TWO HARBORS INVESTMENT CORP. (TWO) FY 2023 MD&A
This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.
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. 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.
Table of Contents
General
We are a Maryland corporation that invests in, finances and manages MSR, Agency RMBS, and, through our operational platform, RoundPoint, is one of the largest servicers of conventional loans in the country. We are structured as an internally-managed REIT and our common stock is listed on the NYSE under the symbol “TWO”.
We seek to leverage our core competencies of understanding and managing interest rate and prepayment risk to invest in our portfolio of MSR and Agency RMBS. Our objective is to deliver stable performance across changing market environments, and we are acutely focused on creating sustainable stockholder value over the long term.
Effective September 30, 2023, one of our wholly owned subsidiaries, Matrix, acquired RoundPoint from Freedom Mortgage Corporation after the completion of customary closing conditions and receiving the required regulatory and GSE approvals. Upon closing, all servicing and origination licenses and operational capabilities remained with RoundPoint, and RoundPoint became a wholly owned subsidiary of Matrix. Management believes this acquisition will add value for stakeholders of Two Harbors through cost savings achieved by bringing the servicing of our MSR portfolio in-house, greater control over our MSR portfolio and the associated cash flows, and the ability to participate more fully in the mortgage finance space as opportunities arise.
Our Agency RMBS portfolio is comprised primarily of fixed rate mortgage-backed securities backed by single-family and multi-family mortgage loans. All of our principal and interest Agency RMBS 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.
Matrix holds the requisite approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent a contractual right to control the servicing of a mortgage loan, the obligation to service the loan in accordance with applicable laws and requirements and the right to collect a fee for the performance of servicing activities, such as collecting principal and interest from a borrower and distributing those payments to the owner of the loan. We acquire MSR from high-quality originators through flow and bulk purchases. On October 1, 2023, we began directly servicing the majority of the mortgage loans underlying our MSR through our newly acquired subsidiary, RoundPoint. We also contract with appropriately licensed third-party subservicers to handle servicing functions in the name of the subservicer for a portion of the loans underlying our MSR, although we expect our use of third-party subservicers will decline to minimal levels in 2024 as we continue to transfer the servicing of our MSR portfolio to RoundPoint. As the servicer of record on our MSR portfolio, we remain accountable to the GSEs for all servicing matters and, accordingly, provide substantial oversight of each of our subservicers. We believe MSR are a natural fit for our portfolio over the long term. Our MSR business leverages our core competencies in prepayment and interest rate risk analytics and the MSR assets may provide offsetting risks to our Agency RMBS, hedging both interest rate and mortgage spread risk.
We seek to deploy moderate leverage as part of our investment strategy. We generally finance our Agency RMBS through short- and long-term borrowings structured as repurchase agreements. We also finance our MSR through revolving credit facilities, repurchase agreements, term notes payable and convertible senior notes.
We have elected to be treated as a REIT for U.S. federal income tax purposes. To qualify as a REIT we are required to meet certain investment and operating tests and annual distribution requirements. We generally will not be subject to U.S. federal income taxes on our taxable income to the extent that we annually distribute all of our net taxable income to stockholders, do not participate in prohibited transactions and maintain our intended qualification as a REIT. However, certain activities that we may perform may cause us to earn income which will not be qualifying income for REIT purposes. We have designated certain of our subsidiaries as taxable REIT subsidiaries, or TRSs, as defined in the Code, to engage in such activities. We also operate our business in a manner that will permit us to maintain our exemption from registration under the Investment Company Act of 1940, as amended, or the 1940 Act. Certain of our subsidiaries have obtained the requisite licenses and approvals to own and manage MSR and to originate and directly service residential mortgage loans.
28
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. On March 5, 2021, Intercontinental Exchange Inc. announced that ICE Benchmark Administration Limited, the administrator of LIBOR, intended to stop publication of the majority of USD-LIBOR tenors on June 30, 2023. In the U.S., the Alternative Reference Rates Committee, or ARRC, has identified the Secured Overnight Financing Rate, or SOFR, and, in some cases, the forward-looking term rate based on SOFR published by CME Group Benchmark Administration Limited, or Term SOFR, plus, in each case, a recommended spread adjustment, as its preferred alternative rates for U.S. dollar-based LIBOR. 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. Our material contracts that are or were indexed to USD-LIBOR have been amended to transition to an alternative benchmark, where necessary. Any other unmodified agreements that incorporate LIBOR as the referenced rate either (i) already had provisions in place that provide for an alternative to LIBOR upon its phase-out or that are governed by the Adjustable Interest Rate (LIBOR) Act, or the LIBOR Act, (ii) matured or (iii) were terminated prior to June 30, 2023.
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. Interest rates, financing costs and prepayment rates vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty.
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. 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. Although we execute various hedging strategies to mitigate our exposure to changes in fair value, we cannot fully eliminate our exposure to volatility caused by fluctuations in market prices.
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). However, changes in the provision for credit losses on AFS securities are recognized immediately in GAAP net income (loss). Our GAAP net income (loss) is also affected by fluctuations in market prices on the remainder of our financial assets and liabilities recorded at fair value, including interest rate swap, cap and swaption agreements and certain other derivative instruments (i.e., Agency to-be-announced securities, or TBAs, options on TBAs, futures, options on futures, and inverse interest-only securities), which are accounted for as derivative trading instruments under U.S. GAAP, fair value option elected AFS securities and MSR.
We have numerous internal controls in place to help ensure the appropriateness of fair value measurements. Significant fair value measures are subject to detailed analytics and management review and approval. Our entire investment portfolio reported at fair value is priced by third-party brokers and/or by independent pricing vendors. 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. 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. 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. 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. We review and may challenge valuations from third-party brokers and pricing vendors to ensure that such quotes and valuations are indicative of fair value as a result of this analysis. We then estimate the fair value of each security based upon the median of the final broker quotes received, and we estimate the fair value of MSR based upon the average of prices received from third-party vendors, subject to internally-established hierarchy and override procedures.
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.
Considerable judgment is used in forming conclusions and estimating inputs to our Level 3 fair value measurements. Level 3 inputs such as interest rate movements, prepayments speeds, credit losses and discount rates are inherently difficult to estimate. Changes to these inputs can have a significant effect on fair value measurements. Accordingly, there is no assurance that our estimates of fair value are indicative of the amounts that would be realized on the ultimate sale or exchange of these assets. At December 31, 2023, 23.3% of our total assets were classified as Level 3 fair value assets.
Critical Accounting Estimates
The preparation of financial statements in accordance with U.S. GAAP requires us to make certain judgments and assumptions, based on information available at the time of our preparation of the financial statements, in determining accounting estimates used in preparation of the statements. Accounting estimates are considered critical if the estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made and if different estimates reasonably could have been used in the reporting period or changes in the accounting estimate are reasonably likely to occur from period to period that would have a material impact on our financial condition, results of operations or cash flows. Our significant accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Our most critical accounting policies involve our fair valuation of AFS securities, MSR and derivative instruments.
The methods used by us to estimate fair value for AFS securities, MSR and derivative instruments may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while we believe that our valuation methods are appropriate and consistent with other market participants, the use of different methodologies, or assumptions, to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. 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. 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. Fueled by a stronger-than-expected September employment report, coupled with the outbreak of war in the Middle East, interest rates moved steadily higher in early October. At its peak, the 10-year treasury yield briefly touched 5%, approximately 40 basis points higher than it was at the beginning of the quarter. An abrupt turn of sentiment followed in early November after Chairman Powell’s optimistic assessment of the efforts of the Federal Reserve, or the Fed, to bring down inflation and engineer a soft landing. Interest rates quickly reversed course and declined 36 basis points over the next three trading sessions. Supportive economic data in November, as well as dovish Fed commentary, drove the market to price in as many as six interest rate cuts in 2024. The entire yield curve responded, as the 10-year treasury rate finished the quarter at a yield of 3.88%, 69 basis points lower than it started at the beginning of the quarter, and the 2-year treasury rate declined 79 basis points to 4.25%, resulting in a net 10 basis points steepening of the yield curve. From peak to trough, the 5-year and 10-year treasury yields moved 120 basis points in the quarter.
30
Table of Contents
Following the rise in interest rates in October, mortgage spreads underperformed, widening by about 20 basis points. Rates reversed course in November, and spreads tightened back by about 35 basis points. This tightening trend continued in December with the Fed strongly signaling that the period of rate hikes was over. Ultimately, current coupon mortgage spreads on a nominal basis finished the quarter at 118 basis points, tighter by 33 basis points. This was at the tighter end of the 2023 range of 100 to 167 basis points. Though the current coupon spread is still much wider than the longer-term “non-QE” average of 80 basis points, it reflects an environment of high realized rate volatility and tepid demand from depository institutions. Being at the tighter end of the range is likely the result of the market’s expectation for more than five Fed rate cuts in 2024, a steeper forward curve and lower forward implied volatility.
As yields for Treasuries declined, 30-year mortgage rates fell by 70 basis points, to 6.42%, during the quarter. Even with this decline, prepayments are almost entirely dependent on housing turnover as only 4% of the mortgage universe was rate refinanceable at year end. As anticipated, reported prepayment rates broadly declined by 16% in the fourth quarter. This decline reflected a seasonal slowdown and an effective mortgage rates of over 7%, the highest in 20 years. Despite 30-year mortgage rates falling by 70 basis points over the quarter, 96% of mortgages remained outside the refinance window.
As is typical, the pace of MSR sales slowed in the fourth quarter with $53 billion offered in the bulk market. This brought the total MSR offered for the year to just under $500 billion. 2023 finished as the second most active year in the MSR market, falling just behind 2022’s total of $525 billion. Lower supply in the fourth quarter did little to affect the traded spreads of MSR, which have been stable over the past several quarters, further supported by a benign prepayment environment. Bids remain well supported, as evidenced by sellers typically receiving a high single digit number of bids.
RMBS funding markets remained stable and liquid throughout the quarter with ample balance sheet available even over quarter ends. Spreads on repurchase agreements widened slightly into the fourth quarter and year end with financing for RMBS between SOFR plus 23 to 25 basis points.
Looking forward, our MSR portfolio, with a weighted average mortgage rate of only 3.45%, still has less than 1% of its balances with 50 basis points or more of rate incentive to refinance. If mortgage rates remain at year-end levels for the first quarter of 2024, we expect prepayment rates for our MSR to increase only by about 5 to 10%. Even with this increase, prepayment speeds are at historically low levels and continue to provide a tailwind for this component of our strategy. As mentioned previously, nominal spreads for RMBS also remain at historically attractive levels, though at the tighter end of recent ranges. If the Fed is indeed done hiking rates, with the next policy action being a rate cut in 2024, we would expect a narrower range for spreads this year, though volatility can remain high until the path forward becomes more clear. Given the levered returns available in the market for our combined strategies, we remain optimistic about the return potential of our portfolio of investments.
The following table provides the carrying value of our investment portfolio by asset type:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Agency RMBS | $ | 8,335,245 | 73.2 | % | $ | 7,668,752 | 71.1 | % | |||||
| Mortgage servicing rights | 3,052,016 | 26.8 | % | 2,984,937 | 27.7 | % | |||||||
| Other | 4,150 | — | % | 125,158 | 1.2 | % | |||||||
| Total | $ | 11,391,411 | $ | 10,778,847 |
Prepayment speeds and volatility due to interest rates
Our portfolio is subject to market risks, primarily interest rate risk and prepayment risk. We seek to offset a portion of our Agency pool market value exposure through our MSR and interest-only Agency RMBS portfolios. During periods of decreasing interest rates with rising prepayment speeds, the market value of our Agency pools generally increases and the market value of our interest-only securities and MSR generally decreases. The inverse relationship occurs when interest rates rise and prepayments fall. Average prepayment speeds for our portfolio decreased from the prior quarter due to mortgage rates and weaker seasonal factors. In addition to changes in interest rates, changes in home price performance, key employment metrics and government programs, among other macroeconomic factors, can affect prepayment speeds. We believe our active portfolio management approach, including our asset selection process, positions us to respond to a variety of market scenarios. Although we are unable to predict future interest rate movements, our strategy of pairing Agency RMBS with MSR, with a focus on managing various associated risks, including interest rate, prepayment, credit, mortgage spread and financing risk, is intended to generate stable performance with a low level of sensitivity to changes in the yield curve, prepayments and interest rate cycles.
31
Table of Contents
The following table provides the three-month average CPR experienced by our Agency RMBS and MSR during the three months ended December 31, 2023, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | |||||||||||
| Agency RMBS | 5.2 | % | 6.5 | % | 6.5 | % | 5.3 | % | 5.9 | % | |||||
| Mortgage servicing rights | 3.8 | % | 4.9 | % | 5.5 | % | 4.1 | % | 4.6 | % |
Our Agency RMBS are primarily collateralized by pools of fixed-rate mortgage loans. 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. Our overall allocation of Agency RMBS and holdings of pools with specific characteristics are viewed in the context of our aggregate portfolio strategy, including MSR and related derivative hedging instruments. 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.
The following tables provide the carrying value of our Agency RMBS portfolio by underlying mortgage loan rate type:
| December 31, 2023 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||
| ≤ 2.5% | $ | 420,720 | $ | 359,801 | 3.6 | % | — | % | 3.3 | % | $ | 359,188 | $ | — | 30 | |||||||||||||
| 3.0% | 237,874 | 211,852 | 2.6 | % | 85.4 | % | 3.7 | % | 210,850 | — | 26 | |||||||||||||||||
| 3.5% | 125,647 | 115,675 | 2.0 | % | 84.9 | % | 4.3 | % | 113,092 | — | 22 | |||||||||||||||||
| 4.0% | 503,451 | 479,715 | 5.2 | % | 100.0 | % | 4.6 | % | 508,294 | — | 49 | |||||||||||||||||
| 4.5% | 2,331,021 | 2,281,535 | 5.2 | % | 100.0 | % | 5.1 | % | 2,384,460 | — | 40 | |||||||||||||||||
| 5.0% | 2,084,422 | 2,078,510 | 3.6 | % | 100.0 | % | 5.8 | % | 2,125,950 | — | 21 | |||||||||||||||||
| 5.5% | 1,358,288 | 1,370,920 | 5.4 | % | 99.8 | % | 6.4 | % | 1,371,534 | — | 18 | |||||||||||||||||
| 6.0% | 779,560 | 795,963 | 6.1 | % | 99.8 | % | 6.9 | % | 799,184 | — | 17 | |||||||||||||||||
| ≥ 6.5% | 8,448 | 8,853 | 7.4 | % | 97.8 | % | 7.8 | % | 9,084 | — | 249 | |||||||||||||||||
| 7,849,431 | 7,702,824 | 4.7 | % | 94.7 | % | 5.5 | % | 7,881,636 | — | 28 | ||||||||||||||||||
| Other P&I | 572,302 | 569,077 | 0.8 | % | — | % | 5.3 | % | 564,336 | — | 9 | |||||||||||||||||
| Interest-only | 840,723 | 51,098 | 5.3 | % | — | % | 4.3 | % | 58,567 | (3,619) | 100 | |||||||||||||||||
| Agency Derivatives | 163,735 | 12,246 | 8.0 | % | — | % | 6.7 | % | 17,814 | — | 225 | |||||||||||||||||
| Total Agency RMBS | $ | 9,426,191 | $ | 8,335,245 | 87.5 | % | $ | 8,522,353 | $ | (3,619) |
32
Table of Contents
| December 31, 2022 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Principal/ Current Face | Carrying Value | Weighted Average CPR (1) | % Prepayment Protected | Gross Weighted Average Coupon Rate | Amortized Cost | Allowance for Credit Losses | Weighted Average Loan Age (months) | ||||||||||||||||||||
| Agency RMBS AFS: | ||||||||||||||||||||||||||||
| 30-Year Fixed: | ||||||||||||||||||||||||||||
| ≤ 2.5% | $ | — | $ | — | — | % | — | % | — | % | $ | — | $ | — | — | |||||||||||||
| 3.0% | — | — | — | % | — | % | — | % | — | — | — | |||||||||||||||||
| 3.5% | — | — | — | % | — | % | — | % | — | — | — | |||||||||||||||||
| 4.0% | 1,459,733 | 1,382,120 | 3.9 | % | 100.0 | % | 4.6 | % | 1,474,169 | — | 20 | |||||||||||||||||
| 4.5% | 3,087,310 | 3,006,356 | 5.9 | % | 100.0 | % | 5.2 | % | 3,152,567 | — | 25 | |||||||||||||||||
| 5.0% | 2,439,709 | 2,430,470 | 6.5 | % | 100.0 | % | 5.7 | % | 2,506,339 | — | 10 | |||||||||||||||||
| 5.5% | 206,504 | 209,351 | 2.0 | % | 98.4 | % | 6.2 | % | 211,992 | — | 41 | |||||||||||||||||
| 6.0% | 194,834 | 199,467 | 5.3 | % | 99.2 | % | 6.7 | % | 200,776 | — | 18 | |||||||||||||||||
| ≥ 6.5% | 10,561 | 11,138 | 13.1 | % | 97.7 | % | 7.8 | % | 11,431 | — | 243 | |||||||||||||||||
| 7,398,651 | 7,238,902 | 5.6 | % | 99.9 | % | 5.3 | % | 7,557,274 | — | 19 | ||||||||||||||||||
| Other P&I | 382,626 | 378,558 | 1.3 | % | 88.5 | % | 5.4 | % | 379,837 | — | 30 | |||||||||||||||||
| Interest-only | 963,865 | 36,116 | 8.1 | % | — | % | 4.9 | % | 45,882 | (6,785) | 143 | |||||||||||||||||
| Agency Derivatives | 196,457 | 15,176 | 8.4 | % | — | % | 6.7 | % | 20,696 | — | 216 | |||||||||||||||||
| Total Agency RMBS | $ | 8,941,599 | $ | 7,668,752 | 98.7 | % | $ | 8,003,689 | $ | (6,785) |
____________________
(1)Weighted average actual one-month CPR released at the beginning of the following month based on RMBS held as of the preceding month-end.
Our MSR portfolio offers attractive spreads and has many risk reducing characteristics when paired with our Agency RMBS portfolio. The following table summarizes activity related to the unpaid principal balance, or UPB, of loans underlying our MSR portfolio for the three months ended December 31, 2023, and the four immediately preceding quarters:
| Three Months Ended | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | ||||||||||||||
| UPB at beginning of period | $ | 218,662,270 | $ | 222,622,177 | $ | 212,444,503 | $ | 204,876,693 | $ | 206,613,560 | |||||||||
| Purchases of mortgage servicing rights | 829,133 | 472,154 | 14,773,601 | 11,381,496 | 2,677,674 | ||||||||||||||
| Sales of mortgage servicing rights | (61,612) | — | — | (142,598) | — | ||||||||||||||
| Scheduled payments | (1,639,884) | (1,639,871) | (1,594,693) | (1,527,309) | (1,538,046) | ||||||||||||||
| Prepaid | (2,127,341) | (2,786,904) | (2,993,493) | (2,119,541) | (2,439,936) | ||||||||||||||
| Other changes | (15,394) | (5,286) | (7,741) | (24,238) | (436,559) | ||||||||||||||
| UPB at end of period | $ | 215,647,172 | $ | 218,662,270 | $ | 222,622,177 | $ | 212,444,503 | $ | 204,876,693 |
Counterparty exposure and leverage ratio
We monitor counterparty exposure amongst our broker, banking and lending counterparties on a daily basis. 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. In addition, we held short- and long-term borrowings under revolving credit facilities, term notes payable and unsecured convertible senior notes. As of 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, was 4.5:1.0.
33
Table of Contents
As of December 31, 2023, we held $729.7 million in cash and cash equivalents, approximately $1.1 million of unpledged Agency securities and $3.8 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on our unpledged securities of approximately $3.2 million. As of December 31, 2023, we held approximately $4.1 million of unpledged MSR and $63.5 million of unpledged servicing advances. Overall, on December 31, 2023, we had $167.9 million unused committed and $423.3 million unused uncommitted borrowing capacity on MSR financing facilities, and $165.7 million in unused committed borrowing capacity on servicing advance financing facilities. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes.
We also monitor exposure to our MSR counterparties. We may be required to make representations and warranties to investors in the loans underlying the MSR we own; however, some of our MSR were purchased on a bifurcated basis, meaning the representation and warranty obligations remain with the seller. If the representations and warranties we make prove to be inaccurate, we may be obligated to repurchase certain mortgage loans, which may impact the profitability of our portfolio. 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.
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. 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 decline in book value for both the three and twelve months ended December 31, 2023 was primarily driven by net widening of mortgage spreads and dividends declared, offset by net unrealized gains recognized on AFS securities.
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.
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. 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. For 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.
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.
Interest Expense
Interest expense increased from $115.6 million and $258.4 million for the three and twelve months ended December 31, 2022, respectively, to $168.1 million and $643.2 million for the same periods in 2023. The increase in interest expense for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was primarily due to increases in interest rates and higher borrowing balances on both AFS securities and MSR, offset by lower borrowing balances on convertible senior notes.
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, 2023 and 2022:
| Three Months Ended December 31, 2023 | Year Ended December 31, 2023 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (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 | $ | 8,822,467 | $ | 103,250 | 4.7 | % | $ | 8,926,898 | $ | 412,310 | 4.6 | % | |||||||||
| Reverse repurchase agreements | 282,522 | 3,839 | 5.4 | % | 419,188 | 19,889 | 4.7 | % | |||||||||||||
| Other | 15,312 | 48,165 | |||||||||||||||||||
| Total interest income/net asset yield | $ | 9,104,989 | $ | 122,401 | 5.4 | % | $ | 9,346,086 | $ | 480,364 | 5.1 | % | |||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||
| Borrowings collateralized by: | |||||||||||||||||||||
| Available-for-sale securities | $ | 8,157,185 | $ | 117,021 | 5.7 | % | $ | 8,407,394 | $ | 442,880 | 5.3 | % | |||||||||
| Agency Derivatives (2) | 8,694 | 135 | 6.2 | % | 11,283 | 642 | 5.7 | % | |||||||||||||
| Mortgage servicing rights and advances (3) | 2,014,734 | 46,267 | 9.2 | % | 1,979,403 | 174,253 | 8.8 | % | |||||||||||||
| 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. Treasuries (4) | 493,872 | 5,015 | 4.1 | % | 123,468 | 5,015 | 5.4 | % | |||||||||||||
| Unsecured borrowings: | |||||||||||||||||||||
| Convertible senior notes | 282,363 | 4,892 | 6.9 | % | 287,399 | 19,612 | 6.8 | % | |||||||||||||
| Other | — | — | |||||||||||||||||||
| Total interest expense/cost of funds | $ | 10,372,126 | $ | 115,627 | 4.5 | % | $ | 9,860,830 | $ | 258,395 | 2.6 | % | |||||||||
| Net interest income/spread | $ | (16,324) | — | % | $ | 37,145 | 1.0 | % |
____________________
(1)Average asset balance represents average amortized cost on AFS securities and average unpaid principal balance on other assets.
(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.
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. 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.
The increase in yields on reverse repurchase agreements 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. 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.
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.
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. Additionally, during the year ended December 31, 2023, we repurchased $104.2 million principal amount of our outstanding MSR term notes in open market transactions. These repurchased MSR term note bonds were then financed via existing master repurchase agreements. We have one revolving credit facility in place to finance our servicing advance obligations, which are included in other assets on our consolidated balance sheets.
The slight increase in cost of funds associated with our convertible senior notes for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was due to lower amortization of deferred debt issuance costs during the year ended December 31, 2022 as a result of the maturity of our convertible senior notes due 2022 in January 2022.
37
Table of Contents
The following tables present the components of the yield earned on our AFS securities portfolio as a percentage of our average amortized cost of securities for 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 | |||||||
| Gross yield/stated coupon | 4.8 | % | 4.6 | % | 4.9 | % | 4.4 | % | |||
| Net (premium amortization) discount accretion | (0.1) | % | (0.5) | % | (0.3) | % | (1.0) | % | |||
| Net yield | 4.7 | % | 4.1 | % | 4.6 | % | 3.4 | % |
Net Servicing Income
The following table presents the components of net servicing income for 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 | ||||||||||
| Servicing fee income | $ | 139,798 | $ | 137,949 | $ | 555,221 | $ | 564,923 | ||||||
| Ancillary and other fee income | 2,913 | 418 | 5,149 | 1,932 | ||||||||||
| Float income | 35,898 | 22,559 | 125,407 | 37,056 | ||||||||||
| Total servicing income | 178,609 | 160,926 | 685,777 | 603,911 | ||||||||||
| Total servicing costs | 12,029 | 25,272 | 95,488 | 94,119 | ||||||||||
| Net servicing income | $ | 166,580 | $ | 135,654 | $ | 590,289 | $ | 509,792 |
The increase in servicing income for the three and twelve months ended December 31, 2023, as compared to the same periods in 2022, was primarily due to higher float income as a result of the higher interest rate environment and lower compensating interest as a result of lower prepayment rates.
The decrease in servicing expenses during the three months ended December 31, 2023, as compared to the same period in 2022, was the result of lower third-party subservicing fees due to the acquisition of RoundPoint. The slight increase in servicing expenses during the year ended December 31, 2023, as compared to the same period in 2022, was driven by higher deboarding expenses as we transition our MSR portfolio to RoundPoint from other subservicers and overall higher cost to service, offset by lower third-party subservicing fees during the three months ended December 31, 2023 due to the acquisition of RoundPoint.
Loss On Investment Securities
The following table presents the components of loss on investment securities for 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 | ||||||||||
| Proceeds from sales | $ | 978,936 | $ | 2,770,811 | $ | 2,673,827 | $ | 7,793,705 | ||||||
| Amortized cost of securities sold | (1,061,837) | (3,113,102) | (2,792,703) | (8,359,967) | ||||||||||
| Total realized losses on sales | (82,901) | (342,291) | (118,876) | (566,262) | ||||||||||
| Reversal of (provision for) credit losses | 328 | 318 | 545 | (2,730) | ||||||||||
| Other | 104 | (5,477) | 48,361 | (34,945) | ||||||||||
| Loss on investment securities | $ | (82,469) | $ | (347,450) | $ | (69,970) | $ | (603,937) |
In the ordinary course of our business, we make investment decisions and allocate capital in accordance with our views on the changing risk/reward dynamics in the market and in our portfolio. 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. 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).
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. Fluctuations in this line item are primarily driven by the reclassification of unrealized gains and losses to realized gains and losses upon sale, as well as changes in fair value assumptions.
(Loss) Gain On Servicing Asset
The following table presents the components of (loss) gain on servicing asset for 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 | ||||||||||
| Changes in fair value due to changes in valuation inputs or assumptions used in the valuation model | $ | (115,944) | $ | (6,441) | $ | 97,859 | $ | 793,631 | ||||||
| Changes in fair value due to realization of cash flows (runoff) | (55,486) | (60,908) | (227,663) | (371,023) | ||||||||||
| (Losses) gains on sales (1) | (1,159) | 3,264 | 18,184 | 2,768 | ||||||||||
| (Loss) gain on servicing asset | $ | (172,589) | $ | (64,085) | $ | (111,620) | $ | 425,376 |
____________________
(1)During the year ended December 31, 2023, excess MSR was transferred to Agency-sponsored trusts in exchange for stripped mortgage backed securities, or SMBS. In each transaction, a portion of the SMBS was acquired by third parties, and we acquired the remaining balance of those SMBS, which are included within Agency AFS securities unless sold prior to December 31, 2023.
The increase in loss on servicing asset for the three months ended December 31, 2023, as compared to the same period in 2022, was driven by higher unfavorable change in valuation assumptions used in the fair valuation of MSR and losses realized on sales of MSR, offset by lower portfolio runoff. 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.
(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. We may elect to terminate certain swaps and swaptions to align with our investment portfolio, agreements may mature or options may expire resulting in full settlement of our net interest spread asset/liability and the recognition of realized gains and losses, including early termination penalties. 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. 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.
(Loss) Gain On Other Derivative Instruments
The following table provides a summary of the total net gains (losses) recognized on other derivative instruments we hold for purposes of both hedging and non-hedging activities, principally TBAs, futures, options on futures, and inverse interest-only securities during the three and twelve months ended December 31, 2023 and 2022:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | December 31, | December 31, | ||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||
| TBAs | $ | 28,967 | $ | 48,233 | $ | (155,942) | $ | (487,713) | ||||||
| Futures | (175,506) | 5,016 | (8,973) | 514,467 | ||||||||||
| Options on futures | — | — | (779) | (2,224) | ||||||||||
| Inverse interest-only securities | 2,727 | 52 | (516) | (15,220) | ||||||||||
| (Loss) gain on other derivative instruments | $ | (143,812) | $ | 53,301 | $ | (166,210) | $ | 9,310 |
For further details regarding our use of derivative instruments and related activity, refer to Note 8 - Derivative Instruments and Hedging Activities to the consolidated financial statements, included in this Annual Report on Form 10-K.
Expenses
The following table presents the components of expenses for the three and twelve months ended December 31, 2023 and 2022:
| Three Months Ended | Year Ended | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||
| (dollars in thousands) | 2023 | 2022 | 2023 | 2022 | ||||||||||
| Compensation and benefits: | ||||||||||||||
| Non-cash equity compensation expenses | $ | 1,613 | $ | 1,653 | $ | 10,976 | $ | 11,630 | ||||||
| All other compensation and benefits | 19,684 | 5,758 | 41,889 | 29,093 | ||||||||||
| Total compensation and benefits | $ | 21,297 | $ | 7,411 | $ | 52,865 | $ | 40,723 | ||||||
| Other operating expenses: | ||||||||||||||
| Certain operating expenses (1) | $ | 3,408 | $ | 10,836 | $ | 26,356 | $ | 18,982 | ||||||
| All other operating expenses | 20,551 | 4,704 | 35,957 | 23,023 | ||||||||||
| Total other operating expenses | $ | 23,959 | $ | 15,540 | $ | 62,313 | $ | 42,005 | ||||||
| Annualized operating expense ratio | 8.6 | % | 4.2 | % | 5.2 | % | 3.3 | % | ||||||
| Annualized operating expense ratio, excluding non-cash equity compensation and certain operating expenses (1) | 7.6 | % | 1.9 | % | 3.5 | % | 2.1 | % |
____________________
(1)Certain operating expenses predominantly consists of expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers LLC, as discussed within Note 16 to the consolidated financial statements, included under Item 1 of this Annual Report on Form 10-K. It also includes certain transaction expenses incurred in connection with the Company’s acquisition of RoundPoint.
40
Table of Contents
The increase in total operating expenses during the three months ended December 31, 2023, as compared to the same period in 2022, was driven by the addition of RoundPoint’s compensation, benefits, operating and loan level expenses, offset by lower expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers LLC. The increase in total operating expenses during the year ended December 31, 2023, as compared to the same period in 2022, was driven by the addition of RoundPoint’s compensation, benefits, operating and loan level expenses, as well as higher expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers LLC.
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. During the year ended December 31, 2023, we recognized a provision for income taxes of $23.0 million, which was primarily due to net income from MSR servicing activities, offset by net losses recognized on MSR and operating expenses in our TRSs. 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 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. 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.
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. 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.
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. Matrix acquires MSR from third-party originators through flow and bulk purchases but does not directly service mortgage loans; instead, it contracts with appropriately licensed subservicers to handle substantially all servicing functions in the name of the subservicer for the mortgage loans underlying the Company’s MSR. On October 1, 2023, we, through our newly acquired subsidiary RoundPoint, began directly servicing a portion of the mortgage loans underlying our MSR portfolio as well as servicing mortgage loans underlying MSR owned by third parties. RoundPoint has approvals from Fannie Mae and Freddie Mac to service residential mortgage loans. As of December 31, 2023 and December 31, 2022, our MSR had a fair market value of $3.1 billion and $3.0 billion, respectively.
41
Table of Contents
As of December 31, 2023 and December 31, 2022, our MSR portfolio included MSR on 848,264 and 809,025 loans with an unpaid principal balance of approximately $215.6 billion and $204.9 billion, respectively. 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. 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. Additionally, a substantial portion of our MSR is currently pledged as collateral for repurchase agreements, revolving credit facilities and term notes payable, and a portion of our servicing advances have been pledged as collateral for revolving credit facilities. In connection with our securitization of MSR and issuance of term notes payable, a variable funding note, or VFN, was issued to one of our subsidiaries. We have one repurchase facility that is secured by the VFN, which is collateralized by our MSR. Finally, our convertible senior notes due 2026 are unsecured and pay interest semiannually at a rate of 6.25% per annum.
Our term notes previously incorporated LIBOR as the referenced rate, which was replaced with Term SOFR, plus a spread adjustment, during the three months ended June 30, 2023. See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Market Conditions and Outlook - LIBOR transition” in this Annual Report on Form 10-K for further discussion.
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. 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.
(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. 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. Generally, our debt-to-equity ratio is directly correlated to the composition of our portfolio; typically, the higher the percentage of Agency RMBS we hold, the higher our debt-to-equity ratio will be. However, in addition to portfolio mix, our debt-to-equity ratio is a function of many other factors, including the liquidity of our portfolio, the availability and price of our financing, the diversification of our counterparties and their available capacity to finance our assets, and anticipated regulatory developments. We may alter the percentage allocation of our portfolio among our target assets depending on the relative value of the assets that are available to purchase from time to time, including at times when we are deploying proceeds from offerings we conduct. 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. Treasuries), revolving credit facilities, term notes payable and convertible senior notes and our debt-to-equity ratios for the three months ended December 31, 2023, and the four immediately preceding quarters:
| (dollars in thousands) | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Three Months Ended | Quarterly Average | End of Period Balance | Maximum Balance of Any Month-End | End of Period Total Borrowings to Equity Ratio | End of Period Net Long (Short) TBA Cost Basis | End of Period Net Payable (Receivable) for Unsettled RMBS | End of Period Economic Debt-to-Equity Ratio (1) | |||||||||||||||||
| December 31, 2023 | $ | 10,449,060 | $ | 9,913,231 | $ | 10,984,022 | 4.5:1.0 | $ | 3,170,548 | $ | 196,644 | 6.0:1.0 | ||||||||||||
| September 30, 2023 | $ | 11,058,648 | $ | 11,087,145 | $ | 11,138,859 | 5.2:1.0 | $ | 2,147,540 | $ | — | 6.3:1.0 | ||||||||||||
| June 30, 2023 | $ | 10,820,230 | $ | 11,189,689 | $ | 11,189,689 | 5.0:1.0 | $ | 2,905,852 | $ | 54,739 | 6.4:1.0 | ||||||||||||
| March 31, 2023 | $ | 10,354,624 | $ | 11,058,709 | $ | 11,162,257 | 4.8:1.0 | $ | 3,644,540 | $ | — | 6.5:1.0 | ||||||||||||
| December 31, 2022 | $ | 9,878,254 | $ | 10,402,349 | $ | 10,672,731 | 4.4:1.0 | $ | 3,923,298 | $ | 342,964 | 6.3:1.0 |
____________________
(1)Defined as total borrowings under repurchase agreements (excluding those collateralized by U.S. 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.
| (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. 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. Additionally, the permanent tax differences recorded in 2023 and 2022 included a difference related to officer’s compensation deduction limitations, compensation expense related to restricted stock dividends and vesting, the dividends paid deduction for tax, amortization of goodwill for tax, and state taxes, net of federal benefit in the Company’s TRSs. The temporary tax differences recorded in 2023 and 2022 were principally timing differences between U.S. 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.
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. 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. 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.
Liquidity and Capital Resources
Our liquidity and capital resources are managed and forecasted on a daily basis. We believe this ensures that we have sufficient liquidity to absorb market events that could negatively impact collateral valuations and result in margin calls. We also believe that it gives us the flexibility to manage our portfolio to take advantage of market opportunities.
Our principal sources of cash consist of borrowings under repurchase agreements, revolving credit facilities, term notes payable, payments of principal and interest we receive on our target assets, cash generated from our operating results, and proceeds from capital market transactions. We typically use cash to repay principal and interest on our borrowings, to purchase our target assets, to make dividend payments on our capital stock, and to fund our operations. To the extent that we raise additional equity capital through capital market transactions, we anticipate using cash proceeds from such transactions to purchase our target assets and for other general corporate purposes. Such general corporate purposes may include the refinancing or repayment of debt, the repurchase or redemption of common and preferred equity securities, and other capital expenditures.
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. 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. The decrease for the three months ended December 31, 2023 was predominantly driven by a decrease in financing on Agency RMBS as a result of sales of the corresponding assets. The increase for the year ended December 31, 2023 was predominantly driven by an increase in financing on Agency RMBS purchases and MSR. 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.
As of December 31, 2023, we held approximately $1.1 million of unpledged Agency securities and $3.8 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on unpledged securities of approximately $3.2 million. As of December 31, 2023, we held approximately $4.1 million of unpledged MSR and $63.5 million of unpledged servicing advances. Overall, on December 31, 2023, we had $167.9 million unused committed and $423.3 million unused uncommitted borrowing capacity on MSR financing facilities, and $165.7 million in unused committed borrowing capacity on servicing advance financing facilities. Generally, unused borrowing capacity may be the result of our election not to utilize certain financing, as well as delays in the timing in which funding is provided, insufficient collateral or the inability to meet lenders’ eligibility requirements for specific types of asset classes. On a daily basis, we monitor and forecast our available, or excess, liquidity. 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. We expect ongoing sources of financing to be primarily repurchase agreements, revolving credit facilities, term notes payable, convertible notes and similar financing arrangements. We plan to finance our assets with a moderate amount of leverage, the level of which may vary based upon the particular characteristics of our portfolio and market conditions.
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. Under our repurchase agreements, we are required to pledge additional assets as collateral to our lenders when the estimated fair value of the existing pledged collateral under such agreements declines and such lenders, through a margin call, demand additional collateral. Lenders generally make margin calls because of a perceived decline in the value of our assets collateralizing the repurchase agreements. This may occur following the monthly principal reduction of assets due to scheduled amortization and prepayments on the underlying mortgages, or may be caused by changes in market interest rates, a perceived decline in the market value of the investments and other market factors. To cover a margin call, we may pledge additional assets or cash. At maturity, any cash on deposit as collateral is generally applied against the repurchase agreement balance, thereby reducing the amount borrowed. Should the value of our assets suddenly decrease, significant margin calls on our repurchase agreements could result, causing an adverse change in our liquidity position.
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. We also have one revolving credit facility that provides long-term financing for our servicing advances. A summary of our MSR and servicing advance facilities is provided in the table below:
| (dollars in thousands) | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | ||||||||||||||||||
| Expiration Date (1) | Amount Outstanding | Unused Committed Capacity (2) | Unused Uncommitted Capacity | Total Capacity | Eligible Collateral | |||||||||||||
| March 31, 2025 | $ | 712,731 | $ | — | $ | 187,269 | $ | 900,000 | Mortgage servicing rights | |||||||||
| March 17, 2025 | $ | 292,140 | $ | 57,860 | $ | 150,000 | $ | 500,000 | Mortgage servicing rights (3) | |||||||||
| September 30, 2024 | $ | 290,000 | $ | 110,000 | $ | — | $ | 400,000 | Mortgage servicing rights | |||||||||
| October 25, 2024 | $ | 214,000 | $ | — | $ | 86,000 | $ | 300,000 | Mortgage servicing rights (4) | |||||||||
| September 28, 2024 | $ | 34,300 | $ | 165,700 | $ | — | $ | 200,000 | Mortgage servicing advances |
____________________
(1)The facilities are set to mature on the stated expiration date, unless extended pursuant to their terms.
(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.
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. 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. 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, 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 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 (1) | — | 877,632 | ||||
| Total | $ | 11,314,539 | $ | 11,692,108 |
____________________
(1)U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
Although we generally intend to hold our target assets as long-term investments, we may sell certain of our assets in order to manage our interest rate risk and liquidity needs, to meet other operating objectives and to adapt to market conditions. Our Agency RMBS are generally actively traded and thus, in most circumstances, readily liquid. However, certain of our assets, including MSR, are subject to longer trade timelines, and, as a result, market conditions could significantly and adversely affect the liquidity of our assets. Any illiquidity of our assets may make it difficult for us to sell such assets if the need or desire arises. Our ability to quickly sell certain assets, such as MSR, may be limited by delays encountered while obtaining certain Agency approvals required for such dispositions and may be further limited by delays due to the time period needed for negotiating transaction documents, conducting diligence, and complying with Agency requirements regarding the transfer of such assets before settlement may occur. Consequently, even if we identify a buyer for our MSR, there is no assurance that we would be able to quickly sell such assets if the need or desire arises.
In addition, if we are required to liquidate all or a portion of our portfolio quickly, we may realize significantly less than the value at which we previously recorded our assets. Assets that are illiquid are more difficult to finance, and to the extent that we use leverage to finance assets that become illiquid, we may lose that leverage or have it reduced. Assets tend to become less liquid during times of financial stress, which is often the time that liquidity is most needed. As a result, our ability to sell assets or vary our portfolio in response to changes in economic and other conditions may be limited by liquidity constraints, which could adversely affect our results of operations and financial condition.
We cannot predict the timing and impact of future sales of our assets, if any. Because many of our assets are financed with repurchase agreements, revolving credit facilities and term notes payable, a significant portion of the proceeds from sales of our assets (if any), prepayments and scheduled amortization are used to repay balances under these financing sources.
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. 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. 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. For the year ended December 31, 2023, financing activities decreased our cash balance by approximately $479.4 million, primarily driven by the repayment of U.S. Treasury securities effectively borrowed under reverse repurchase agreements, repurchases of term notes payable, convertible senior notes and preferred stock and the payment of dividends, offset by an increase in financing on Agency RMBS and MSR and the issuance of common stock.
Recently Issued Accounting Standards
Refer to Note 2 - Basis of Presentation and Significant Accounting Policies of the notes to the consolidated financial statements included in Item 8 of this Form 10-K.
Inflation
Our assets and liabilities are financial in nature. As a result, changes in interest rates and other factors impact our performance far more than does inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. Our financial statements are prepared in accordance with U.S. GAAP and dividends are based upon net ordinary income and capital gains as calculated for tax purposes; in each case, our results of operations and reported assets, liabilities and equity are measured with reference to historical cost or fair value without considering inflation.
Other Matters
We intend to conduct our business so as to maintain our exempt status under, and not to become regulated as, an investment company for purposes of the 1940 Act. If we failed to maintain our exempt status under the 1940 Act and became regulated as an investment company, our ability to, among other things, use leverage would be substantially reduced and, as a result, we would be unable to conduct our business as described in Item 1, “Business - Other Business - Regulation” of this Annual Report on Form 10-K. 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.
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. 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.