Biggest changeCombined with GAAP net loss attributable to common stockholders of $262.4 million and GAAP net income attributable to common stockholders of $186.8 million for the three and twelve months ended December 31, 2022, respectively, this resulted in comprehensive income attributable to common stockholders of $160.2 million and comprehensive loss attributable to common stockholders of $278.3 million for the three and twelve months ended December 31, 2022, respectively. 35 Table of Contents The following tables present the components of our comprehensive loss for the three and twelve months ended December 31, 2022 and 2021: (in thousands, except share data) Three Months Ended Year Ended Income Statement Data: December 31, December 31, 2022 2021 2022 2021 (unaudited) Interest income: Available-for-sale securities $ 83,712 $ 32,729 $ 272,230 $ 167,310 Other 15,591 276 23,310 1,287 Total interest income 99,303 33,005 295,540 168,597 Interest expense: Repurchase agreements 81,975 4,562 167,455 25,774 Revolving credit facilities 21,854 5,050 51,814 22,425 Term notes payable 6,906 3,251 19,514 12,936 Convertible senior notes 4,892 7,295 19,612 28,038 Total interest expense 115,627 20,158 258,395 89,173 Net interest (expense) income (16,324) 12,847 37,145 79,424 Other (loss) income: (Loss) gain on investment securities (347,450) 1,626 (603,937) 121,617 Servicing income 160,926 125,511 603,911 468,406 (Loss) gain on servicing asset (64,085) (131,828) 425,376 (114,941) Gain on interest rate swap and swaption agreements — 36,989 29,499 42,091 Gain (loss) on other derivative instruments 53,301 (11,565) 9,310 (251,283) Other income (loss) 112 1,856 (5) (3,845) Total other (loss) income (197,196) 22,589 464,154 262,045 Expenses: Servicing expenses 25,272 21,582 94,119 86,250 Compensation and benefits 7,411 6,396 40,723 35,041 Other operating expenses 15,540 6,648 42,005 28,759 Total expenses 48,223 34,626 176,847 150,050 (Loss) income before income taxes (261,743) 810 324,452 191,419 Provision for income taxes 8,480 2,104 104,213 4,192 Net (loss) income (270,223) (1,294) 220,239 187,227 Dividends on preferred stock (12,365) (13,747) (53,607) (58,458) Gain on repurchase and retirement of preferred stock 20,149 — 20,149 — Net (loss) income attributable to common stockholders $ (262,439) $ (15,041) $ 186,781 $ 128,769 Basic (loss) earnings per weighted average common share $ (3.04) $ (0.18) $ 2.15 $ 1.72 Diluted (loss) earnings per weighted average common share $ (3.04) $ (0.18) $ 2.13 $ 1.72 Dividends declared per common share $ 0.60 $ 0.68 $ 2.64 $ 2.72 Weighted average number of shares of common stock: Basic 86,391,405 83,775,184 86,179,418 74,443,000 Diluted 86,391,405 83,775,184 96,076,175 74,510,884 36 Table of Contents (in thousands) Three Months Ended Year Ended Income Statement Data: December 31, December 31, 2022 2021 2022 2021 (unaudited) Comprehensive income (loss): Net (loss) income $ (270,223) $ (1,294) $ 220,239 $ 187,227 Other comprehensive income (loss): Unrealized gain (loss) on available-for-sale securities 422,672 (113,553) (465,057) (455,255) Other comprehensive income (loss) 422,672 (113,553) (465,057) (455,255) Comprehensive income (loss) 152,449 (114,847) (244,818) (268,028) Dividends on preferred stock (12,365) (13,747) (53,607) (58,458) Gain on repurchase and retirement of preferred stock 20,149 — 20,149 — Comprehensive income (loss) attributable to common stockholders $ 160,233 $ (128,594) $ (278,276) $ (326,486) (in thousands) December 31, 2022 December 31, 2021 Balance Sheet Data: Available-for-sale securities $ 7,778,734 $ 7,161,703 Mortgage servicing rights $ 2,984,937 $ 2,191,578 Total assets $ 13,466,160 $ 12,114,305 Repurchase agreements $ 8,603,011 $ 7,656,445 Revolving credit facilities $ 1,118,831 $ 420,761 Term notes payable $ 398,011 $ 396,776 Convertible senior notes $ 282,496 $ 424,827 Total stockholders’ equity $ 2,183,525 $ 2,743,953 Results of Operations The following analysis focuses on financial results during the three and twelve months ended December 31, 2022 and 2021.
Biggest changeFor the three and twelve months ended December 31, 2023, we reclassified $77.6 million and $140.9 million, respectively, in unrealized losses on sold AFS securities from accumulated other comprehensive loss to (loss) gain on investment securities on the consolidated statements of comprehensive loss. 34 Table of Contents The following table presents the components of our comprehensive income (loss) for the three and twelve months ended December 31, 2023 and 2022: (in thousands, except share data) Three Months Ended Year Ended Income Statement Data: December 31, December 31, 2023 2022 2023 2022 (unaudited) Net interest income (expense): Interest income $ 122,401 $ 99,303 $ 480,364 $ 295,540 Interest expense 168,080 115,627 643,225 258,395 Net interest (expense) income (45,679) (16,324) (162,861) 37,145 Net servicing income: Servicing income 178,609 160,926 685,777 603,911 Servicing costs 12,029 25,272 95,488 94,119 Net servicing income 166,580 135,654 590,289 509,792 Other income (loss): Loss on investment securities (82,469) (347,450) (69,970) (603,937) (Loss) gain on servicing asset (172,589) (64,085) (111,620) 425,376 (Loss) gain on interest rate swap and swaption agreements (139,234) — (52,946) 29,499 (Loss) gain on other derivative instruments (143,812) 53,301 (166,210) 9,310 Other income (loss) — 112 5,103 (5) Total other loss (538,104) (358,122) (395,643) (139,757) Expenses: Compensation and benefits 21,297 7,411 52,865 40,723 Other operating expenses 23,959 15,540 62,313 42,005 Total expenses 45,256 22,951 115,178 82,728 (Loss) income before income taxes (462,459) (261,743) (83,393) 324,452 (Benefit from) provision for income taxes (29,259) 8,480 22,978 104,213 Net (loss) income (433,200) (270,223) (106,371) 220,239 Dividends on preferred stock (12,012) (12,365) (48,607) (53,607) Gain on repurchase and retirement of preferred stock 519 20,149 2,973 20,149 Net (loss) income attributable to common stockholders $ (444,693) $ (262,439) $ (152,005) $ 186,781 Basic (loss) earnings per weighted average common share $ (4.56) $ (3.04) $ (1.60) $ 2.15 Diluted (loss) earnings per weighted average common share $ (4.56) $ (3.04) $ (1.60) $ 2.13 Dividends declared per common share $ 0.45 $ 0.60 $ 1.95 $ 2.64 Weighted average number of shares of common stock: Basic 97,489,039 86,391,405 95,672,143 86,179,418 Diluted 97,489,039 86,391,405 95,672,143 96,076,175 Comprehensive income (loss): Net (loss) income $ (433,200) $ (270,223) $ (106,371) $ 220,239 Other comprehensive income (loss): Unrealized gain (loss) on available-for-sale securities 483,579 422,672 102,282 (465,057) Other comprehensive income (loss) 483,579 422,672 102,282 (465,057) Comprehensive income (loss) 50,379 152,449 (4,089) (244,818) Dividends on preferred stock (12,012) (12,365) (48,607) (53,607) Gain on repurchase and retirement of preferred stock 519 20,149 2,973 20,149 Comprehensive income (loss) attributable to common stockholders $ 38,886 $ 160,233 $ (49,723) $ (278,276) 35 Table of Contents (in thousands) December 31, 2023 December 31, 2022 Balance Sheet Data: Available-for-sale securities $ 8,327,149 $ 7,778,734 Mortgage servicing rights $ 3,052,016 $ 2,984,937 Total assets $ 13,138,800 $ 13,466,160 Repurchase agreements $ 8,020,207 $ 8,603,011 Revolving credit facilities $ 1,329,171 $ 1,118,831 Term notes payable $ 295,271 $ 398,011 Convertible senior notes $ 268,582 $ 282,496 Total stockholders’ equity $ 2,203,390 $ 2,183,525 Results of Operations The following analysis focuses on financial results during the three and twelve months ended December 31, 2023 and 2022.
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.
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.
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.
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.
(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.
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.
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.