% 140,499 36,531,127 3.4 % 327 38 754 74.2 % 0.8 % 5.0 % 26.3 > 3.75 - 4.25% 108,214 22,603,005 3.9 % 272 61 751 75.7 % 1.3 % 6.3 % 27.3 > 4.25 - 4.75% 60,343 10,752,661 4.4 % 249 63 736 77.4 % 2.4 % 7.8 % 26.4 > 4.75 - 5.25% 31,694 5,735,770 4.9 % 285 44 732 78.5 % 2.9 % 7.0 % 28.2 > 5.25% 31,046 7,270,132 5.9 % 343 15 736 80.8 % 1.4 % 6.4 % 33.5 671,017 179,822,053 3.4 % 344 34 758 73.3 % 0.8 % 4.5 % 26.5 15-Year Fixed: ≤ 2.25% 23,157 6,521,890 2.0 % 330 20 777 59.1 % 0.1 % 3.0 % 25.2 > 2.25 - 2.75% 38,830 8,781,681 2.4 % 277 24 772 58.9 % 0.2 % 4.2 % 25.9 > 2.75 - 3.25% 36,300 5,297,231 2.9 % 202 53 766 61.5 % 0.3 % 6.6 % 26.2 > 3.25 - 3.75% 21,402 2,307,332 3.4 % 159 65 757 63.8 % 0.6 % 8.3 % 26.9 > 3.75 - 4.25% 10,044 909,909 3.9 % 146 61 742 65.1 % 0.8 % 9.0 % 28.6 > 4.25% 5,648 575,114 4.7 % 193 34 734 65.7 % 1.3 % 10.0 % 33.5 135,381 24,393,157 2.6 % 257 35 769 60.4 % 0.3 % 5.1 % 26.2 Total ARMs 2,627 661,483 3.6 % 330 56 761 67.7 % 1.0 % 13.6 % 25.5 Total 809,025 $ 204,876,693 3.3 % $ 334 34 760 71.7 % 0.8 % 4.6 % 26.5 43 Table of Contents December 31, 2021 (dollars in thousands) Number of Loans Unpaid Principal Balance Weighted Average Gross Coupon Rate Weighted Average Current Loan Size Weighted Average Loan Age (months) Weighted Average Original FICO Weighted Average Original LTV 60+ Day Delinquencies 3-Month CPR Net Servicing Fee (bps) 30-Year Fixed: ≤ 3.25% 215,128 $ 72,197,662 2.8 % $ 395 11 767 70.7 % 0.3 % 10.7 % 25.7 > 3.25 - 3.75% 167,615 43,576,971 3.4 % 321 28 755 74.2 % 0.8 % 24.0 % 26.3 > 3.75 - 4.25% 125,831 26,250,276 3.9 % 263 54 753 75.7 % 2.3 % 34.0 % 27..4 > 4.25 - 4.75% 79,107 14,291,435 4.4 % 239 58 797 77.5 % 4.4 % 36.4 % 26.3 > 4.75 - 5.25% 38,902 6,318,470 4.9 % 230 52 722 78.9 % 6.4 % 37.4 % 27.3 > 5.25% 15,796 2,176,065 5.5 % 211 51 705 79.2 % 9.2 % 37.6 % 30.5 642,379 164,810,879 3.4 % 332 29 756 73.4 % 1.5 % 22.7 % 26.3 15-Year Fixed: ≤ 2.25% 16,525 5,397,141 2.0 % 371 9 778 57.1 % 0.1 % 8.3 % 25.2 > 2.25 - 2.75% 41,168 9,901,133 2.4 % 294 13 774 58.0 % 0.2 % 14.2 % 25.6 > 2.75 - 3.25% 46,236 7,568,257 2.9 % 220 40 768 61.3 % 0.4 % 21.6 % 26.1 > 3.25 - 3.75% 28,010 3,485,491 3.4 % 172 55 758 64.3 % 1.1 % 26.6 % 27.4 > 3.75 - 4.25% 12,685 1,302,862 3.9 % 152 55 742 65.3 % 2.1 % 28.5 % 28.8 > 4.25% 5,965 513,255 4.5 % 130 47 727 66.1 % 2.6 % 29.4 % 31.2 150,589 28,168,139 2.7 % 264 27 769 60.0 % 0.5 % 18.1 % 26.1 Total ARMs 3,237 791,548 3.0 % 315 54 762 68.0 % 2.9 % 29.5 % 25.2 Total 796,205 $ 193,770,566 3.3 % $ 322 28 758 71.5 % 1.3 % 22.1 % 26.3 Financing Our borrowings consist primarily of repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes.
The following tables summarize certain characteristics of the loans underlying our MSR by gross weighted average coupon rate types and ranges at December 31, 2023 and December 31, 2022: December 31, 2023 (dollars in thousands) Number of Loans Unpaid Principal Balance Weighted Average Gross Coupon Rate Weighted Average Current Loan Size Weighted Average Loan Age (months) Weighted Average Original FICO Weighted Average Original LTV 60+ Day Delinquencies 3-Month CPR Net Servicing Fee (bps) 30-Year Fixed: ≤ 3.25% 300,020 $ 94,894,696 2.8 % $ 374 35 768 70.9 % 0.4 % 2.9 % 25.1 > 3.25 - 3.75% 146,125 37,950,849 3.4 % 329 48 753 74.1 % 0.8 % 3.9 % 25.2 > 3.75 - 4.25% 106,188 22,115,548 3.9 % 274 70 751 75.7 % 1.1 % 4.8 % 25.5 > 4.25 - 4.75% 59,731 10,989,253 4.4 % 262 69 739 77.3 % 2.0 % 5.4 % 25.3 > 4.75 - 5.25% 41,155 9,621,267 4.9 % 355 38 746 78.7 % 1.6 % 4.4 % 25.2 > 5.25% 62,101 17,412,054 6.0 % 382 19 745 80.2 % 1.3 % 5.0 % 26.4 715,320 192,983,667 3.5 % 347 42 758 73.7 % 0.8 % 3.7 % 25.3 15-Year Fixed: ≤ 2.25% 22,725 5,921,063 2.0 % 307 32 777 59.1 % 0.2 % 2.9 % 25.0 > 2.25 - 2.75% 38,338 8,012,105 2.4 % 258 36 772 58.8 % 0.2 % 3.6 % 25.0 > 2.75 - 3.25% 34,192 4,585,258 2.9 % 190 62 766 61.8 % 0.3 % 5.7 % 25.3 > 3.25 - 3.75% 19,514 1,915,441 3.4 % 149 75 756 64.0 % 0.6 % 7.0 % 25.4 > 3.75 - 4.25% 9,125 761,588 3.9 % 139 71 741 65.2 % 1.0 % 8.1 % 25.3 > 4.25% 6,546 793,853 5.0 % 227 32 742 65.3 % 0.9 % 8.5 % 27.9 130,440 21,989,308 2.6 % 242 45 769 60.3 % 0.3 % 4.5 % 25.2 Total ARMs 2,504 674,197 4.5 % 358 56 761 70.6 % 0.9 % 12.8 % 25.4 Total 848,264 $ 215,647,172 3.5 % $ 336 42 759 72.3 % 0.7 % 3.8 % 25.3 December 31, 2022 (dollars in thousands) Number of Loans Unpaid Principal Balance Weighted Average Gross Coupon Rate Weighted Average Current Loan Size Weighted Average Loan Age (months) Weighted Average Original FICO Weighted Average Original LTV 60+ Day Delinquencies 3-Month CPR Net Servicing Fee (bps) 30-Year Fixed: ≤ 3.25% 299,221 $ 96,929,358 2.8 % $ 382 23 768 71.0 % 0.4 % 3.3 % 25.8 > 3.25 - 3.75% 140,499 36,531,127 3.4 % 327 38 754 74.2 % 0.8 % 5.0 % 26.3 > 3.75 - 4.25% 108,214 22,603,005 3.9 % 272 61 751 75.7 % 1.3 % 6.3 % 27.3 > 4.25 - 4.75% 60,343 10,752,661 4.4 % 249 63 736 77.4 % 2.4 % 7.8 % 26.4 > 4.75 - 5.25% 31,694 5,735,770 4.9 % 285 44 732 78.5 % 2.9 % 7.0 % 28.2 > 5.25% 31,046 7,270,132 5.9 % 343 15 736 80.8 % 1.4 % 6.4 % 33.5 671,017 179,822,053 3.4 % 344 34 758 73.3 % 0.8 % 4.5 % 26.5 15-Year Fixed: ≤ 2.25% 23,157 6,521,890 2.0 % 330 20 777 59.1 % 0.1 % 3.0 % 25.2 > 2.25 - 2.75% 38,830 8,781,681 2.4 % 277 24 772 58.9 % 0.2 % 4.2 % 25.9 > 2.75 - 3.25% 36,300 5,297,231 2.9 % 202 53 766 61.5 % 0.3 % 6.6 % 26.2 > 3.25 - 3.75% 21,402 2,307,332 3.4 % 159 65 757 63.8 % 0.6 % 8.3 % 26.9 > 3.75 - 4.25% 10,044 909,909 3.9 % 146 61 742 65.1 % 0.8 % 9.0 % 28.6 > 4.25% 5,648 575,114 4.7 % 193 34 734 65.7 % 1.3 % 10.0 % 33.5 135,381 24,393,157 2.6 % 257 35 769 60.4 % 0.3 % 5.1 % 26.2 Total ARMs 2,627 661,483 3.6 % 330 56 761 67.7 % 1.0 % 13.6 % 25.5 Total 809,025 $ 204,876,693 3.3 % $ 334 34 760 71.7 % 0.8 % 4.6 % 26.5 42 Table of Contents Financing Our borrowings consist primarily of repurchase agreements, revolving credit facilities, term notes payable and convertible senior notes.
The majority of these securities consist of whole pools in which we own all of the investment interests in the securities. 42 Table of Contents The tables below summarizes certain characteristics of our Agency RMBS AFS at December 31, 2022 and December 31, 2021: December 31, 2022 (dollars in thousands, except purchase price) Principal/ Current Face Net (Discount) Premium Amortized Cost Allowance for Credit Losses Unrealized Gain Unrealized Loss Carrying Value Weighted Average Coupon Rate Weighted Average Purchase Price P&I securities $ 7,781,277 $ 155,833 $ 7,937,110 $ — $ 6,310 $ (325,960) $ 7,617,460 4.64 % $ 102.26 Interest-only securities 963,866 45,882 45,882 (6,785) 1,890 (4,871) 36,116 1.98 % $ 19.55 Total $ 8,745,143 $ 201,715 $ 7,982,992 $ (6,785) $ 8,200 $ (330,831) $ 7,653,576 December 31, 2021 (dollars in thousands, except purchase price) Principal/ Current Face Net (Discount) Premium Amortized Cost Allowance for Credit Losses Unrealized Gain Unrealized Loss Carrying Value Weighted Average Coupon Rate Weighted Average Purchase Price P&I securities $ 6,411,363 $ 270,687 $ 6,682,050 $ — $ 171,308 $ (4,855) $ 6,848,503 3.65 % $ 104.66 Interest-only securities 3,198,447 305,577 305,577 (12,851) 20,699 (12,529) 300,896 2.93 % $ 14.09 Total $ 9,609,810 $ 576,264 $ 6,987,627 $ (12,851) $ 192,007 $ (17,384) $ 7,149,399 Mortgage Servicing Rights, at Fair Value One of our wholly owned subsidiaries has approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent the right to control the servicing of mortgage loans.
The tables below summarizes certain characteristics of our Agency RMBS AFS at December 31, 2023 and December 31, 2022: December 31, 2023 (dollars in thousands, except purchase price) Principal/ Current Face Net (Discount) Premium Amortized Cost Allowance for Credit Losses Unrealized Gain Unrealized Loss Carrying Value Weighted Average Coupon Rate Weighted Average Purchase Price P&I securities $ 8,421,733 $ 24,239 $ 8,445,972 $ — $ 22,677 $ (196,748) $ 8,271,901 4.65 % $ 100.65 Interest-only securities 840,723 58,567 58,567 (3,619) 907 (4,757) 51,098 2.08 % $ 17.25 Total $ 9,262,456 $ 82,806 $ 8,504,539 $ (3,619) $ 23,584 $ (201,505) $ 8,322,999 December 31, 2022 (dollars in thousands, except purchase price) Principal/ Current Face Net (Discount) Premium Amortized Cost Allowance for Credit Losses Unrealized Gain Unrealized Loss Carrying Value Weighted Average Coupon Rate Weighted Average Purchase Price P&I securities $ 7,781,277 $ 155,833 $ 7,937,110 $ — $ 6,310 $ (325,960) $ 7,617,460 4.64 % $ 102.26 Interest-only securities 963,866 45,882 45,882 (6,785) 1,890 (4,871) 36,116 1.98 % $ 19.55 Total $ 8,745,143 $ 201,715 $ 7,982,992 $ (6,785) $ 8,200 $ (330,831) $ 7,653,576 Mortgage Servicing Rights, at Fair Value One of our wholly owned subsidiaries, Matrix, has approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent the right to control the servicing of residential mortgage loans.
Although we obtain similar representations and warranties from the counterparty from which we acquired the relevant asset, if those representations and warranties do not directly mirror those we make to the investor, or if we are unable to enforce the representations and warranties against the counterparty for a variety of reasons, including the financial condition or insolvency of the counterparty, we may not be able to seek indemnification from our counterparties for any losses attributable to the breach. 34 Table of Contents LIBOR transition The London Interbank Offered Rate, or LIBOR, has been used extensively in the U.S. and globally as a “benchmark” or “reference rate” for various commercial and financial contracts, including corporate and municipal bonds and loans, floating rate mortgages, asset-backed securities, consumer loans, and interest rate swaps and other derivatives.
Although we obtain similar representations and warranties from the counterparty from which we acquired the relevant asset, if those representations and warranties do not directly mirror those we make to the investor, or if we are unable to enforce the representations and warranties against the counterparty for a variety of reasons, including the financial condition or insolvency of the counterparty, we may not be able to seek indemnification from our counterparties for any losses attributable to the breach.