UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_______________________________________________

FORM 10-Q



(Mark One)
ý☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~September 30, 2019



o☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 001-34385

Invesco Mortgage Capital Inc.

(Exact Name of Registrant as Specified in Its Charter)



Maryland		26-2749336
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

1555 Peachtree Street, N.E., Suite 1800,
Atlanta,	Georgia	30309
(Address of Principal Executive Offices)		(Zip Code)

~~(404)~~ (404) 892-0896

(Registrant’s Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934:



Title of Each Class	Trading Symbol	Name of Each Exchange on Which Registered
Common Stock, par value $0.01 per share	IVR	New York Stock Exchange
7.75% Series A Cumulative Redeemable Preferred Stock	IVRpA	New York Stock Exchange
7.75% Fixed-to-Floating Series B Cumulative Redeemable Preferred Stock	IVRpB	New York Stock Exchange
7.50% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock	IVRpC	New York Stock Exchange

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yesý☒ No o☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yesý☒ No o☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.



Large ~~Accelerated~~accelerated filer	ý☒	Accelerated filer	o☐
Non-Accelerated filer	o☐	Smaller reporting company	o☐
		Emerging growth company	o☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o☐ No ý☒

As of ~~April 30,~~October 31, 2019, there were ~~128,588,493~~142,802,293 outstanding shares of common stock of Invesco Mortgage Capital Inc.

Table of Contents

INVESCO MORTGAGE CAPITAL INC.

TABLE OF CONTENTS



		Page
PART I FINANCIAL INFORMATION		1

Item 1.	Financial Statements	1

	Unaudited Condensed Consolidated Balance Sheets as of ~~March 31,~~September 30, 2019 and December 31, 2018	1

	Unaudited Condensed Consolidated Statements of Operations for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018	2

	Unaudited Condensed Consolidated Statements of Comprehensive Income for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018	3

	Unaudited Condensed Consolidated Statements of Equity for the three months ended March 31, 2019; June 30, 2019 and September 30, 2019 and March 31, 2018; June 30, 2018 and September 30, 2018	4

	Unaudited Condensed Consolidated Statements of Cash Flows for the ~~three~~nine months ended ~~March 31,~~September 30, 2019 and 2018	6

	Notes to Condensed Consolidated Financial Statements	7

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3537

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	65

~~Item 4.~~	~~Controls and Procedures~~	68

~~PART II OTHER INFORMATION~~		69

~~Item 1.~~	~~Legal Proceedings~~	69

~~Item 1A.~~	~~Risk Factors~~	69

~~Item 2.~~	~~Unregistered Sales of Equity Securities and Use of Proceeds~~	69

~~Item 3.~~	~~Defaults Upon Senior Securities~~	69

Item 4.	~~Mine Safety Disclosures~~Controls and Procedures	6972

PART II OTHER INFORMATION		73

Item 1.	Legal Proceedings	73

Item 1A.	Risk Factors	73

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	73

Item 3.	Defaults Upon Senior Securities	73

Item 4.	Mine Safety Disclosures	73

Item 5.	Other Information	6973

Item 6.	Exhibits	7175

Table of Contents

PART I


ITEM 1.	FINANCIAL STATEMENTS

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)



	As of
$ in thousands except share amounts	September 30, 2019		December 31, 2018
ASSETS
Mortgage-backed and credit risk transfer securities, at fair value (including pledged securities of $21,866,617 and $17,082,825, respectively)	23,599,499		17,396,642
Cash and cash equivalents	125,888		135,617
Restricted cash	80,086		—
Due from counterparties	10,284		13,500
Investment related receivable	72,959		66,598
Derivative assets, at fair value	4,127		15,089
Other assets	168,480		186,059
Total assets	24,061,323		17,813,505
LIABILITIES AND EQUITY
Liabilities:
Repurchase agreements	18,072,032		13,602,484
Secured loans	1,650,000		1,650,000
Derivative liabilities, at fair value	46,381		23,390
Dividends and distributions payable	66,974		49,578
Investment related payable	1,271,718		132,096
Accrued interest payable	29,831		37,620
Collateral held payable	1,096		18,083
Accounts payable and accrued expenses	2,477		1,694
Due to affiliate	9,782		11,863
Total liabilities	21,150,291		15,526,808
Commitments and contingencies (See Note 14):
Equity:
Preferred Stock, par value $0.01 per share; 50,000,000 shares authorized:
7.75% Series A Cumulative Redeemable Preferred Stock: 5,600,000 shares issued and outstanding ($140,000 aggregate liquidation preference)	135,356		135,356
7.75% Fixed-to-Floating Series B Cumulative Redeemable Preferred Stock: 6,200,000 shares issued and outstanding ($155,000 aggregate liquidation preference)	149,860		149,860
7.50% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock: 11,500,000 shares issued and outstanding ($287,500 aggregate liquidation preference)	278,108		278,108
Common Stock, par value $0.01 per share; 450,000,000 shares authorized; 142,802,293 and 111,584,996 shares issued and outstanding, respectively	1,427		1,115
Additional paid in capital	2,869,650		2,383,532
Accumulated other comprehensive income	325,850		220,813
Retained earnings (distributions in excess of earnings)	(849,219	)	(882,087	)
Total stockholders’ equity	2,911,032		2,286,697
Total liabilities and stockholders' equity	24,061,323		17,813,505

As of
$ in thousands except share amounts March 31, 2019 December 31, 2018
ASSETS
Mortgage-backed and credit risk transfer securities, at fair value (including pledged securities of $20,544,317 and $17,082,825, respectively) 21,127,598
17,396,642
Cash and cash equivalents 78,482
135,617
Restricted cash 5,025
—
Due from counterparties 13,000
13,500
Investment related receivable 70,789
66,598
Derivative assets, at fair value 26,580
15,089
Other assets 177,913
186,059
Total assets 21,499,387
17,813,505
LIABILITIES AND EQUITY
Liabilities:
Repurchase agreements 16,824,387
13,602,484
Secured loans 1,650,000
1,650,000
Derivative liabilities, at fair value 8,463
23,390
Dividends and distributions payable 60,433
49,578
Investment related payable 222,500
132,096
Accrued interest payable 47,100
37,620
Collateral held payable 2,273
18,083
Accounts payable and accrued expenses 2,384
1,694
Due to affiliate 10,133
11,863
Total liabilities 18,827,673
15,526,808
Commitments and contingencies (See Note 14):

Equity:
Preferred Stock, par value $0.01 per share; 50,000,000 shares authorized:
7.75% Series A Cumulative Redeemable Preferred Stock: 5,600,000 shares issued and outstanding ($140,000 aggregate liquidation preference) 135,356
135,356
7.75% Fixed-to-Floating Series B Cumulative Redeemable Preferred Stock: 6,200,000 shares issued and outstanding ($155,000 aggregate liquidation preference) 149,860
149,860
7.50% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock: 11,500,000 shares issued and outstanding ($287,500 aggregate liquidation preference) 278,108
278,108
Common Stock, par value $0.01 per share; 450,000,000 shares authorized; 128,267,497 and 111,584,996 shares issued and outstanding, respectively 1,282
1,115
Additional paid in capital 2,642,050
2,383,532
Accumulated other comprehensive income 277,182
220,813
Retained earnings (distributions in excess of earnings) (812,124 ) (882,087 )
Total stockholders’ equity 2,671,714
2,286,697
Total liabilities and stockholders' equity 21,499,387
17,813,505

The accompanying notes are an integral part of these condensed consolidated financial statements.



	1

Table of Contents

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



	Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands, except share amounts	2019		2018		2019		2018
Interest Income
Mortgage-backed and credit risk transfer securities	194,938		160,416		581,167		456,967
Commercial and other loans	1,353		1,672		4,419		9,945
Total interest income	196,291		162,088		585,586		466,912
Interest Expense
Repurchase agreements	112,851		81,763		332,704		210,737
Secured loans	10,413		9,490		32,815		24,888
Exchangeable senior notes	—		—		—		1,621
Total interest expense	123,264		91,253		365,519		237,246
Net interest income	73,027		70,835		220,067		229,666
Other Income (loss)
Gain (loss) on investments, net	202,413		(207,910	)	772,977		(404,657	)
Equity in earnings (losses) of unconsolidated ventures	403		1,084		1,797		2,778
Gain (loss) on derivative instruments, net	(177,244	)	87,672		(723,437	)	288,208
Realized and unrealized credit derivative income (loss), net	1		4,975		5,447		8,875
Net loss on extinguishment of debt	—		—		—		(26	)
Other investment income (loss), net	1,005		1,068		3,041		2,010
Total other income (loss)	26,578		(113,111	)	59,825		(102,812	)
Expenses
Management fee – related party	8,740		10,105		27,644		30,428
General and administrative	1,862		1,673		6,119		4,954
Total expenses	10,602		11,778		33,763		35,382
Net income (loss)	89,003		(54,054	)	246,129		91,472
Net income (loss) attributable to non-controlling interest	—		(681	)	—		1,153
Net income (loss) attributable to Invesco Mortgage Capital Inc.	89,003		(53,373	)	246,129		90,319
Dividends to preferred stockholders	11,107		11,107		33,320		33,320
Net income (loss) attributable to common stockholders	77,896		(64,480	)	212,809		56,999
Earnings (loss) per share:
Net income (loss) attributable to common stockholders
Basic	0.57		(0.58	)	1.66		0.51
Diluted	0.57		(0.58	)	1.65		0.51

Three Months Ended March 31,
$ in thousands, except share amounts 2019 2018
Interest Income

Mortgage-backed and credit risk transfer securities 185,492
149,003
Commercial and other loans 1,582
4,222
Total interest income 187,074
153,225
Interest Expense
Repurchase agreements 101,875
59,585
Secured loans 11,144
6,927
Exchangeable senior notes —
1,621
Total interest expense 113,019
68,133
Net interest income 74,055
85,092
Other Income (loss)

Gain (loss) on investments, net 268,382
(160,370 )
Equity in earnings (losses) of unconsolidated ventures 692
896
Gain (loss) on derivative instruments, net (201,460 ) 133,367
Realized and unrealized credit derivative income (loss), net 7,884
3,165
Net loss on extinguishment of debt —
(26 )
Other investment income (loss), net 1,029
3,102
Total other income (loss) 76,527
(19,866 )
Expenses
Management fee – related party 9,534
10,221
General and administrative 2,258
1,756
Total expenses 11,792
11,977
Net income 138,790
53,249
Net income attributable to non-controlling interest —
671
Net income attributable to Invesco Mortgage Capital Inc. 138,790
52,578
Dividends to preferred stockholders 11,107
11,107
Net income attributable to common stockholders 127,683
41,471
Earnings per share:

Net income attributable to common stockholders
Basic 1.05
0.37
Diluted 1.05
0.37

The accompanying notes are an integral part of these condensed consolidated financial statements.



	2

Table of Contents

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Unaudited)


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018		2019		2018
Net income	138,790		53,249
Net income (loss)					89,003		(54,054	)	246,129		91,472
Other comprehensive income (loss):
Unrealized gain (loss) on mortgage-backed and credit risk transfer securities, net	52,349		(132,317	)	14,482		(40,554	)	114,019		(220,800	)
Reclassification of unrealized (gain) loss on sale of mortgage-backed and credit risk transfer securities to gain (loss) on investments, net	10,147		9,237		(954	)	134,280		9,072		153,406
Reclassification of amortization of net deferred (gain) loss on de-designated interest rate swaps to repurchase agreements interest expense	(5,851	)	(6,539	)	(5,981	)	(6,422	)	(17,748	)	(19,859	)
Currency translation adjustments on investment in unconsolidated venture	(276	)	312		290		(1,126	)	(306	)	(328	)
Total other comprehensive income (loss)	56,369		(129,307	)	7,837		86,178		105,037		(87,581	)
Comprehensive income (loss)	195,159		(76,058	)	96,840		32,124		351,166		3,891
Less: Comprehensive (income) loss attributable to non-controlling interest	—		959		—		(405	)	—		(48	)
Less: Dividends to preferred stockholders	(11,107	)	(11,107	)	(11,107	)	(11,107	)	(33,320	)	(33,320	)
Comprehensive income (loss) attributable to common stockholders	184,052		(86,206	)	85,733		20,612		317,846		(29,477	)

The accompanying notes are an integral part of these condensed consolidated financial statements.



	3

Table of Contents

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

For the three months ended March 31, 2019; June 30, 2019 and ~~2018~~September 30, 2019

(Unaudited)



																		Additional Paid in Capital			Accumulated Other Comprehensive Income (Loss)			Retained Earnings (Distributions in excess of earnings)			Total Stockholders’ Equity																			Additional Paid in Capital			Accumulated Other Comprehensive Income (Loss)			Retained Earnings (Distributions in excess of earnings)			Total Stockholders’ Equity
	Series A Preferred Stock		Series B Preferred Stock				Series C Preferred Stock																						Series A Preferred Stock					Series B Preferred Stock				Series C Preferred Stock
$ in thousands except share amounts	Series A Preferred Stock					Common Stock									Common Stock														Series A Preferred Stock					Series B Preferred Stock				Series C Preferred Stock
$ in thousands except share amounts	Shares	Amount	Series B Preferred Stock	Shares		Amount					Shares			Amount			Shares						Amount						Additional Paid in Capital	Accumulated Other Comprehensive Income (Loss)	Retained Earnings (Distributions in excess of earnings)	Shares		Amount		Shares		Amount		Shares		Amount		Shares				Amount						Additional Paid in Capital			Accumulated Other Comprehensive Income (Loss)	Retained Earnings (Distributions in excess of earnings)
Balance at December 31, 2018	5,600,000	135,356	6,200,000		149,860		Series C Preferred Stock	11,500,000		278,108			111,584,996			1,115					2,383,532		220,813			(882,087	)	2,286,697					5,600,000		135,356		6,200,000		149,860		11,500,000		278,108		111,584,996		1,115				2,383,532		220,813			(882,087			)	2,286,697
Net income	—	—	—		—		—		—			—			—				—		—		138,790		138,790		—						—		—		—		—		—		—		—		—		—		138,790		138,790
Other comprehensive income	—	—	—		—		—		—			—			—			—		56,369		—		56,369		—						—		—		—		—		—		—		—		—		56,369		—		56,369
Proceeds from issuance of common stock, net of offering costs	—	—	—		—		—		—			16,672,000			167			258,386			—			—			258,553		—			—		—		—		—		—		16,672,000		167		258,386			—			—			258,553
Stock awards	—	—	—		—		—		—			10,501			—			—			—			—			—		—			—		—		—		—		—		10,501		—		—			—			—			—
Common stock dividends	—	—	—		—		—		—			—			—			—			—			(57,720	)		(57,720	)	—			—		—		—		—		—		—		—		—			—			(57,720	)		(57,720	)
Preferred stock dividends	—	—	—		—		—		—			—			—			—			—			(11,107	)		(11,107	)	—			—		—		—		—		—		—		—		—			—			(11,107	)		(11,107	)
Amortization of equity-based compensation	—	—	—		—		—		—			—			—			132			—			—			132		—			—		—		—		—		—		—		—		132			—			—			132
Balance at March 31, 2019	5,600,000	135,356	6,200,000		149,860		11,500,000		278,108			128,267,497			1,282			2,642,050			277,182			(812,124	)		2,671,714		5,600,000			135,356		6,200,000		149,860		11,500,000		278,108		128,267,497		1,282		2,642,050			277,182			(812,124	)		2,671,714
Net income																													—			—		—		—		—		—		—		—		—			—			18,336			18,336
Other comprehensive income																													—			—		—		—		—		—		—		—		—			40,831			—			40,831
Proceeds from issuance of common stock, net of offering costs																													—			—		—		—		—		—		521,136		5		8,149			—			—			8,154
Stock awards																													—			—		—		—		—		—		6,895		—		—			—			—			—
Common stock dividends																													—			—		—		—		—		—		—		—		—			—			(57,958	)		(57,958	)
Preferred stock dividends																													—			—		—		—		—		—		—		—		—			—			(11,106	)		(11,106	)
Amortization of equity-based compensation																													—			—		—		—		—		—		—		—		130			—			—			130
Balance at June 30, 2019																													5,600,000			135,356		6,200,000		149,860		11,500,000		278,108		128,795,528		1,287		2,650,329			318,013			(862,852	)		2,670,101
Net income																													—			—		—		—		—		—		—		—		—			—			89,003			89,003
Other comprehensive income																													—			—		—		—		—		—		—		—		—			7,837			—			7,837
Proceeds from issuance of common stock, net of offering costs																													—			—		—		—		—		—		14,000,000		140		219,191			—			—			219,331
Stock awards																													—			—		—		—		—		—		6,765		—		—			—			—			—
Common stock dividends																													—			—		—		—		—		—		—		—		—			—			(64,263	)		(64,263	)
Preferred stock dividends																													—			—		—		—		—		—		—		—		—			—			(11,107	)		(11,107	)
Amortization of equity-based compensation																													—			—		—		—		—		—		—		—		130			—			—			130
Balance at September 30, 2019																													5,600,000			135,356		6,200,000		149,860		11,500,000		278,108		142,802,293		1,427		2,869,650			325,850			(849,219	)		2,911,032

The accompanying notes are an integral part of these condensed consolidated financial statements.



	4

Table of Contents

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Continued)

For the three months ended March 31, ~~2019~~2018; June 30, 2018 and September 30 2018

(Unaudited)


												Attributable to Common Stockholders																																							Attributable to Common Stockholders
																	Additional Paid in Capital			Accumulated Other Comprehensive Income (Loss)			Retained Earnings (Distributions in excess of earnings)		Total Stockholders’ Equity			Non- Controlling Interest																													Additional Paid in Capital			Accumulated Other Comprehensive Income (Loss)			Retained Earnings (Distributions in excess of earnings)			Total Stockholders’ Equity			Non- Controlling Interest
	Series A Preferred Stock		Series B Preferred Stock				Series C Preferred Stock																										Series A Preferred Stock						Series B Preferred Stock						Series C Preferred Stock
$ in thousands except share amounts	Series A Preferred Stock					Common Stock						Non- Controlling Interest				Common Stock																Non- Controlling Interest	Series A Preferred Stock						Series B Preferred Stock						Series C Preferred Stock
$ in thousands except share amounts	Shares	Amount	Series B Preferred Stock	Shares		Amount					Shares			Amount								Shares					Amount									Shares				Amount			Shares			Amount			Shares			Amount			Shares							Amount
Balance at December 31, 2017	5,600,000	135,356	6,200,000		149,860		Series C Preferred Stock	11,500,000		278,108				111,624,159					1,116					2,384,356		261,029				(579,334	)			2,630,491			26,387				5,600,000			135,356			6,200,000			149,860			11,500,000			278,108			111,624,159			1,116						2,384,356					261,029			(579,334	)	2,630,491	26,387
Net income	—	—	—		—		—		—				—		—			—			—			52,578		52,578			671					—			—			—			—			—			—			—			—			—			—			52,578			52,578			671
Other comprehensive loss	—	—	—		—		—		—				—		—			—			(127,677	)		—		(127,677	)		(1,630	)			(129,307	)	—			—			—			—			—			—			—			—			—			(127,677	)		—			(127,677	)		(1,630	)		(129,307	)
Stock awards	—	—	—		—		—		—			12,564		—			—			—			—		—			—			—		—			—			—			—			—			—			12,564			—			—			—			—			—			—			—
Common stock dividends	—	—	—		—		—		—			—		—			—			—			(46,887	)	(46,887	)		—			(46,887	)	—			—			—			—			—			—			—			—			—			—			(46,887	)		(46,887	)		—			(46,887	)
Common unit dividends	—	—	—		—		—		—			—		—			—			—			—		—			(599	)		(599	)	—			—			—			—			—			—			—			—			—			—			—			—			(599	)		(599	)
Preferred stock dividends	—	—	—		—		—		—			—		—			—			—			(11,107	)	(11,107	)		—			(11,107	)	—			—			—			—			—			—			—			—			—			—			(11,107	)		(11,107	)		—			(11,107	)
Amortization of equity-based compensation	—	—	—		—		—		—			—		—			127			—			—		127			2			129		—			—			—			—			—			—			—			—			127			—			—			127			2			129
Rebalancing of ownership percentage of non-controlling interest	—	—	—		—		—		—			—		—			143			—			—		143			(143	)		—		—			—			—			—			—			—			—			—			143			—			—			143			(143	)		—
Balance at March 31, 2018	5,600,000	135,356	6,200,000		149,860		11,500,000		278,108			111,636,723		1,116			2,384,626			133,352			(584,750	)	2,497,668			24,688			2,522,356		5,600,000			135,356			6,200,000			149,860			11,500,000			278,108			111,636,723			1,116			2,384,626			133,352			(584,750	)		2,497,668			24,688			2,522,356
Net income																																	—			—			—			—			—			—			—			—			—			—			91,114			91,114			1,163			92,277
Other comprehensive loss																																	—			—			—			—			—			—			—			—			—			(43,891	)		—			(43,891	)		(561	)		(44,452	)
Stock awards																																	—			—			—			—			—			—			6,465			—			—			—			—			—			—			—
Common stock dividends																																	—			—			—			—			—			—			—			—			—			—			(46,890	)		(46,890	)		—			(46,890	)
Common unit dividends																																	—			—			—			—			—			—			—			—			—			—			—			—			(598	)		(598	)
Preferred stock dividends																																	—			—			—			—			—			—			—			—			—			—			(11,106	)		(11,106	)		—			(11,106	)
Amortization of equity-based compensation																																	—			—			—			—			—			—			—			—			135			—			—			135			1			136
Rebalancing of ownership percentage of non-controlling interest																																	—			—			—			—			—			—			—			—			141			—			—			141			(141	)		—
Balance at June 30, 2018																																	5,600,000			135,356			6,200,000			149,860			11,500,000			278,108			111,643,188			1,116			2,384,902			89,461			(551,632	)		2,487,171			24,552			2,511,723
Net Loss																																	—			—			—			—			—			—			—			—			—			—			(53,373	)		(53,373	)		(681	)		(54,054	)
Other comprehensive loss																																	—			—			—			—			—			—			—			—			—			85,092			—			85,092			1,086			86,178
Stock awards																																	—			—			—			—			—			—			9,473			—			—			—			—			—			—			—
Common stock dividends																																	—			—			—			—			—			—			—			—			—			—			(46,895	)		(46,895	)		—			(46,895	)
Common unit dividends																																	—			—			—			—			—			—			—			—			—			—			—			—			(599	)		(599	)
Preferred stock dividends																																	—			—			—			—			—			—			—			—			—			—			(11,107	)		(11,107	)		—			(11,107	)
Amortization of equity-based compensation																																	—			—			—			—			—			—			—			—			174			—			—			174			3			177
Rebalancing of ownership percentage of non-controlling interest																																	—			—			—			—			—			—			—			—			142			—			—			142			(142	)		—
Balance at September 30, 2018																																	5,600,000			135,356			6,200,000			149,860			11,500,000			278,108			111,652,661			1,116			2,385,218			174,553			(663,007	)		2,461,204			24,219			2,485,423

The accompanying notes are an integral part of these condensed consolidated financial statements.



	5

Table of Contents

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)


	Three Months Ended March 31,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018
Cash Flows from Operating Activities
Net income	138,790		53,249		246,129		91,472
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization of mortgage-backed and credit risk transfer securities premiums and (discounts), net	3,185		12,663		28,471		37,263
Realized and unrealized (gain) loss on derivative instruments, net	205,969		(145,479	)	747,186		(307,594	)
Realized and unrealized (gain) loss on credit derivatives, net	(2,534	)	2,468		10,399		8,034
(Gain) loss on investments, net	(268,382	)	160,370		(772,977	)	404,657
(Gain) loss from investments in unconsolidated ventures in excess of distributions received	(692	)	(352	)	(1,797	)	320
Other amortization	(5,719	)	(6,265	)	(17,356	)	(19,332	)
Net loss on extinguishment of debt	—		26		—		26
(Gain) loss on foreign currency transactions, net	—		(1,800	)	—		1,038
Changes in operating assets and liabilities:
(Increase) decrease in operating assets	(10,015	)	1,334		(13,578	)	(1,140	)
Increase in operating liabilities	7,758		562
Increase (decrease) in operating liabilities					(8,591	)	6,974
Net cash provided by operating activities	68,360		76,776		217,886		221,718
Cash Flows from Investing Activities
Purchase of mortgage-backed and credit risk transfer securities	(4,340,536	)	(298,859	)	(7,980,486	)	(4,996,460	)
(Contributions to) distributions from investments in unconsolidated ventures, net	299		(1,532	)	2,198		1,107
Change in other assets	1,154		—		9,866		(41,094	)
Principal payments from mortgage-backed and credit risk transfer securities	300,222		488,123		1,392,097		1,597,052
Proceeds from sale of mortgage-backed and credit risk transfer securities	734,834		—		2,387,143		2,836,065
Settlement (termination) of futures, currency forwards and interest rate swaps, net	(232,387	)	113,578		(713,233	)	249,492
Net change in due from counterparties and collateral held payable	(14,060	)	14,853
Net change in due from counterparties and collateral held payable on derivative instruments					(8,909	)	13,980
Principal payments from commercial loans held-for-investment	7,128		10,042		7,394		160,809
Origination and advances of commercial loans, net of origination fees	—		(698	)	—		(1,677	)
Net cash (used in) provided by investing activities	(3,543,346	)	325,507
Net cash used in investing activities					(4,903,930	)	(180,726	)
Cash Flows from Financing Activities
Proceeds from issuance of common stock	258,966		—		486,506		—
Proceeds from repurchase agreements	28,316,732		35,711,164		94,974,385		108,342,902
Principal repayments of repurchase agreements	(25,094,829	)	(35,880,828	)	(90,504,837	)	(108,044,996	)
Net change in due from counterparties and collateral held payable on repurchase agreements					(3,612	)	—
Extinguishment of exchangeable senior notes	—		(143,433	)	—		(143,433	)
Payments of deferred costs	(21	)	(76	)	(176	)	(167	)
Payments of dividends and distributions	(57,972	)	(58,587	)	(195,865	)	(175,776	)
Net cash provided by (used in) financing activities	3,422,876		(371,760	)	4,756,401		(21,470	)
Net change in cash, cash equivalents and restricted cash	(52,110	)	30,523		70,357		19,522
Cash, cash equivalents and restricted cash, beginning of period	135,617		89,001		135,617		89,001
Cash, cash equivalents and restricted cash, end of period	83,507		119,524		205,974		108,523
Supplement Disclosure of Cash Flow Information
Interest paid	109,392		73,811		391,153		248,824
Non-cash Investing and Financing Activities Information
Net change in unrealized gain (loss) on mortgage-backed and credit risk transfer securities	62,496		(123,080	)	123,091		(67,394	)
Dividends and distributions declared not paid	60,433		50,199		66,974		50,205
Net change in investment related payable (receivable)	(95,250	)	80,688
Increase in unsettled to-be-announced ("TBA") securities and related payable					1,124,815		—
Net change in investment related receivable (payable) excluding TBA securities					(19,598	)	(100,061	)
Offering costs not paid	(413	)	—		(468	)	—
Net change in repurchase agreements, not settled					—		(189	)

The accompanying notes are an integral part of these condensed consolidated financial statements.



	6

Table of Contents

INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1 – Organization and Business Operations

Invesco Mortgage Capital Inc. (the "Company", "we") is a Maryland corporation primarily focused on investing in, financing and managing residential and commercial mortgage-backed securities and other mortgage-related assets. We are externally managed and advised by Invesco Advisers, Inc. (our "Manager"), a registered investment adviser and an indirect, wholly-owned subsidiary of Invesco Ltd. ("Invesco"), a leading independent global investment management firm. We conduct our business through IAS Operating Partnership LP (the "Operating Partnership") and have ~~one~~1 operating segment. Prior to November 30, 2018, a wholly-owned subsidiary of Invesco owned 1.3% of the Operating Partnership. See Note 15 - "Non-Controlling Interest - Operating Partnership" of our Annual Report on Form 10-K for the year ended December 31, 2018 for information regarding redemption of Operating Partnership Units ("OP Units") previously held by Invesco.

We primarily invest in:

Residential mortgage-backed securities ("RMBS") that are guaranteed by a U.S. government agency such as the Government National Mortgage Association ("Ginnie Mae"), or a federally chartered corporation such as the Federal National Mortgage Association ("Fannie Mae") or the Federal Home Loan Mortgage Corporation ("Freddie Mac") (collectively "Agency RMBS");

Commercial mortgage-backed securities (“CMBS”) that are guaranteed by a U.S. government agency such as Ginnie Mae or a federally chartered corporation such as Fannie Mae or Freddie Mac (collectively "Agency CMBS");

RMBS that are not guaranteed by a U.S. government agency or a federally chartered corporation ("non-Agency RMBS");

CMBS that are not guaranteed by a U.S. government agency or a federally chartered corporation (“("non-Agency ~~CMBS”~~CMBS");

Credit risk transfer securities that are unsecured obligations issued by government-sponsored enterprises ("GSE CRT");

Residential and commercial mortgage loans; and

Other real estate-related financing agreements.

We elected to be taxed as a real estate investment trust ("REIT") for U.S. federal income tax purposes under the provisions of the Internal Revenue Code of 1986 commencing with our taxable year ended December 31, 2009. To maintain our REIT qualification, we are generally required to distribute at least 90% of our REIT taxable income to our stockholders annually. We operate our business in a manner that permits exclusion from the "Investment Company" definition under the Investment Company Act of 1940.

Note 2 – Summary of Significant Accounting Policies

Basis of Presentation and Consolidation

Certain disclosures included in our Annual Report on Form 10-K are not required to be included on an interim basis in our quarterly reports on Form 10-Q. We have condensed or omitted these disclosures. Therefore, this Form 10-Q should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2018.

Our condensed consolidated financial statements have been prepared in accordance with U.S. GAAP and consolidate the financial statements of the Company and our controlled subsidiaries. All significant intercompany transactions, balances, revenues and expenses are eliminated upon consolidation. In the opinion of management, the condensed consolidated financial statements reflect all adjustments, consisting of normal recurring accruals, which are necessary for a fair statement of our financial condition and results of operations for the periods presented.

Reclassifications

Our condensed consolidated balance sheet for the year ended December 31, 2018 presented in this Form 10-Q includes a reclassification of Commercial Loans, held-for-investment to Other assets to conform to our current period presentation. See Note 5 - "Other Assets" for further information.



	7

Table of Contents

Use of Estimates

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed consolidated financial statements and



	7

~~Table of Contents~~

accompanying notes. Examples of estimates include, but are not limited to, estimates of the fair values of financial instruments, interest income on mortgage-backed and credit risk transfer securities, provision for loan losses and other-than-temporary impairment charges. Actual results may differ from those estimates.

Significant Accounting Policies

There have been no changes to our accounting policies included in Note 2 to the consolidated financial statements of our Annual Report on Form 10-K for the year ended December 31, 2018 except for the implementation of new accounting guidance for stock-based payments to non-employees discussed below.

Accounting Pronouncements Recently Adopted

Effective January 1, 2019, we adopted the accounting guidance that aligns the measurement and classification for stock-based payments to non-employees with the guidance for stock-based payments to employees. Under the new guidance, the measurement of equity-classified non-employee awards is fixed at the grant date. The implementation of the guidance did not have a material impact on our financial statements.

Pending Accounting Pronouncements

In June 2016, new accounting guidance was issued for reporting credit losses for assets measured at amortized cost and available-for-sale securities. The new guidance significantly changes how entities will measure credit losses for most financial assets, including loans, that are not measured at fair value through net income. The guidance replaces the existing “incurred loss” model with an “expected loss” model for instruments measured at amortized cost and ~~require~~requires entities to record credit allowances for available-for-sale debt securities rather than reduce the carrying amount, as they do today under the other-than-temporary impairment model. The new guidance also simplifies the accounting model for purchased credit-impaired debt securities and loans. We are required to adopt the new guidance ~~in the first quarter of 2020 by recording a cumulative effect adjustment to retained earnings~~ as of January 1, 2020.

We are currently evaluating the potential impacts of the new guidance and proposed amendments to the new guidance on our consolidated financial statements. The new guidance specifically excludes available-for-sale securities measured at fair value through net income. The Company elected the fair value option for all MBS purchased on or after September 1, 2016 and GSE CRTs purchased on or after August 24, 2015. Accordingly, the impact of the new guidance on accounting for our debt securities will be limited to those securities purchased prior to election of the fair value option that the Company continues to hold on January 1, 2020. As of September 30, 2019, we hold approximately $4.6 billion of MBS and GSE CRT securities that were purchased prior to election of the fair value option that will be assessed for impairment under the new guidance.

We have one commercial loan as of September 30, 2019 that is measured at amortized cost. We intend to implement the new guidance for this loan by electing the fair value option. The new guidance for this loan will be implemented on a modified retrospective basis by recording a cumulative effect adjustment to retained earnings on January 1, 2020. The loan is due in February 2021, and we do not expect the new guidance to have a material impact on our accounting for this loan.

Note 3 – Variable Interest Entities ("VIEs")

Our maximum risk of loss in VIEs in which we are not the primary beneficiary at ~~March 31,~~September 30, 2019 is presented in the table below.



$ in thousands	Carrying Amount	Company's Maximum Risk of Loss
Non-Agency CMBS	3,851,552	3,851,552
Non-Agency RMBS	1,018,511	1,018,511
Investments in unconsolidated ventures	23,305	23,305
Total	4,893,368	4,893,368

$ in thousands Carrying Amount Company's Maximum Risk of Loss
Non-Agency CMBS 3,455,806
3,455,806
Non-Agency RMBS 1,186,896
1,186,896
Investments in unconsolidated ventures 24,129
24,129
Total 4,666,831
4,666,831

Refer to Note 4 - "Mortgage-Backed and Credit Risk Transfer Securities" and Note 5 - "Other Assets" for additional details regarding these investments.



	8

Table of Contents

Note 4 – Mortgage-Backed and Credit Risk Transfer Securities

The following tables summarize our mortgage-backed securities ("MBS") and GSE CRT portfolio by asset type as of ~~March 31,~~September 30, 2019 and December 31, 2018.


March 31, 2019
September 30, 2019
$ in thousands	Principal/ Notional Balance	Unamortized Premium (Discount)		Amortized Cost	Unrealized Gain/ (Loss), net		Fair Value	Period- end Weighted Average Yield ⁽¹⁾		Principal/ Notional Balance	Unamortized Premium (Discount)		Amortized Cost	Unrealized Gain/ (Loss), net	Fair Value	Period- end Weighted Average Yield ⁽¹⁾
Agency RMBS:
15 year fixed-rate	343,116	2,595		345,711	6,391		352,102	3.34	%	296,708	1,873		298,581	10,689	309,270	3.33	%
30 year fixed-rate	12,264,517	386,145		12,650,662	65,974		12,716,636	3.66	%	11,381,340	366,162		11,747,502	297,405	12,044,907	3.66	%
ARM^*	6,215	184		6,399	5		6,404	3.64	%
Hybrid ARM*	170,397	3,602		173,999	(478	)	173,521	3.11	%
Hybrid ARM^*										60,551	654		61,205	1,444	62,649	3.58	%
Total Agency RMBS pass-through	12,784,245	392,526		13,176,771	71,892		13,248,663	3.64	%	11,738,599	368,689		12,107,288	309,538	12,416,826	3.65	%
Agency-CMO ⁽²⁾	913,574	(585,878	)	327,696	(545	)	327,151	3.65	%	930,836	(500,625	)	430,211	17,181	447,392	3.48	%
Agency CMBS	1,898,205	35,961		1,934,166	67,387		2,001,553	3.48	%
Non-Agency CMBS ⁽³⁾	4,127,880	(737,241	)	3,390,639	65,167		3,455,806	5.08	%
Non-Agency RMBS ^(4)(5)(6)	2,774,428	(1,700,612	)	1,073,816	113,080		1,186,896	6.89	%
GSE CRT ⁽⁷⁾	823,578	19,823		843,401	64,128		907,529	3.16	%
Agency CMBS⁽³⁾										4,597,320	77,442		4,674,762	261,421	4,936,183	3.00	%
Non-Agency CMBS ⁽⁴⁾										4,446,232	(778,004	)	3,668,228	183,324	3,851,552	5.23	%
Non-Agency RMBS ^(5)(6)(7)										2,467,994	(1,565,995	)	901,999	116,512	1,018,511	6.72	%
GSE CRT ⁽⁸⁾										862,797	22,387		885,184	43,851	929,035	2.88	%
Total	23,321,910	(2,575,421	)	20,746,489	381,109		21,127,598	4.01	%	25,043,778	(2,376,106	)	22,667,672	931,827	23,599,499	3.86	%

* Adjustable-rate mortgage ("ARM")


(1)	Period-end weighted average yield is based on amortized cost as of ~~March 31,~~September 30, 2019 and incorporates future prepayment and loss assumptions.


(2)	Agency collateralized mortgage obligation ("Agency-CMO") includes interest-only securities ("Agency IO"), which represent ~~67.8%~~57.2% of principal/notional balance, ~~10.3%~~6.7% of amortized cost and ~~9.7%~~6.6% of fair value.


(3)	Includes approximately $1.3 billion of to-be-announced ("TBA") securities that will primarily settle in the fourth quarter of 2019.


(4)	Non-Agency CMBS includes interest-only securities which represent ~~14.6%~~13.3% of principal/notional balance, ~~0.4%~~0.3% of amortized cost and ~~0.4%~~0.3% of fair value.


~~(4)~~(5)	Non-Agency RMBS is ~~54.9%~~57.8% fixed rate, ~~39.7%~~37.0% variable rate, and ~~5.4%~~5.2% floating rate based on fair value. Coupon payments on variable rate investments are based upon changes in the underlying ~~ARM and~~ Hybrid ARM loan coupons, while coupon payments on floating rate investments are based upon a spread to a reference index.


~~(5)~~(6)	Of the total discount in non-Agency RMBS, ~~$140.8~~$128.9 million is non-accretable ~~calculated~~(calculated using the principal/notional ~~balance and~~balance) based on estimated future cash flows of the securities.


~~(6)~~(7)	Non-Agency RMBS includes interest-only securities ("non-Agency IO") which represent ~~54.6%~~56.3% of principal/notional balance, 2.2% of amortized cost and ~~2.1%~~1.9% of fair value.


~~(7)~~(8)	GSE CRT weighted average yield excludes coupon interest associated with embedded derivatives not accounted for under the fair value option that is recorded as realized and unrealized credit derivative income (loss), net.



	9

Table of Contents


December 31, 2018	December 31, 2018									December 31, 2018
$ in thousands	Principal/Notional Balance	Unamortized Premium (Discount)		Amortized Cost	Unrealized Gain/ (Loss), net		Fair Value	Period- end Weighted Average Yield ⁽¹⁾		Principal/Notional Balance	Unamortized Premium (Discount)		Amortized Cost	Unrealized Gain/ (Loss), net		Fair Value	Period- end Weighted Average Yield ⁽¹⁾
Agency RMBS:
15 year fixed-rate	417,233	5,077		422,310	1,944		424,254	3.27	%	417,233	5,077		422,310	1,944		424,254	3.27	%
30 year fixed-rate	9,599,301	298,693		9,897,994	(125,225	)	9,772,769	3.55	%	9,599,301	298,693		9,897,994	(125,225	)	9,772,769	3.55	%
ARM	105,453	350		105,803	(56	)	105,747	2.74	%
Hybrid ARM	548,133	13,425		561,558	(7,357	)	554,201	2.80	%	653,586	13,775		667,361	(7,413	)	659,948	2.79	%
Total Agency RMBS pass-through	10,670,120	317,545		10,987,665	(130,694	)	10,856,971	3.49	%	10,670,120	317,545		10,987,665	(130,694	)	10,856,971	3.49	%
Agency-CMO ⁽²⁾	907,862	(631,180	)	276,682	(8,991	)	267,691	3.61	%	907,862	(631,180	)	276,682	(8,991	)	267,691	3.61	%
Agency CMBS	973,122	15,058		988,180	14,330		1,002,510	3.54	%	973,122	15,058		988,180	14,330		1,002,510	3.54	%
Non-Agency CMBS ⁽³⁾	4,024,715	(727,307	)	3,297,408	(10,949	)	3,286,459	5.05	%	4,024,715	(727,307	)	3,297,408	(10,949	)	3,286,459	5.05	%
Non-Agency RMBS ^(4)(5)(6)	2,800,335	(1,748,223	)	1,052,112	111,570		1,163,682	7.24	%	2,800,335	(1,748,223	)	1,052,112	111,570		1,163,682	7.24	%
GSE CRT ⁽⁷⁾	738,529	21,259		759,788	59,541		819,329	3.10	%	738,529	21,259		759,788	59,541		819,329	3.10	%
Total	20,114,683	(2,752,848	)	17,361,835	34,807		17,396,642	4.00	%	20,114,683	(2,752,848	)	17,361,835	34,807		17,396,642	4.00	%


(1)	Period-end weighted average yield is based on amortized cost as of December 31, 2018 and incorporates future prepayment and loss assumptions.


(2)	Agency collateralized mortgage obligation ("Agency-CMO") includes interest-only securities ("Agency IO"), which represent 73.6% of principal (notional) balance, 13.5%of amortized cost and 12.4% of fair value.


(3)	Non-Agency CMBS includes interest-only securities which represent 15.0% of principal/notional balance, 0.4% of amortized cost and 0.5% of fair value.


(4)	Non-Agency RMBS is 43.5% variable rate, 50.7% fixed rate, and 5.8% floating rate based on fair value. Coupon payments on variable rate investments are based upon changes in the underlying ~~ARM and~~ Hybrid ARM loan coupons, while coupon payments on floating rate investments are based upon a spread to a reference index.


(5)	Of the total discount in non-Agency RMBS, $145.6 million is non-accretable ~~calculated~~(calculated using the principal/notional ~~balance and~~balance) based on estimated future cash flows of the securities.


(6)	Non-Agency RMBS includes interest-only securities, which represent 55.4% of principal/notional balance, 2.3% of amortized cost and 2.4% of fair value.


(7)	GSE CRT weighted average yield excludes coupon interest associated with embedded derivatives not accounted for under the fair value option that is recorded as realized and unrealized credit derivative income (loss), net.

The following table presents the fair value of our available-for-sale securities and securities accounted for under the fair value option by asset type as of ~~March 31,~~September 30, 2019 and December 31, 2018. We have elected the fair value option for all of our RMBS ~~IOs,~~interest-only securities, our MBS purchased on or after September 1, 2016 and our GSE CRTs purchased on or after August 24, 2015. As of ~~March 31,~~September 30, 2019 and December 31, 2018, approximately ~~76%~~81% and 67%, respectively, of our MBS and GSE CRTs are accounted for under the fair value option.



	September 30, 2019			December 31, 2018
$ in thousands	Available-for-sale Securities	Securities under Fair Value Option	Total Fair Value	Available-for-sale Securities	Securities under Fair Value Option	Total Fair Value
Agency RMBS:
15 year fixed-rate	106,216	203,054	309,270	204,347	219,907	424,254
30 year fixed-rate	788,483	11,256,424	12,044,907	1,093,070	8,679,699	9,772,769
Hybrid ARM	34,319	28,330	62,649	626,946	33,002	659,948
Total RMBS Agency pass-through	929,018	11,487,808	12,416,826	1,924,363	8,932,608	10,856,971
Agency-CMO	156,447	290,945	447,392	168,385	99,306	267,691
Agency CMBS	—	4,936,183	4,936,183	—	1,002,510	1,002,510
Non-Agency CMBS	2,174,951	1,676,601	3,851,552	2,153,403	1,133,056	3,286,459
Non-Agency RMBS	759,701	258,810	1,018,511	961,445	202,237	1,163,682
GSE CRT	530,506	398,529	929,035	586,231	233,098	819,329
Total	4,550,623	19,048,876	23,599,499	5,793,827	11,602,815	17,396,642

March 31, 2019 December 31, 2018
$ in thousands Available-for-sale Securities Securities under Fair Value Option
Total
Fair Value
Available-for-sale Securities Securities under Fair Value Option Total
Fair Value
Agency RMBS:
15 year fixed-rate 135,169
216,933
352,102
204,347
219,907
424,254
30 year fixed-rate 918,778
11,797,858
12,716,636
1,093,070
8,679,699
9,772,769
ARM 6,404
—
6,404
105,747
—
105,747
Hybrid ARM 141,320
32,201
173,521
521,199
33,002
554,201
Total RMBS Agency pass-through 1,201,671
12,046,992
13,248,663
1,924,363
8,932,608
10,856,971
Agency-CMO 166,730
160,421
327,151
168,385
99,306
267,691
Agency CMBS —
2,001,553
2,001,553
—
1,002,510
1,002,510
Non-Agency CMBS 2,144,187
1,311,619
3,455,806
2,153,403
1,133,056
3,286,459
Non-Agency RMBS 916,158
270,738
1,186,896
961,445
202,237
1,163,682
GSE CRT 579,142
328,387
907,529
586,231
233,098
819,329
Total 5,007,888
16,119,710
21,127,598
5,793,827
11,602,815
17,396,642



	10

Table of Contents

The components of the carrying value of our MBS and GSE CRT portfolio at ~~March 31,~~September 30, 2019 and December 31, 2018 are presented below.


	March 31, 2019						September 30, 2019
$ in thousands	MBS and GSE CRT Securities		Interest-Only Securities		Total		MBS and GSE CRT Securities		Interest-Only Securities		Total
Principal/ notional balance	20,734,762		2,587,148		23,321,910
Principal/notional balance							22,530,430		2,513,348		25,043,778
Unamortized premium	488,161		—		488,161		505,323		—		505,323
Unamortized discount	(545,248	)	(2,518,334	)	(3,063,582	)	(429,027	)	(2,452,402	)	(2,881,429	)
Gross unrealized gains ⁽¹⁾	447,903		5,613		453,516		948,663		4,109		952,772
Gross unrealized losses ⁽¹⁾	(67,022	)	(5,385	)	(72,407	)	(17,431	)	(3,514	)	(20,945	)
Fair value	21,058,556		69,042		21,127,598		23,537,958		61,541		23,599,499


	December 31, 2018						December 31, 2018
$ in thousands	MBS and GSE CRT Securities		Interest-Only Securities		Total		MBS and GSE CRT Securities		Interest-Only Securities		Total
Principal/ notional balance	17,442,367		2,672,316		20,114,683
Principal/notional balance							17,442,367		2,672,316		20,114,683
Unamortized premium	395,907		—		395,907		395,907		—		395,907
Unamortized discount	(549,988	)	(2,598,767	)	(3,148,755	)	(549,988	)	(2,598,767	)	(3,148,755	)
Gross unrealized gains ⁽¹⁾	238,579		7,448		246,027		238,579		7,448		246,027
Gross unrealized losses ⁽¹⁾	(204,664	)	(6,556	)	(211,220	)	(204,664	)	(6,556	)	(211,220	)
Fair value	17,322,201		74,441		17,396,642		17,322,201		74,441		17,396,642

(1)

Gross unrealized gains and losses includes gains (losses) recognized in net income for securities accounted for as derivatives or under the fair value option as well as gains (losses) for available-for-sale securities which are recognized as adjustments to other comprehensive income. Realization occurs upon sale or settlement of such securities. Further detail on the components of our total gains (losses) on investments, net for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018 is provided below within this Note 4.

The following table summarizes our MBS and GSE CRT portfolio according to estimated weighted average life classifications as of ~~March 31,~~September 30, 2019 and December 31, 2018.


$ in thousands	March 31, 2019	December 31, 2018	September 30, 2019	December 31, 2018
Less than one year	49,768	110,020	87,420	110,020
Greater than one year and less than five years	5,188,229	3,508,100	10,071,194	3,508,100
Greater than or equal to five years	15,889,601	13,778,522	13,440,885	13,778,522
Total	21,127,598	17,396,642	23,599,499	17,396,642



	11

Table of Contents

The following tables present the estimated fair value and gross unrealized losses of our MBS and GSE CRTs by length of time that such securities have been in a continuous unrealized loss position at ~~March 31,~~September 30, 2019 and December 31, 2018.

~~March 31,~~September 30, 2019


	Less than 12 Months				12 Months or More				Total				Less than 12 Months				12 Months or More				Total
$ in thousands	Fair Value	Unrealized Losses		Number of Securities	Fair Value	Unrealized Losses		Number of Securities	Fair Value	Unrealized Losses		Number of Securities	Fair Value	Unrealized Losses		Number of Securities	Fair Value	Unrealized Losses		Number of Securities	Fair Value	Unrealized Losses		Number of Securities
Agency RMBS:
15 year fixed-rate	8,398	(28	)	21	35,070	(165	)	25	43,468	(193	)	46	3	—		1	1,067	(5	)	7	1,070	(5	)	8
30 year fixed-rate	1,286	(11	)	4	4,448,849	(50,925	)	146	4,450,135	(50,936	)	150	704,840	(1,584	)	7	56,531	(349	)	7	761,371	(1,933	)	14
ARM	—	—		—	2,760	(60	)	2	2,760	(60	)	2
Hybrid ARM	3,059	(6	)	1	101,210	(1,595	)	24	104,269	(1,601	)	25	438	(1	)	1	1,629	(50	)	4	2,067	(51	)	5
Total Agency RMBS pass-through ⁽¹⁾	12,743	(45	)	26	4,587,889	(52,745	)	197	4,600,632	(52,790	)	223	705,281	(1,585	)	9	59,227	(404	)	18	764,508	(1,989	)	27
Agency-CMO ⁽²⁾	9,749	(3,276	)	16	109,177	(3,380	)	20	118,926	(6,656	)	36	45,278	(2,237	)	17	4,656	(641	)	9	49,934	(2,878	)	26
Agency CMBS⁽³⁾													768,675	(7,331	)	31	—	—		—	768,675	(7,331	)	31
Non-Agency CMBS ⁽³⁾⁽⁴⁾	94,622	(538	)	9	478,174	(10,226	)	41	572,796	(10,764	)	50	83,184	(426	)	6	105,329	(7,165	)	7	188,513	(7,591	)	13
GSE CRT⁽⁴⁾⁽⁵⁾	62,965	(381	)	4	—	—		—	62,965	(381	)	4	25,467	(198	)	1	—	—		—	25,467	(198	)	1
Non-Agency RMBS ⁽⁵⁾⁽⁶⁾	63,102	(1,225	)	13	93,291	(591	)	15	156,393	(1,816	)	28	19,653	(733	)	11	21,506	(225	)	4	41,159	(958	)	15
Total	243,181	(5,465	)	68	5,268,531	(66,942	)	273	5,511,712	(72,407	)	341	1,647,538	(12,510	)	75	190,718	(8,435	)	38	1,838,256	(20,945	)	113


(1)	Includes Agency RMBS with a fair value of ~~$4.2 billion~~$730.8 million for which the fair value option has been elected. ~~Such~~These securities have unrealized losses of ~~$47.0~~$1.7 million.


(2)	Includes Agency IO ~~and Agency-CMO~~ with fair value of ~~$13.9~~$11.9 million ~~and $17.9 million, respectively,~~ for which the fair value option has been elected. These Agency IO ~~and Agency-CMO securities~~ have unrealized losses of ~~$4.6 million and $64,000, respectively.~~$2.7 million.


(3)	Fair value option has been elected for all Agency CMBS that are in an unrealized loss position.


(4)	Includes non-Agency CMBS with a fair value of ~~$323.9~~$83.2 million for which the fair value option has been elected. ~~Such~~These securities have unrealized losses of ~~$3.1 million.~~$426,000.


~~(4)~~(5)	Fair value option has been elected for all GSE CRT that are in an unrealized loss position.


~~(5)~~(6)	Includes non-Agency RMBS and non-Agency IO with a fair value of ~~$6.1~~$6.2 million and ~~$4.9~~$4.0 million, respectively for which the fair value option has been elected. ~~Such~~These securities have unrealized losses of ~~$223,000~~$1,000 and ~~$821,000,~~$645,000, respectively.



	12

Table of Contents

December 31, 2018


	Less than 12 Months				12 Months or More				Total				Less than 12 Months				12 Months or More				Total
$ in thousands	Fair Value	Unrealized Losses		Number of Securities	Fair Value	Unrealized Losses		Number of Securities	Fair Value	Unrealized Losses		Number of Securities	Fair Value	Unrealized Losses		Number of Securities	Fair Value	Unrealized Losses		Number of Securities	Fair Value	Unrealized Losses		Number of Securities
Agency RMBS:
15 year fixed-rate	86,241	(814	)	50	16,660	(189	)	22	102,901	(1,003	)	72	86,241	(814	)	50	16,660	(189	)	22	102,901	(1,003	)	72
30 year fixed-rate	3,966,347	(49,182	)	158	2,846,090	(94,716	)	95	6,812,437	(143,898	)	253	3,966,347	(49,182	)	158	2,846,090	(94,716	)	95	6,812,437	(143,898	)	253
ARM	2,632	(28	)	1	49,954	(785	)	10	52,586	(813	)	11
Hybrid ARM	6,758	(59	)	2	453,463	(8,390	)	71	460,221	(8,449	)	73	9,390	(87	)	3	503,417	(9,175	)	81	512,807	(9,262	)	84
Total Agency RMBS pass-through ⁽¹⁾	4,061,978	(50,083	)	211	3,366,167	(104,080	)	198	7,428,145	(154,163	)	409	4,061,978	(50,083	)	211	3,366,167	(104,080	)	198	7,428,145	(154,163	)	409
Agency-CMO ⁽²⁾	152,962	(6,315	)	34	101,705	(5,100	)	19	254,667	(11,415	)	53	152,962	(6,315	)	34	101,705	(5,100	)	19	254,667	(11,415	)	53
Non-Agency CMBS ⁽³⁾	1,214,691	(17,778	)	94	659,298	(25,381	)	52	1,873,989	(43,159	)	146	1,214,691	(17,778	)	94	659,298	(25,381	)	52	1,873,989	(43,159	)	146
Non-Agency RMBS ⁽⁴⁾	87,850	(1,152	)	19	89,265	(1,138	)	16	177,115	(2,290	)	35	87,850	(1,152	)	19	89,265	(1,138	)	16	177,115	(2,290	)	35
GSE CRT⁽⁵⁾	9,639	(193	)	1	—	—		—	9,639	(193	)	1	9,639	(193	)	1	—	—		—	9,639	(193	)	1
Total	5,527,120	(75,521	)	359	4,216,435	(135,699	)	285	9,743,555	(211,220	)	644	5,527,120	(75,521	)	359	4,216,435	(135,699	)	285	9,743,555	(211,220	)	644


(1)	Includes Agency RMBS with a fair value of $6.1 billion for which the fair value option has been elected. ~~Such~~These securities have unrealized losses of $130.2 million.


(2)	Includes Agency IO and Agency-CMO with fair value of $21.8 million and $66.0 million, respectively, for which the fair value option has been elected. These Agency IO and Agency-CMO securities have unrealized losses of $6.3 million and $845,000, respectively.


(3)	Includes non-Agency CMBS with a fair value of $831.3 million for which the fair value option has been elected. ~~Such~~These securities have unrealized losses of $26.3 million.


(4)	Includes non-Agency RMBS and non-Agency IO with a fair value of $6.2 million and $3.7 million for which the fair value option has been elected. ~~Such~~These securities have unrealized losses of $79,000 and $269,000, respectively.


(5)	Fair value option has been elected for all GSE CRT that are in an unrealized loss position.

Gross unrealized losses on our Agency RMBS, Agency CMBS ~~GSE CRT~~ and CMO were ~~$55.3~~$9.5 million at ~~March 31,~~September 30, 2019 (December 31, 2018: $159.3 million). Due to the inherent credit quality of Agency RMBS, Agency CMBS and Agency-CMO, we determined that at ~~March 31,~~September 30, 2019 and December 31, 2018, any unrealized losses on these securities are not other than temporary.

Gross unrealized losses on our Agency IO, non-Agency RMBS, GSE CRT and non-Agency CMBS were ~~$17.1~~$11.5 million at ~~March 31,~~September 30, 2019 (December 31, 2018: $51.9 million). We did not consider these unrealized losses to be credit related, but rather due to non-credit related factors such as interest rates, prepayment speeds, and market fluctuations. These investment securities are included in our assessment for other-than-temporary impairment ("OTTI").

We assess our investment securities for OTTI on a quarterly basis. When the fair value of an investment is less than its amortized cost at the balance sheet date of the reporting period for which impairment is assessed, the impairment is designated as either "temporary" or "other-than-temporary." This analysis includes a determination of estimated future cash flows through an evaluation of the characteristics of the underlying loans and the structural features of the investment. Underlying loan characteristics reviewed include, but are not limited to, delinquency status, loan-to-value ratios, borrower credit scores, occupancy status and geographic concentration.

The following table summarizes OTTI included in earnings for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018:


	Three Months Ended March 31,		Three Months Ended September 30,		Nine Months Ended September 30,
$ in thousands	2019	2018	2019	2018	2019	2018
RMBS interest-only securities	1,463	4,309	1,826	702	3,778	7,100
Non-Agency RMBS ⁽¹⁾	313	50	—	35	1,024	85
Total	1,776	4,359	1,826	737	4,802	7,185


(1)	Amounts disclosed relate to credit losses on debt securities for which a portion of an other-than-temporary impairment was recognized in other comprehensive income.



	13

Table of Contents

OTTI on RMBS interest-only securities was recorded as a reclassification from an unrealized to realized loss within gain (loss) on investments, net on the condensed consolidated statements of operations because we account for these securities under the fair value option. As of ~~March 31,~~September 30, 2019, we did not intend to sell the securities and determined that it was not more likely than not that we will be required to sell the securities.

The following table summarizes the components of our total gain (loss) on investments, net for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018.



	Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018
Gross realized gains on sale of investments	4,022		739		9,181		774
Gross realized losses on sale of investments	(1,485	)	(141,454	)	(15,730	)	(162,251	)
Other-than-temporary impairment losses	(1,826	)	(737	)	(4,802	)	(7,185	)
Net unrealized gains and losses on MBS accounted for under the fair value option	202,876		(66,831	)	787,607		(236,967	)
Net unrealized gains and losses on GSE CRT accounted for under the fair value option	(1,174	)	377		(3,279	)	993
Net unrealized gains and losses on trading securities	—		(4	)	—		(21	)
Total gain (loss) on investments, net	202,413		(207,910	)	772,977		(404,657	)

Three Months Ended March 31,
$ in thousands 2019 2018
Gross realized gains on sale of investments 1,202
—
Gross realized losses on sale of investments (12,317 ) (9,237 )
Other-than-temporary impairment losses (1,776 ) (4,359 )
Net unrealized gains and losses on MBS accounted for under the fair value option 280,039
(147,195 )
Net unrealized gains and losses on GSE CRT accounted for under the fair value option 1,234
434
Net unrealized gains and losses on trading securities —
(13 )
Total gain (loss) on investments, net 268,382
(160,370 )

The following tables present components of interest income recognized on our MBS and GSE CRT portfolio for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018. GSE CRT interest income excludes coupon interest associated with embedded derivatives not accounted for under the fair value option that is recorded as realized and unrealized credit derivative income (loss), net.

For the three months ended ~~March 31,~~September 30, 2019


$ in thousands	Coupon Interest	Net (Premium Amortization)/Discount Accretion		Interest Income	Coupon Interest	Net (Premium Amortization)/Discount Accretion		Interest Income
Agency RMBS and Agency CMBS	130,197	(12,725	)	117,472
Agency RMBS					122,725	(21,526	)	101,199
Agency CMBS					25,434	(1,395	)	24,039
Non-Agency CMBS	38,830	3,031		41,861	41,972	3,957		45,929
Non-Agency RMBS	14,267	3,922		18,189	12,746	2,725		15,471
GSE CRT	8,596	(1,178	)	7,418	9,913	(2,369	)	7,544
Other	552	—		552	756	—		756
Total	192,442	(6,950	)	185,492	213,546	(18,608	)	194,938

For the three months ended ~~March 31,~~September 30, 2018



$ in thousands	Coupon Interest	Net (Premium Amortization)/Discount Accretion		Interest Income
Agency RMBS	111,893	(20,598	)	91,295
Agency CMBS	3,936	(252	)	3,684
Non-Agency CMBS	37,938	1,470		39,408
Non-Agency RMBS	14,106	4,831		18,937
GSE CRT	7,513	(731	)	6,782
Other	310	—		310
Total	175,696	(15,280	)	160,416

$ in thousands
Coupon
Interest

Net (Premium
Amortization)/Discount
Accretion

Interest
Income
Agency RMBS and Agency CMBS 108,317
(23,222 ) 85,095
Non-Agency CMBS 37,293
1,426
38,719
Non-Agency RMBS 14,012
5,177
19,189
GSE CRT 6,525
(697 ) 5,828
Other 172
—
172
Total 166,319
(17,316 ) 149,003



	14

Table of Contents

For the nine months ended September 30, 2019



$ in thousands	Coupon Interest	Net (Premium Amortization)/Discount Accretion		Interest Income
Agency RMBS	374,208	(50,873	)	323,335
Agency CMBS	53,767	(2,835	)	50,932
Non-Agency CMBS	121,417	10,338		131,755
Non-Agency RMBS	40,890	9,447		50,337
GSE CRT	27,935	(5,399	)	22,536
Other	2,272	—		2,272
Total	620,489	(39,322	)	581,167

For the nine months ended September 30, 2018



$ in thousands	Coupon Interest	Net (Premium Amortization)/Discount Accretion		Interest Income
Agency RMBS	325,599	(66,094	)	259,505
Agency CMBS	3,977	(253	)	3,724
Non-Agency CMBS	113,332	4,091		117,423
Non-Agency RMBS	41,313	15,167		56,480
GSE CRT	21,218	(2,124	)	19,094
Other	741	—		741
Total	506,180	(49,213	)	456,967

Note 5 – Other Assets

The following table summarizes our other assets as of ~~March 31,~~September 30, 2019 and December 31, 2018.



$ in thousands	September 30, 2019	December 31, 2018
FHLBI stock	74,250	74,250
Loan participation interest	45,115	54,981
Commercial loans, held-for-investment	24,188	31,582
Investments in unconsolidated ventures	23,305	24,012
Prepaid expenses and other assets	1,622	1,234
Total	168,480	186,059

$ in thousands March 31, 2019 December 31, 2018
FHLBI stock 74,250
74,250
Loan participation interest 53,827
54,981
Commercial loans, held-for-investment 24,454
31,582
Investments in unconsolidated ventures 24,129
24,012
Prepaid expenses and other assets 1,253
1,234
Total 177,913
186,059

IAS Services LLC, our wholly-owned captive insurance subsidiary, is required to purchase and hold Federal Home Loan Bank of Indianapolis ("FHLBI") stock as a condition of membership in the FHLBI. The stock is recorded at cost.

In August 2018, we acquired a participation interest in a secured loan collateralized by mortgage servicing rights. The secured loan has a two year term subject to a one year extension at the borrower's option. The participation interest bears interest at a floating rate based on LIBOR plus a spread. The weighted average asset yield for the participation interest was ~~6.14%~~5.72% as of ~~March 31,~~September 30, 2019 and 6.06% as of December 31, 2018. We elected to account for the investment using the fair value option. Refer to Note 14 - "Commitments and Contingencies" for additional details regarding our unfunded commitment on this loan participation interest.

As of ~~March 31,~~September 30, 2019, our commercial loan portfolio consisted of ~~one~~1 commercial loan with a ~~weighted average~~ maturity of ~~1.9~~1.4 years (December 31, 2018: ~~two~~2 commercial loans with a weighted average maturity of 1.7 years). The loans had a weighted average coupon rate of ~~10.99%~~10.60% as of ~~March 31,~~September 30, 2019 and 10.69% as of December 31, 2018. The loans were not impaired, and we have not recorded an allowance for loan losses as of ~~March 31,~~September 30, 2019 and December 31, 2018 based on our analysis of credit quality factors as described in Note 2 - "Summary of Significant Accounting Policies" included in the consolidated financial statements of our Annual Report on Form 10-K for the year ended December 31, 2018.

We have invested in unconsolidated ventures that are managed by an affiliate of our Manager. The unconsolidated ventures invest in our target assets. Refer to Note 14 - "Commitments and Contingencies" for additional details regarding our commitments to these unconsolidated ventures.



	15

Table of Contents

Note 6 – Borrowings

We finance the majority of our investment portfolio through repurchase agreements and secured loans. The following tables summarize certain characteristics of our borrowings at ~~March 31,~~September 30, 2019 and December 31, 2018. Refer to Note 7 - "Collateral Positions" for collateral pledged and held under our repurchase agreements and secured loans.



$ in thousands	September 30, 2019
				Weighted
		Weighted		Average
		Average		Remaining
	Amount	Interest		Maturity
	Outstanding	Rate		(days)
Repurchase Agreements:
Agency RMBS	11,124,901	2.34	%	21
Agency CMBS	3,306,244	2.35	%	30
Non-Agency CMBS	2,018,542	3.04	%	15
Non-Agency RMBS	828,535	2.97	%	17
GSE CRT	759,973	3.04	%	15
Loan participation interest	33,837	3.68	%	332
Total Repurchase Agreements	18,072,032	2.48	%	22
Secured Loans	1,650,000	2.37	%	1679
Total Borrowings	19,722,032	2.47	%	161



$ in thousands	December 31, 2018
				Weighted
		Weighted		Average
		Average		Remaining
	Amount	Interest		Maturity
	Outstanding	Rate		(days)
Repurchase Agreements:
Agency RMBS	9,529,352	2.56	%	36
Agency CMBS	810,450	2.53	%	31
Non-Agency CMBS	1,616,473	3.56	%	19
Non-Agency RMBS	923,959	3.60	%	26
GSE CRT	681,014	3.48	%	21
Loan participation interest	41,236	4.09	%	605
Total Repurchase Agreements	13,602,484	2.80	%	34
Secured Loans	1,650,000	2.68	%	1952
Total Borrowings	15,252,484	2.79	%	242



	16

$ in thousands March 31, 2019
Weighted
Weighted Average
Average Remaining
Amount Interest Maturity
Outstanding Rate (days)
Repurchase Agreements:
Agency RMBS 11,868,925
2.68 % 67
Agency CMBS 1,639,097
2.67 % 72
Non-Agency CMBS 1,642,106
3.57 % 18
Non-Agency RMBS 887,186
3.46 % 25
GSE CRT 746,703
3.49 % 20
Loan participation interest 40,370
4.09 % 515
Total Repurchase Agreements 16,824,387
2.85 % 59
Secured Loans 1,650,000
2.76 % 1862
Total Borrowings 18,474,387
2.84 % 220

Table of Contents

$ in thousands December 31, 2018
Weighted
Weighted Average
Average Remaining
Amount Interest Maturity
Outstanding Rate (days)
Repurchase Agreements:
Agency RMBS 9,529,352
2.56 % 36
Agency CMBS 810,450
2.53 % 31
Non-Agency CMBS 1,616,473
3.56 % 19
Non-Agency RMBS 923,959
3.60 % 26
GSE CRT 681,014
3.48 % 21
Loan participation interest 41,236
4.09 % 605
Total Repurchase Agreements 13,602,484
2.80 % 34
Secured Loans 1,650,000
2.68 % 1952
Total Borrowings 15,252,484
2.79 % 242

The following table shows the aggregate amount of maturities of our outstanding borrowings:



$ in thousands	As of
Borrowings maturing within:	~~March 31,~~September 30, 2019
4/10/1/2019 - ~~3/31/~~9/30/2020	~~17,084,017~~18,372,032
4/10/1/2020 - ~~3/31/~~9/30/2021	~~140,370~~100,000
4/10/1/2021 - ~~3/31/~~9/30/2022	—
4/10/1/2022 - ~~3/31/~~9/30/2023	—
4/10/1/2023 - ~~3/31/~~9/30/2024	—
Thereafter⁽¹⁾	1,250,000
Total	~~18,474,387~~19,722,032



(1)	16	Amounts represent FHLBI secured loans maturing in 2025.

~~Table of Contents~~

Repurchase Agreements

Our repurchase agreements generally bear interest at a contractually agreed upon rate and have maturities ranging from one month to ~~six~~four months. Our repurchase agreement that is collateralized by a loan participation interest bears interest at a floating rate based on LIBOR plus a spread and matures on August 27, 2020. Repurchase agreements are accounted for as secured borrowings since we maintain effective control of the financed assets. Repurchase agreements are subject to certain financial covenants. We were in compliance with these covenants at ~~March 31,~~September 30, 2019.

Our repurchase agreement collateral pledged ratio (MBS, GSE CRTs and a loan participation interest pledged as collateral/~~Amount Outstanding)~~amount outstanding) was ~~110%~~109% as of ~~March 31,~~September 30, 2019 (December 31, 2018: 111%).

Secured Loans

Our wholly-owned captive insurance subsidiary, IAS Services LLC, is a member of the FHLBI. As a member of the FHLBI, IAS Services LLC has borrowed funds from the FHLBI in the form of secured loans.

As of ~~March 31,~~September 30, 2019, IAS Services LLC had $1.65 billion in outstanding secured loans from the FHLBI. These secured loans have floating rates that are based on the three-month FHLB swap rate plus a spread. For the ~~three~~nine months ended ~~March 31,~~September 30, 2019, IAS Services LLC had weighted average borrowings of $1.65 billion with a weighted average borrowing rate of ~~2.70%~~2.65% and a weighted average maturity of ~~5.1~~4.6 years.

The Federal Housing Finance Agency’s ("FHFA") final rule governing Federal Home Loan Bank membership (the "FHFA Rule") became effective on February 19, 2016. The FHFA Rule permits existing captive insurance companies, such as IAS Services LLC, to remain members until February 2021. New advances or renewals that mature after February 2021 are prohibited. The FHLBI has indicated it will honor the contractual maturity dates of existing advances to IAS Services LLC that were made prior to February 19, 2016 and extend beyond February 2021. We do not expect there to be any impact to our existing FHLBI borrowings under the FHFA rule. The ability to borrow from the FHLBI is subject to our continued creditworthiness, pledging of sufficient eligible collateral to secure advances, and compliance with certain agreements with FHLBI and FHFA rules.

As discussed in Note 5 - "Other Assets," IAS Services LLC is required to purchase and hold a certain amount of FHLBI stock, which is based, in part, upon the outstanding principal balance of secured loans from the FHLBI.



	17

Table of Contents

Note 7 - Collateral Positions

The following table summarizes the fair value of collateral that we have pledged and held under our repurchase agreements, secured loans, interest rate swaps, futures contracts and currency forward contracts as of ~~March 31,~~September 30, 2019 and December 31, 2018. Refer to Note 2 - "Summary of Significant Accounting Policies - Fair Value Measurements" of our consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2018 for a description of how we determine fair value. RMBS, CMBS and GSE CRT collateral pledged is included in mortgage-backed and credit risk transfer securities on our condensed consolidated balance sheets. Loan participation interest collateral pledged is included in other assets on our condensed consolidated balance sheets. Cash collateral pledged on secured loans, centrally cleared swaps, bilateral interest rate swaps and currency forward contracts is classified as restricted cash on our condensed consolidated balance sheets. Cash collateral pledged on repurchase agreements, futures contracts and TBA securities that are accounted for as derivatives is classified as due from counterparties on our condensed consolidated balance sheets. TBA securities that are recorded as mortgage-backed and credit risk transfer securities on our condensed consolidated balance sheets cannot be pledged as collateral until these securities settle. We held approximately $1.3 billion and $131.8 million of these securities as of September 30, 2019 and December 31, 2018, respectively.

Cash collateral held on bilateral swaps and repurchase agreements that is not restricted for use is included in cash and cash equivalents on our condensed consolidated balance sheets and the liability to return the collateral is included in collateral held payable. Non-cash collateral held is only recognized if the counterparty defaults or if we sell the pledged collateral. As of ~~March 31,~~September 30, 2019 and December 31, 2018, we did not recognize any non-cash collateral ~~held.~~held on the condensed consolidated balance sheets.

$ in thousands As of
Collateral Pledged March 31, 2019 December 31, 2018
Repurchase Agreements:
Agency RMBS 12,575,947
10,158,404
Agency CMBS 1,763,779
870,702
Non-Agency CMBS 2,072,829
2,016,202
Non-Agency RMBS 1,079,223
1,127,911
GSE CRT 907,529
819,328
Loan participation interest 53,827
54,981
Total repurchase agreements collateral pledged 18,453,134
15,047,528
Secured Loans:
Agency RMBS 686,656
702,952
Non-Agency CMBS 1,260,396
1,227,412
Total secured loans collateral pledged 1,947,052
1,930,364
Interest Rate Swaps, Futures Contracts and Currency Forward Contracts:
Agency RMBS 197,958
159,914
Cash ⁽¹⁾
18,025
13,500
Total interest rate swaps, futures contracts and currency forward contracts collateral pledged 215,983
173,414

Total collateral pledged:
Mortgage-backed and credit risk transfer securities 20,544,317
17,082,825
Loan participation interest 53,827
54,981
Cash 18,025
13,500
Total collateral pledged 20,616,169
17,151,306

As of
Collateral Held March 31, 2019 December 31, 2018
Interest Rate Swaps:
Cash 2,273
18,083
Non-cash collateral —
—
Total collateral held 2,273
18,083

~~(1) Includes restricted cash of $5,025,000 pledged as collateral on centrally cleared swaps.~~



	18

Table of Contents



$ in thousands	As of
Collateral Pledged	September 30, 2019	December 31, 2018
Repurchase Agreements:
Agency RMBS	11,737,505	10,158,404
Agency CMBS	3,531,512	870,702
Non-Agency CMBS	2,543,887	2,016,202
Non-Agency RMBS	993,103	1,127,911
GSE CRT	899,144	819,328
Loan participation interest	45,115	54,981
Cash	4,209	—
Total repurchase agreements collateral pledged	19,754,475	15,047,528
Secured Loans:
Agency RMBS	633,350	702,952
Non-Agency CMBS	1,276,599	1,227,412
Total secured loans collateral pledged	1,909,949	1,930,364
Interest Rate Swaps, Futures Contracts and Currency Forward Contracts:
Agency RMBS	251,517	159,914
Cash	6,075	13,500
Restricted cash	80,086	—
Total interest rate swaps, futures contracts and currency forward contracts collateral pledged	337,678	173,414

Total collateral pledged:
Mortgage-backed and credit risk transfer securities	21,866,617	17,082,825
Loan participation interest	45,115	54,981
Cash	10,284	13,500
Restricted cash	80,086	—
Total collateral pledged	22,002,102	17,151,306

	As of
Collateral Held	September 30, 2019	December 31, 2018
Repurchase Agreements:
Cash	597	—
Non-cash collateral	10,549	—
Total repurchase agreements collateral held	11,146	—
Interest Rate Swaps:
Cash	499	18,083
Non-cash collateral	—	—
Total interest rate swap collateral held	499	18,083

Total collateral held:
Cash	1,096	18,083
Non-cash collateral	10,549	—
Total collateral held	11,645	18,083



	19

Table of Contents

Repurchase Agreements

Collateral pledged with our repurchase agreement counterparties is segregated in our books and records. The repurchase agreement counterparties have the right to resell and repledge the collateral posted but have the obligation to return the pledged collateral, or substantially the same collateral if agreed to by us, upon maturity of the repurchase agreement. Under the repurchase agreements, the respective lender retains the contractual right to mark the underlying collateral to fair value as determined by a pricing service agreed to by the respective lender and us. We would be required to provide additional collateral or fund margin calls if the value of pledged assets declined. We intend to maintain a level of liquidity that will enable us to meet margin calls.

Secured Loans

The ability to borrow from the FHLBI is subject to our continued creditworthiness, pledging of sufficient eligible collateral to secure advances, and compliance with FHLBI and FHFA rules. Collateral pledged with the FHLBI is held in trust for the benefit of the FHLBI and is not commingled with our other assets. The FHLBI does not have the right to resell or repledge collateral posted unless an event of default occurs. The FHLBI retains the right to mark the underlying collateral for FHLBI advances to fair value as determined by the FHLBI in its sole discretion. IAS Services LLC would be required to provide additional collateral or fund margin calls if the value of pledged assets declines.

Interest Rate Swaps

Collateral pledged with our interest rate swap counterparties is segregated in our books and records. We have two types of interest rate swap agreements: bilateral interest rate swaps that are governed by an International Swaps and Derivatives Association ("ISDA") agreement and interest rate swaps that are centrally cleared by a registered clearing organization such as the Chicago Mercantile Exchange ("CME") and LCH Limited ("LCH") through a Futures Commission Merchant ("FCM"). Interest rate swaps that are governed by an ISDA agreement provide for bilateral collateral pledging based on the counterparties' market value. The counterparties have the right to repledge the collateral posted, but have the obligation to return the pledged collateral, or substantially the same collateral, if agreed to by us, as the market value of the interest rate swaps change.

We are required to pledge initial margin and daily variation margin for our interest rate swaps that are centrally cleared. The FCM determines the fair value of our centrally cleared swaps, including daily variation margin. The daily variation margin payment for centrally cleared interest rate swaps is characterized as settlement of the derivative itself rather than ~~collateral. Accordingly, cash~~ collateral ~~pledged~~and is recorded as gain (loss) on derivative instruments, net in our ~~centrally cleared interest rate swaps is settled against the fair value~~condensed consolidated statement of ~~these swaps.~~operations.

Futures Contracts

We are required to pledge initial margin and daily variation margin for our futures contracts that is based on the fair value of our contracts as determined by our FCM. The daily variation margin payment for our futures contracts is characterized as settlement of the futures contract itself rather than ~~collateral. Accordingly, cash~~ collateral ~~pledged~~and is recorded as gain (loss) on derivative instruments, net in our ~~futures contracts is settled against the fair value~~condensed consolidated statement of ~~these contracts.~~operations.

Currency Forward Contracts

Collateral pledged with our currency forward counterparty is segregated in our books and records. Our currency forward contract provides for bilateral collateral pledging based on market value as determined by the counterparty and can be in the form of cash or securities. Our counterparty has the right to repledge the collateral posted, but has the obligation to return the pledged collateral, or substantially the same collateral, if agreed to by us, as the market value of the currency forward contract changes.



	1920

Table of Contents

Note 8 – Derivatives and Hedging Activities

The following table summarizes changes in the notional amount of our derivative instruments during 2019:



$ in thousands	Notional Amount as of December 31, 2018	Additions	Settlement, Termination, Expiration or Exercise		Notional Amount as of September 30, 2019
Interest Rate Swaps	12,370,000	20,550,000	(18,495,000	)	14,425,000
Futures Contracts	1,689,900	3,625,800	(4,821,400	)	494,300
Currency Forward Contracts	23,149	81,577	(75,268	)	29,458
Credit Derivatives	526,912	—	(39,963	)	486,949
Total	14,609,961	24,257,377	(23,431,631	)	15,435,707

$ in thousands Notional Amount as
of December 31, 2018 Additions Settlement,
Termination,
Expiration
or Exercise Notional Amount as
of March 31, 2019
Interest Rate Swaps 12,370,000
4,575,000
(4,050,000 ) 12,895,000
Futures Contracts 1,689,900
1,586,400
(1,689,900 ) 1,586,400
Currency Forward Contracts 23,149
25,534
(23,149 ) 25,534
Credit Derivatives 526,912
—
(9,378 ) 517,534
Total 14,609,961
6,186,934
(5,772,427 ) 15,024,468

Refer to Note 7 - "Collateral Positions" for further information regarding our collateral pledged to and received from our interest rate swap counterparties.

Interest Rate Swaps

Our repurchase agreements are usually settled on a short-term basis ranging from one to twelve months. At each settlement date, we typically refinance each repurchase agreement at the market interest rate at that time. In addition, our secured loans have floating interest rates. As such, we are exposed to changing interest rates. Our objectives in using interest rate derivatives are to add stability to interest expense and to manage our exposures to interest rate movements. To accomplish these objectives, we primarily use interest rate swaps as part of our interest rate risk management strategy. Interest rate swaps involve making fixed-rate payments to a counterparty in exchange for the receipt of variable-rate amounts over the life of the agreements without exchange of the underlying notional amount.

Amounts recorded in accumulated other comprehensive income ("AOCI") before we discontinued cash flow hedge accounting for our interest rate swaps are reclassified to interest expense on repurchase agreements on the condensed consolidated statements of operations as interest is accrued and paid on the related repurchase agreements over the remaining life of the interest rate swap agreements. We reclassified ~~$5.9~~$6.0 million as a decrease ~~(March 31,~~(September 30, 2018: ~~$6.5~~$6.4 million as a decrease) and $17.7 million as a decrease (September 30, 2018: $19.9 million as a decrease) to interest expense for the three and nine months ended ~~March 31, 2019.~~September 30, 2019, respectively. During the next 12 months, we estimate that $23.8 million will be reclassified as a decrease to interest expense, repurchase agreements. As of ~~March 31,~~September 30, 2019, ~~$93.8~~$81.9 million (December 31, 2018: $99.6 million) of unrealized gains on discontinued cash flow hedges, net are still included in accumulated other comprehensive income and will be reclassified as a decrease to interest expense, repurchase agreements over a period of time through December 15, 2023.



	2021

Table of Contents

As of ~~March 31,~~September 30, 2019 and December 31, 2018, we had ~~the following~~ interest rate swaps with the following maturities outstanding:


$ in thousands	As of March 31, 2019						As of September 30, 2019
Maturities	Notional Amount⁽¹⁾	Weighted Average Fixed Pay Rate		Weighted Average Receive Rate		Weighted Average Years to Maturity	Notional Amount⁽¹⁾	Weighted Average Fixed Pay Rate		Weighted Average Receive Rate		Weighted Average Years to Maturity
2020	1,000,000	2.72	%	2.50	%	1.4	1,900,000	1.67	%	2.09	%	0.9
2021	2,800,000	2.49	%	2.54	%	2.2	3,700,000	1.56	%	2.06	%	1.7
2022	2,550,000	2.13	%	2.61	%	3.2	2,350,000	1.99	%	2.11	%	2.7
2023	1,500,000	2.21	%	2.48	%	4.3	1,400,000	1.85	%	2.03	%	4.0
2024	1,600,000	2.27	%	2.65	%	4.8
Thereafter	3,445,000	2.46	%	2.52	%	7.8	5,075,000	1.58	%	2.07	%	8.2
Total	12,895,000	2.37	%	2.55	%	4.4	14,425,000	1.68	%	2.07	%	4.3



$ in thousands	As of December 31, 2018
Maturities	Notional Amount⁽²⁾	Weighted Average Fixed Pay Rate		Weighted Average Receive Rate		Weighted Average Years to Maturity
2019	1,500,000	2.70	%	2.47	%	0.9
2020	1,500,000	2.78	%	2.51	%	1.7
2021	2,300,000	2.51	%	2.58	%	2.5
2022	2,550,000	2.13	%	2.65	%	3.4
2023	1,600,000	2.39	%	2.47	%	4.7
Thereafter	2,920,000	2.47	%	2.55	%	6.8
Total	12,370,000	2.46	%	2.55	%	3.7


(1)	Notional amount includes ~~$8.4~~$11.6 billion of interest rate swaps that receive variable payments based on 1-month LIBOR and ~~$4.5~~$2.8 billion of interest rate swaps that receive variable payments based on 3-month LIBOR as of ~~March 31,~~September 30, 2019.


(2)	Notional amount includes $6.7 billion of interest rate swaps that receive variable payments based on 1-month LIBOR and $5.7 billion of interest rate swaps that receive variable payments based on 3-month LIBOR as of December 31, 2018.

TBAs, Futures and Currency Forward Contracts

We purchase or sell certain TBAs and U.S. Treasury futures contracts to help mitigate the potential impact of changes in interest rates on the performance of our investment portfolio. We recognize realized and unrealized gains and losses associated with the purchases or sales of TBAs and U.S. Treasury futures contracts in gain (loss) on derivative instruments, net in our condensed consolidated statements of operations.

We use currency forward contracts to help mitigate the potential impact of changes in foreign currency exchange rates on our investments denominated in foreign currencies. We recognize realized and unrealized gains and losses associated with the purchases or sales of currency forward contracts in gain (loss) on derivative instruments, net in our condensed consolidated statements of operations. As of ~~March 31,~~September 30, 2019, we had ~~$25.5~~$29.5 million (December 31, 2018: $23.1 million) of notional amount of currency forward contracts related to an investment in an unconsolidated venture denominated in Euro.

Credit Derivatives

Our GSE CRTs purchased prior to August 24, 2015 are accounted for as hybrid financial instruments consisting of a debt host contract and an embedded credit derivative. Embedded derivatives associated with GSE CRTs are recorded within mortgage-backed and credit risk transfer securities, at fair value, on the condensed consolidated balance sheets. At ~~March 31,~~September 30, 2019 and December 31, 2018, terms of the GSE CRT embedded derivatives are:



$ in thousands	September 30, 2019	December 31, 2018
Fair value amount	12,372	22,771
Notional amount	486,949	526,912
Maximum potential amount of future undiscounted payments	486,949	526,912

$ in thousands March 31, 2019 December 31, 2018
Fair value amount 25,305
22,771
Notional amount 517,534
526,912
Maximum potential amount of future undiscounted payments 517,534
526,912



	2122

Table of Contents

Tabular Disclosure of the Effect of Derivative Instruments on the Balance Sheet

The table below presents the fair value of our derivative financial instruments, as well as their classification on the condensed consolidated balance sheets as of ~~March 31,~~September 30, 2019 and December 31, 2018.

$ in thousands



Derivative Assets			Derivative Liabilities
	As of September 30, 2019	As of December 31, 2018		As of September 30, 2019	As of December 31, 2018
Balance Sheet	Fair Value	Fair Value	Balance Sheet	Fair Value	Fair Value
Interest Rate Swaps Asset	3,384	15,089	Interest Rate Swaps Liability	46,381	15,382
Currency Forward Contracts	589	—	Currency Forward Contracts	—	172
Futures Contracts	154	—	Futures Contracts	—	7,836
Total Derivative Assets	4,127	15,089	Total Derivative Liabilities	46,381	23,390

Derivative Assets Derivative Liabilities

As of
March 31, 2019
As of December 31, 2018
As of
March 31, 2019
As of December 31, 2018
Balance
Sheet
Fair Value Fair Value
Balance
Sheet
Fair Value Fair Value
Interest Rate Swaps Asset 21,161
15,089
Interest Rate Swaps Liability 8,463
15,382
Currency Forward Contracts 311
—
Currency Forward Contracts —
172
Futures Contracts 5,108
—
Futures Contracts —
7,836

Tabular Disclosure of the Effect of Derivative Instruments on the Income Statement

The tables below present the effect of our credit derivatives on the condensed consolidated statements of operations for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018.


$ in thousands	Three months ended March 31, 2019				Three months ended September 30, 2019
Derivative not designated as hedging instrument	Realized gain (loss), net	GSE CRT embedded derivative coupon interest	Unrealized gain (loss), net	Realized and unrealized credit derivative income (loss), net	Realized gain (loss), net	GSE CRT embedded derivative coupon interest	Unrealized gain (loss), net		Realized and unrealized credit derivative income (loss), net
GSE CRT Embedded Derivatives	—	5,350	2,534	7,884	—	5,196	(5,195	)	1


$ in thousands	Three months ended March 31, 2018					Three months ended September 30, 2018
Derivative not designated as hedging instrument	Realized gain (loss), net	GSE CRT embedded derivative coupon interest	Unrealized gain (loss), net		Realized and unrealized credit derivative income (loss), net	Realized gain (loss), net	GSE CRT embedded derivative coupon interest	Unrealized gain (loss), net		Realized and unrealized credit derivative income (loss), net
GSE CRT Embedded Derivatives	—	5,633	(2,468	)	3,165	—	5,638	(663	)	4,975

$ in thousands

Nine months ended September 30, 2019

Derivative

not designated as

hedging instrument

Realized gain (loss), net

GSE CRT embedded derivative coupon interest

Unrealized gain (loss), net

Realized and unrealized credit derivative income (loss), net

GSE CRT Embedded Derivatives

—

15,846

(10,399

)

5,447

$ in thousands

Nine months ended September 30, 2018

Derivative

not designated as

hedging instrument

Realized gain (loss), net

GSE CRT embedded derivative coupon interest

Unrealized gain (loss), net

Realized and unrealized credit derivative income (loss), net

GSE CRT Embedded Derivatives

—

16,909

(8,034

)

8,875



	23

Table of Contents

The following table summarizes the effect of interest rate swaps, futures contracts and currency forward contracts reported in gain (loss) on derivative instruments, net on the condensed consolidated statements of operations for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018:


$ in thousands	Three Months Ended March 31, 2019						Three Months Ended September 30, 2019
Derivative not designated as hedging instrument	Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)	Unrealized gain (loss), net	Gain (loss) on derivative instruments, net		Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)	Unrealized gain (loss), net		Gain (loss) on derivative instruments, net
Interest Rate Swaps	(165,884	)	4,509	12,991	(148,384	)	(137,346	)	11,715	(15,772	)	(141,403	)
Futures Contracts	(66,688	)	—	12,944	(53,744	)	(36,633	)	—	(464	)	(37,097	)
Currency Forward Contracts	185		—	483	668		372		—	884		1,256
Total	(232,387	)	4,509	26,418	(201,460	)	(173,607	)	11,715	(15,352	)	(177,244	)



$ in thousands	Three Months Ended September 30, 2018
Derivative not designated as hedging instrument	Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)		Unrealized gain (loss), net		Gain (loss) on derivative instruments, net
Interest Rate Swaps	68,953		(2,763	)	(178	)	66,012
Futures Contracts	27,136		—		(5,548	)	21,588
Currency Forward Contracts	3,569		—		(3,480	)	89
TBAs	(17	)	—		—		(17	)
Total	99,641		(2,763	)	(9,206	)	87,672



$ in thousands	Nine Months Ended September 30, 2019
Derivative not designated as hedging instrument	Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)	Unrealized gain (loss), net		Gain (loss) on derivative instruments, net
Interest Rate Swaps	(545,069	)	23,749	(42,703	)	(564,023	)
Futures Contracts	(169,274	)	—	7,990		(161,284	)
Currency Forward Contracts	1,110		—	760		1,870
Total	(713,233	)	23,749	(33,953	)	(723,437	)



$ in thousands	Nine Months Ended September 30, 2018
Derivative not designated as hedging instrument	Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)		Unrealized gain (loss), net		Gain (loss) on derivative instruments, net
Interest Rate Swaps	225,499		(19,386	)	65,181		271,294
Futures Contracts	22,499		—		(8,204	)	14,295
Currency Forward Contracts	1,512		—		1,124		2,636
TBAs	(17	)	—		—		(17	)
Total	249,493		(19,386	)	58,101		288,208



	2224

Table of Contents

$ in thousands Three Months Ended March 31, 2018
Derivative
not designated as
hedging instrument
Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net
Interest Rate Swaps 122,273
(12,112 ) 32,374
142,535
Futures Contracts (5,277 ) —
(1,612 ) (6,889 )
Currency Forward Contracts (3,418 ) —
1,139
(2,279 )
Total 113,578
(12,112 ) 31,901
133,367

Credit-risk-related Contingent Features

We have agreements with each of our bilateral derivative counterparties. Some of those agreements contain a provision whereby if we default on any of our indebtedness, including default whereby repayment of the indebtedness has not been accelerated by the lender, we could be declared in default on our derivative obligations.

At ~~March 31,~~September 30, 2019, the fair value of derivatives in a net liability position, which includes accrued interest but excludes any adjustment for non-performance risk related to bilateral interest rate swap agreements, was ~~$8.4~~$46.5 million. We have minimum collateral posting thresholds with certain of our bilateral derivative counterparties and ~~were required to pledge $12.1~~pledged securities with a fair value of $41.4 million and restricted cash of ~~collateral~~$8.4 million with these counterparties as of ~~March 31,~~September 30, 2019. If we had breached any of these provisions at ~~March 31,~~September 30, 2019, we could have been required to settle our obligations under these agreements at their termination value.

We also have an agreement with a clearing counterparty for our interest rate swaps that includes cross default provisions. The fair value of our centrally cleared interest rate derivative contracts, which includes accrued interest and variation margin but excludes any adjustment for non-performance risk, was a net asset of ~~$17.8~~$3.4 million as of ~~March 31,~~September 30, 2019.

We were in compliance with all of the financial provisions of these counterparty agreements as of ~~March 31,~~September 30, 2019.

Note 9 – Offsetting Assets and Liabilities

Certain of our repurchase agreements and derivative transactions are governed by underlying agreements that generally provide for a right of offset under master netting arrangements (or similar agreements) in the event of default or in the event of bankruptcy of either party to the transactions. Assets and liabilities subject to such arrangements are presented on a gross basis in the condensed consolidated balance sheets.

The following tables present information about the assets and liabilities that are subject to master netting agreements (or similar agreements) and can potentially be offset on our condensed consolidated balance sheets at ~~March 31,~~September 30, 2019 and December 31, 2018. The daily variation margin payment for centrally cleared interest rate swaps is characterized as settlement of the derivative itself rather than collateral. As of ~~March 31,~~September 30, 2019, our derivative asset of ~~$17.8~~$3.4 million (December 31, 2018: derivative liability of $13.2 million) related to centrally cleared interest rate swaps is not included in the table below as a result of this characterization of daily variation margin.

Offsetting of Derivative Assets

As of ~~March 31,~~September 30, 2019



				Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets
$ in thousands Description	Gross Amounts of Recognized Assets	Gross Amounts Offset in the Condensed Consolidated Balance Sheets	Net Amounts of Assets presented in the Condensed Consolidated Balance Sheets	Financial Instruments	Cash Collateral Received		Net Amount
Derivatives ^{(1) (3)}	743	—	743	—	(346	)	397

Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets
$ in thousands
Description
Gross
Amounts of
Recognized
Assets

Gross
Amounts
Offset in the Condensed Consolidated
Balance
Sheets

Net Amounts
of Assets
presented in
the Condensed
Consolidated
Balance Sheets

Financial
Instruments

Cash Collateral
Received
Net Amount
Derivatives ^{(1) (3)}
8,742
—
8,742
—
(2,201 ) 6,541
Offsetting of Derivative Liabilities, Repurchase Agreements and Secured Loans

As of September 30, 2019



				Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets
$ in thousands Description	Gross Amounts of Recognized Liabilities	Gross Amounts Offset in the Condensed Consolidated Balance Sheets	Net Amounts of Liabilities presented in the Condensed Consolidated Balance Sheets	Financial Instruments ⁽²⁾		Cash Collateral Pledged		Net Amount
Derivatives ⁽³⁾	46,381	—	46,381	(38,471	)	(7,910	)	—
Repurchase Agreements ⁽⁴⁾	18,072,032	—	18,072,032	(18,072,032	)	—		—
Secured Loans ⁽⁵⁾	1,650,000	—	1,650,000	(1,650,000	)	—		—
Total	19,768,413	—	19,768,413	(19,760,503	)	(7,910	)	—



	2325

Table of Contents

~~Offsetting of Derivative Liabilities, Repurchase Agreements and Secured Loans~~

~~As of March 31, 2019~~

Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets
$ in thousands
Description
Gross
Amounts of
Recognized
Liabilities

Gross
Amounts
Offset in the Condensed Consolidated
Balance
Sheets

Net Amounts
of Liabilities
presented in
the Condensed
Consolidated
Balance Sheets

Financial
Instruments ⁽²⁾

Cash Collateral
Pledged
Net Amount
Derivatives ⁽³⁾
8,463
—
8,463
(8,463 ) —
—
Repurchase Agreements ⁽⁴⁾
16,824,387
—
16,824,387
(16,824,387 ) —
—
Secured Loans ⁽⁵⁾
1,650,000
—
1,650,000
(1,650,000 ) —
—
Total 18,482,850
—
18,482,850
(18,482,850 ) —
—

Offsetting of Derivative Assets

As of December 31, 2018



				Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets
$ in thousands Description	Gross Amounts of Recognized Assets	Gross Amounts Offset in the Condensed Consolidated Balance Sheets	Net Amounts of Assets presented in the Condensed Consolidated Balance Sheets	Financial Instruments		Cash Collateral Received		Net Amount
Derivatives ^{(1) (3)}	15,089	—	15,089	(433	)	(14,656	)	—



	24

~~Table of Contents~~

Offsetting of Derivative Liabilities and Repurchase Agreements

As of December 31, 2018



				Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets
$ in thousands Description	Gross Amounts of Recognized Liabilities	Gross Amounts Offset in the Condensed Consolidated Balance Sheets	Net Amounts of Liabilities presented in the Condensed Consolidated Balance Sheets	Financial Instruments ⁽²⁾		Cash Collateral Pledged		Net Amount
Derivatives ⁽³⁾	10,239	—	10,239	(2,058	)	(7,836	)	345
Repurchase Agreements ⁽⁴⁾	13,602,484	—	13,602,484	(13,602,484	)	—		—
Secured Loans ⁽⁵⁾	1,650,000	—	1,650,000	(1,650,000	)	—		—
Total	15,262,723	—	15,262,723	(15,254,542	)	(7,836	)	345


(1)	Amounts represent derivatives in an asset position which could potentially be offset against derivatives in a liability position at ~~March 31,~~September 30, 2019 and December 31, 2018,, subject to a netting arrangement.


(2)	Amounts represent collateral pledged that is available to be offset against liability balances associated with repurchase agreements, secured loans and derivatives.

(3)

The fair value of securities pledged against our derivatives was ~~$198.0~~$251.5 million (December 31, 2018: $159.9 million) at ~~March 31,~~September 30, 2019, of which ~~$164.8~~$200.2 million (December 31, 2018: $158.3 million) relates to initial margin pledged on centrally cleared interest rate swaps. Centrally cleared interest rate swaps are excluded from the tables above. Cash collateral received on our derivatives was ~~$2.3 million~~$499,000 and $18.1 million at ~~March 31,~~September 30, 2019 and December 31, 2018, respectively. Cash collateral pledged by us on our futures contracts and interest rate swaps were ~~$18.0~~$86.2 million and $13.5 million at ~~March 31,~~September 30, 2019 and December 31, 2018,, respectively. Cash collateral pledged on our centrally cleared interest rate swaps is settled against the fair value of these swaps and therefore excluded from the tables above at ~~March 31,~~September 30, 2019 and December 31, 2018, respectively.


(4)	The fair value of securities pledged against our borrowing under repurchase agreements was ~~$18.5~~$19.8 billion and $15.0 billion at ~~March 31,~~September 30, 2019 and December 31, 2018, respectively. We pledged cash collateral of $4.2 million and held cash collateral of $597,000 under repurchase agreements as of September 30, 2019.


(5)	The fair value of securities pledged against IAS Services LLC's borrowings under secured loans was $1.9 billion at ~~March 31,~~September 30, 2019 and December 31, 2018,, respectively.

Note 10 – Fair Value of Financial Instruments

A three-level valuation hierarchy exists for disclosure of fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect our market assumptions. The three levels are defined as follows:


•	Level 1 Inputs – Quoted prices for identical instruments in active markets.


•	Level 2 Inputs – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.


•	Level 3 Inputs – Instruments with primarily unobservable value drivers.

~~Level 1 Inputs~~ ~~– Quoted prices for identical instruments in active markets.~~

~~Level 2 Inputs~~ – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.

~~Level 3 Inputs~~ ~~– Instruments with primarily unobservable value drivers.~~



	2526

Table of Contents

The following tables present our assets and liabilities measured at fair value on a recurring basis.


	March 31, 2019					September 30, 2019
	Fair Value Measurements Using:					Fair Value Measurements Using:
$ in thousands	Level 1	Level 2	Level 3	NAV as a practical expedient ⁽³⁾	Total at Fair Value	Level 1	Level 2	Level 3	NAV as a practical expedient ⁽³⁾	Total at Fair Value
Assets:
Mortgage-backed and credit risk transfer securities ⁽¹⁾⁽²⁾	—	21,102,293	25,305	—	21,127,598	—	23,587,127	12,372	—	23,599,499
Derivative assets	5,108	21,472	—	—	26,580	154	3,973	—	—	4,127
Other assets ⁽⁴⁾	—	—	53,827	24,129	77,956	—	—	45,115	23,305	68,420
Total assets	5,108	21,123,765	79,132	24,129	21,232,134	154	23,591,100	57,487	23,305	23,672,046
Liabilities:
Derivative liabilities	—	8,463	—	—	8,463	—	46,381	—	—	46,381
Total liabilities	—	8,463	—	—	8,463	—	46,381	—	—	46,381


	December 31, 2018					December 31, 2018
	Fair Value Measurements Using:					Fair Value Measurements Using:
$ in thousands	Level 1	Level 2	Level 3	NAV as a practical expedient ⁽³⁾	Total at Fair Value	Level 1	Level 2	Level 3	NAV as a practical expedient ⁽³⁾	Total at Fair Value
Assets:
Mortgage-backed and credit risk transfer securities ⁽¹⁾⁽²⁾	—	17,373,871	22,771	—	17,396,642	—	17,373,871	22,771	—	17,396,642
Derivative assets	—	15,089	—	—	15,089	—	15,089	—	—	15,089
Other assets ⁽⁴⁾	—	—	54,981	24,012	78,993	—	—	54,981	24,012	78,993
Total assets	—	17,388,960	77,752	24,012	17,490,724	—	17,388,960	77,752	24,012	17,490,724
Liabilities:
Derivative liabilities	7,836	15,554	—	—	23,390	7,836	15,554	—	—	23,390
Total liabilities	7,836	15,554	—	—	23,390	7,836	15,554	—	—	23,390


(1)	For more detail about the fair value of our MBS and GSE CRTs, refer to Note 4 - "Mortgage-Backed and Credit Risk Transfer Securities."

(2)

Our GSE CRTs purchased prior to August 24, 2015 are accounted for as hybrid financial instruments with an embedded derivative. The hybrid financial instruments consist of debt host contracts classified as Level 2 and embedded derivatives classified as Level 3. As of ~~March 31,~~September 30, 2019, the net embedded derivative asset position of ~~$25.3~~$12.4 million includes ~~$30.2~~$21.6 million of embedded derivatives in an asset position and ~~$4.9~~$9.2 million of embedded derivatives in a liability position. As of December 31, 2018, the net embedded derivative asset position of $22.8 million includes $28.8 million of embedded derivatives in an asset position and $6.0 million of embedded derivatives in a liability position.

(3)

Investments in unconsolidated ventures are valued using the net asset value ("NAV") as a practical expedient and are not subject to redemption, although investors may sell or transfer their interest at the approval of the general partner of the underlying funds. As of ~~March 31,~~September 30, 2019 and December 31, 2018, the weighted average remaining term of our investments in unconsolidated ventures ~~is 2.8 and~~was 2.6 years ~~respectively.~~for both periods.


(4)	Includes ~~$53.8~~$45.1 million and $55.0 million of a loan participation interest as of ~~March 31,~~September 30, 2019 and December 31, 2018, respectively. The loan participation interest is transferable and bears interest at a variable rate based on LIBOR plus a spread and resets daily. As a result, the cost of the loan participation interest approximates its fair value.



	2627

Table of Contents

The following table shows a reconciliation of the beginning and ending fair value measurements of our GSE CRT embedded derivatives, which we have valued utilizing Level 3 inputs:



	Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018
Beginning balance	17,567		38,029		22,771		45,400
Unrealized credit derivative gains (losses), net	(5,195	)	(663	)	(10,399	)	(8,034	)
Ending balance	12,372		37,366		12,372		37,366

Three Months Ended March 31,
$ in thousands 2019 2018
Beginning balance 22,771
45,400
Unrealized credit derivative gains (losses), net 2,534
(2,468 )
Ending balance 25,305
42,932

The following table shows a reconciliation of the beginning and ending fair value measurements of our loan participation interest, which we have valued utilizing Level 3 inputs:



	Three Months Ended September 30,			Nine Months Ended September 30,
$ in thousands	2019		2018	2019		2018
Beginning balance	47,885		—	54,981		—
Purchases/Advances	5,192		45,058	5,769		45,058
Repayments	(7,962	)	—	(15,635	)	—
Ending balance	45,115		45,058	45,115		45,058



	~~Three Months Ended March 31,~~
~~$ in thousands~~	~~2019~~
~~Beginning balance~~	~~54,981~~
~~Advances~~	~~577~~
~~Repayments~~	~~(1,731~~	)
~~Ending balance~~	~~53,827~~

The following tables summarize significant unobservable inputs used in the fair value measurement of our GSE CRT embedded derivatives:



	Fair Value at	Valuation	Unobservable		Weighted
$ in thousands	~~March 31,~~September 30, 2019	Technique	Input	Range	Average
GSE CRT Embedded Derivatives	~~25,305~~12,372	Market Comparables, Vendor Pricing	Weighted average life	~~2.5~~1.3 - ~~5.6~~4.6 years	~~4.0~~3.1 years



	Fair Value at	Valuation	Unobservable		Weighted
$ in thousands	December 31, 2018	Technique	Input	Range	Average
GSE CRT Embedded Derivatives	22,771	Market Comparables, Vendor Pricing	Weighted average life	2.9 - 5.9 years	4.3 years

These significant unobservable inputs change according to market conditions and security performance. We estimate the weighted average life of GSE CRTs in order to identify GSE corporate debt with a similar maturity. We obtain our weighted average life estimates from a third party provider. Although weighted average life is a significant input, changes in weighted average life may not have an explicit directional impact on the fair value measurement.



	2728

Table of Contents

The following table presents the carrying value and estimated fair value of our financial instruments that are not carried at fair value on the condensed consolidated balance sheets at ~~March 31,~~September 30, 2019 and December 31, 2018:



	September 30, 2019		December 31, 2018
$ in thousands	Carrying Value	Estimated Fair Value	Carrying Value	Estimated Fair Value
Financial Assets
Commercial loans, held-for-investment	24,188	24,478	31,582	31,826
FHLBI stock	74,250	74,250	74,250	74,250
Total	98,438	98,728	105,832	106,076
Financial Liabilities
Repurchase agreements	18,072,032	18,072,733	13,602,484	13,602,050
Secured loans	1,650,000	1,650,000	1,650,000	1,650,000
Total	19,722,032	19,722,733	15,252,484	15,252,050

March 31, 2019 December 31, 2018
$ in thousands
Carrying
Value

Estimated
Fair Value

Carrying
Value

Estimated
Fair Value
Financial Assets
Commercial loans, held-for-investment 24,454
24,732
31,582
31,826
FHLBI stock 74,250
74,250
74,250
74,250
Total 98,704
98,982
105,832
106,076
Financial Liabilities
Repurchase agreements 16,824,387
16,825,642
13,602,484
13,602,050
Secured loans 1,650,000
1,650,000
1,650,000
1,650,000
Total 18,474,387
18,475,642
15,252,484
15,252,050

The following describes our methods for estimating the fair value for financial instruments not carried at fair value on the condensed consolidated balance sheets.

The estimated fair value of commercial loans held-for-investment, included in "Other assets" on our condensed consolidated balance sheets, is a Level 3 fair value measurement. Subsequent to the origination or purchase, commercial loan investments are valued on a monthly basis by an independent third party valuation agent using a discounted cash flow technique.

The estimated fair value of FHLBI stock, included in "Other assets" on our condensed consolidated balance sheets, is a Level 3 fair value measurement. FHLBI stock may only be sold back to the FHLBI at its discretion at par. As a result, the cost of the FHLBI stock approximates its fair value.

The estimated fair value of repurchase agreements is a Level 3 fair value measurement based on an expected present value technique. This method discounts future estimated cash flows using rates we determined best reflect current market interest rates that would be offered for repurchase agreements with similar characteristics and credit quality.

The estimated fair value of secured loans is a Level 3 fair value measurement. The secured loans have floating rates based on an index plus a spread and the spread is typically consistent with those demanded in the market. Accordingly, the interest rates on these secured loans are at market, and thus the carrying amount approximates fair value.

Note 11 – Related Party Transactions

Under the terms of our management agreement, our Manager and its affiliates provide us with our management team, including our officers and appropriate support personnel. Each of our officers is an employee of our Manager or one of its affiliates. We do not have any employees. Our Manager is not obligated to dedicate any of its employees exclusively to us, nor is our Manager obligated to dedicate any specific portion of time to our business. During the three and nine months ended ~~March 31,~~September 30, 2019, we reimbursed our Manager ~~$183,000 (March 31,~~$250,000 (September 30, 2018: ~~$214,000)~~$168,000) and $646,000 (September 30, 2018: $599,000), respectively, for costs of support personnel that are fully dedicated to our business.

We have invested ~~$62.0~~$120.4 million as of ~~March 31,~~September 30, 2019 (December 31, 2018: $131.9 million) in money market or mutual funds managed by affiliates of our Manager. The investments are reported as cash and cash equivalents on our condensed consolidated balance ~~sheets.~~sheets as they are highly liquid and have original or remaining maturities of three months or less when purchased.

Management Fee Expense

We pay our Manager a management fee equal to 1.50% of our stockholders’ equity per annum. The fee is calculated and payable quarterly in arrears. For purposes of calculating the management fee, stockholders’ equity is equal to the sum of the net proceeds from all issuances of equity securities since inception including proceeds from the issuance of operating partnership units to an affiliate of our Manager, plus retained earnings at the end of the most recently completed calendar quarter (without taking into account any non-cash equity compensation expense incurred in current or prior periods), less any amount paid to repurchase common stock since inception. Stockholders equity excludes (i) any unrealized gains, losses or other items that do not affect realized net income (regardless of whether such items are included in other comprehensive income or loss, or in net income); (ii) cumulative net realized losses that are not attributable to permanently impaired investments and that relate to the investments for which market movement is accounted for in other comprehensive income; provided, however, that such adjustment shall not exceed cumulative unrealized net gains in other comprehensive income; (iii) one-time events pursuant to



	2829

Table of Contents

changes in U.S. GAAP; and (iv) certain non-cash items after discussions between our Manager and our independent directors and approval by a majority of our independent directors.

We do not pay any management fees on our investments in unconsolidated ventures that are managed by an affiliate of our Manager.

Expense Reimbursement

We are required to reimburse our Manager for our operating expenses incurred on our behalf, including directors and officers insurance, accounting services, auditing and tax services, filing fees, and miscellaneous general and administrative costs. Our reimbursement obligation is not subject to any dollar limitation.

The following table summarizes the costs incurred on our behalf by our Manager for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018.



	Three Months Ended September 30,		Nine Months Ended September 30,
$ in thousands	2019	2018	2019	2018
Incurred costs, prepaid or expensed	2,186	2,133	5,399	4,925
Incurred costs, charged against equity as a cost of raising capital	236	—	680	167
Total incurred costs, originally paid by our Manager	2,422	2,133	6,079	5,092

Three Months Ended March 31,
$ in thousands 2019 2018
Incurred costs, prepaid or expensed 1,604
1,492
Incurred costs, charged against equity as a cost of raising capital 320
165
Total incurred costs, originally paid by our Manager 1,924
1,657

Termination Fee

If we terminate our management agreement, we owe our Manager a termination fee equal to ~~three~~3 times the sum of our average annual management fee during the 24-month period before termination, calculated as of the end of the most recently completed fiscal quarter.

Note 12 – Stockholders’ Equity

Preferred Stock

Holders of our Series A Preferred Stock are entitled to receive dividends at an annual rate of 7.75% of the liquidation preference of $25.00 per share or $1.9375 per share per annum. Dividends are cumulative and payable quarterly in arrears.

Holders of our Series B Preferred Stock are entitled to receive dividends at an annual rate of 7.75% of the liquidation preference of $25.00 per share or $1.9375 per share per annum until December 27, 2024. After December 27, 2024, holders are entitled to receive dividends at a floating rate equal to three-month LIBOR plus a spread of 5.18% of the $25.00 liquidation preference per annum. Dividends are cumulative and payable quarterly in arrears.

Holders of our Series C Preferred Stock are entitled to receive dividends at an annual rate of 7.50% of the liquidation preference of $25.00 per share or $1.875 per share per annum until September 27, 2027. After September 27, 2027, holders are entitled to receive dividends at a floating rate equal to three-month LIBOR plus a spread of 5.289% of the $25.00 liquidation preference per annum. Dividends are cumulative and payable quarterly in arrears.

As of July 27, 2017, we had the option to redeem shares of Series A Preferred Stock for $25.00 per share, plus any accumulated and unpaid dividends through the date of redemption. We have the option to redeem shares of Series B Preferred Stock after December 27, 2024 and shares of Series C Preferred Stock after September 27, 2027 for $25.00 per share, plus any accumulated and unpaid dividends through the date of the redemption. Shares of Series B and Series C Preferred Stock are not redeemable, convertible into or exchangeable for any other property or any other securities of the Company prior to those times, except under circumstances intended to preserve our qualification as a REIT or upon the occurrence of a change in control.

In March 2019, we entered into an equity distribution agreement with a placement agent under which we may sell up to 7,000,000 shares of our preferred stock from time to time in at-the-market or privately negotiated transactions. These shares are registered with the SEC under our ~~automatic~~ shelf registration statement (as amended and/or supplemented). As of ~~March 31,~~September 30, 2019, we have not sold any shares of preferred stock under the equity distribution agreement.



	2930

Table of Contents

Common Stock

On February 7, 2019, we completed a public offering of 16,100,000 shares of common stock at the price of $15.73 per share. Total net proceeds were approximately $249.5 million after deducting ~~estimated~~offering costs.

On August 16, 2019, we completed a public offering of 14,000,000 shares of common stock at the price of $15.86 per share. Total net proceeds were approximately $219.3 million after deducting offering costs.

In March 2019, we amended our equity distribution agreement, dated December 18, 2017, with a placement agent under which we may sell up to 17,000,000 shares of our common stock from time to time in at-the-market or privately negotiated transactions. These shares are registered with the SEC under our ~~automatic~~ shelf registration statement (as amended and/or supplemented). During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we issued ~~572,000~~1,093,136 shares of common stock under the equity distribution agreement for proceeds of ~~$9.1~~$17.2 million, net of approximately ~~$193,000~~$363,000 in commissions and fees. We did 0t issue any common stock under the equity distribution agreement during the three months ended September 30, 2019.

Share Repurchase Program

During the three and nine months ended ~~March 31,~~September 30, 2019 and 2018, we did ~~not~~0t repurchase any shares of our common stock. As of ~~March 31,~~September 30, 2019, we had authority to purchase ~~18,239,082~~18,163,982 shares of our common stock through our share repurchase program.

Share-Based Compensation

We established the 2009 Equity Incentive Plan for grants of common stock and other equity based awards to our independent directors and officers and employees of our Manager and its affiliates (the "Incentive Plan"). Under the Incentive Plan, a total of 1,000,000 shares of common stock are authorized for issuance. As of March 31, 2019, 748,492 shares of common stock remain available for future issuance under the Incentive Plan. The Incentive Plan ~~was scheduled to terminate on June 30, 2019 but~~ was amended and restated as of May 3, 2019 ~~extending~~to extend the term ~~an additional~~ ~~ten years. See Note 15 - "Subsequent Events" for a description~~ of the ~~amended~~plan until 2029 and to reduce the number of shares of common stock available for issuance under the Incentive Plan ~~terms.~~to 200,000.

We recognized compensation expense of approximately $113,000 ~~(March 31,~~(September 30, 2018: ~~$93,000)~~$107,000) and $338,000 (September 30, 2018: $306,000) for shares issued to our independent directors under ~~the~~our Incentive Plan for the three and nine months ended ~~March 31, 2019.~~September 30, 2019, respectively. During the three months ended ~~March 31,~~September 30, 2019 and 2018, we issued ~~7,065~~6,765 shares and ~~7,177~~6,620 shares of common stock, respectively, to our independent directors. During the nine months ended September 30, 2019 and 2018, we issued 20,725 and 20,262 shares of common stock, respectively, to our independent directors. The fair market value of the shares granted was determined by the closing stock market price on the date of the grant. The grants vested immediately.

We recognized compensation expense of approximately ~~$19,000 (March 31,~~$17,000 (September 30, 2018: ~~$14,000)~~$71,000) and $54,000 (September 30, 2018: $115,000) for the three and nine months ended ~~March 31,~~September 30, 2019, respectively for restricted stock units awarded to employees of our Manager and its affiliates under ~~the~~our Incentive Plan. Our Manager reimburses us for the cost of these restricted stock awards under the terms of our management agreement. At ~~March 31,~~September 30, 2019, there was approximately ~~$185,000~~$149,000 of total unrecognized compensation cost related to restricted stock unit awards that is expected to be recognized over a period of up to 4842 months, with a weighted-average remaining vesting period of 2418 months.

The following table summarizes the activity related to restricted stock units awarded to employees of our Manager and its affiliates for the three and nine months ended ~~March 31,~~September 30, 2019.


	Three Months Ended March 31,				Three Months Ended September 30,			Nine Months Ended September 30,
	2019				2019			2019
	Restricted Stock Units		Weighted Average Grant Date Fair Value ⁽¹⁾		Restricted Stock Units	Weighted Average Grant Date Fair Value ⁽¹⁾		Restricted Stock Units		Weighted Average Grant Date Fair Value ⁽¹⁾
Unvested at the beginning of the period	11,051		$	14.55	12,520	$	15.25	11,051		$	14.55
Shares granted during the period	6,189		15.92		—	—		6,189		15.92
Shares vested during the period	(4,720	)	14.48		—	—		(4,720	)	14.48
Unvested at the end of the period	12,520		$	15.25	12,520	$	15.25	12,520		$	15.25


(1)	The grant date fair value of restricted stock awards is based on the closing market price of our common stock at the grant date.



	3031

Table of Contents

Accumulated Other Comprehensive Income

The following tables present the components of total other comprehensive income (loss), net and accumulated other comprehensive income ("AOCI") for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018. The tables exclude gains and losses on MBS and GSE CRTs that are accounted for under the fair value option.


	Three Months Ended March 31, 2019							Three Months Ended September 30, 2019
$ in thousands	Equity method investments		Available-for-sale securities	Derivatives and hedging		Total		Equity method investments		Available-for-sale securities		Derivatives and hedging		Total
Total other comprehensive income (loss)
Unrealized gain (loss) on mortgage-backed and credit risk transfer securities, net	—		52,349	—		52,349		—		14,482		—		14,482
Reclassification of unrealized (gain) loss on sale of mortgage-backed and credit risk transfer securities to gain (loss) on investments, net	—		10,147	—		10,147		—		(954	)	—		(954	)
Reclassification of amortization of net deferred (gain) loss on de-designated interest rate swaps to repurchase agreements interest expense	—		—	(5,851	)	(5,851	)	—		—		(5,981	)	(5,981	)
Currency translation adjustments on investment in unconsolidated venture	(276	)	—	—		(276	)	290		—		—		290
Total other comprehensive income (loss)	(276	)	62,496	(5,851	)	56,369		290		13,528		(5,981	)	7,837

AOCI balance at beginning of period	513		120,664	99,636		220,813		(83	)	230,227		87,869		318,013
Total other comprehensive income (loss)	(276	)	62,496	(5,851	)	56,369		290		13,528		(5,981	)	7,837
AOCI balance at end of period	237		183,160	93,785		277,182		207		243,755		81,888		325,850



	Three Months Ended September 30, 2018
$ in thousands	Equity method investments		Available-for-sale securities		Derivatives and hedging		Total
Total other comprehensive income (loss)
Unrealized gain (loss) on mortgage-backed and credit risk transfer securities, net	—		(40,554	)	—		(40,554	)
Reclassification of unrealized (gain) loss on sale of mortgage-backed and credit risk transfer securities to gain (loss) on investments, net	—		134,280		—		134,280
Reclassification of amortization of net deferred (gain) loss on de-designated interest rate swaps to repurchase agreements interest expense	—		—		(6,422	)	(6,422	)
Currency translation adjustments on investment in unconsolidated venture	(1,126	)	—		—		(1,126	)
Total other comprehensive income (loss)	(1,126	)	93,726		(6,422	)	86,178

AOCI balance at beginning of period	1,736		(22,901	)	110,626		89,461
Total other comprehensive income (loss)	(1,126	)	93,726		(6,422	)	86,178
Other comprehensive income/(loss) attributable to non-controlling interest	13		(1,181	)	82		(1,086	)
AOCI balance at end of period	623		69,644		104,286		174,553

Three Months Ended March 31, 2018
$ in thousands Equity method investments Available-for-sale securities Derivatives and hedging Total
Total other comprehensive income (loss)
Unrealized gain (loss) on mortgage-backed and credit risk transfer securities, net —
(132,317 ) —
(132,317 )
Reclassification of unrealized (gain) loss on sale of mortgage-backed and credit risk transfer securities to gain (loss) on investments, net —
9,237
—
9,237
Reclassification of amortization of net deferred (gain) loss on de-designated interest rate swaps to repurchase agreements interest expense —
—
(6,539 ) (6,539 )
Currency translation adjustments on investment in unconsolidated venture 312
—
—
312
Total other comprehensive income (loss) 312
(123,080 ) (6,539 ) (129,307 )

AOCI balance at beginning of period 947
136,188
123,894
261,029
Total other comprehensive income (loss) 312
(123,080 ) (6,539 ) (129,307 )
Other comprehensive income/(loss) attributable to non-controlling interest (4 ) 1,552
82
1,630
AOCI balance at end of period 1,255
14,660
117,437
133,352

Table of Contents



	Nine Months Ended September 30, 2019
$ in thousands	Equity method investments		Available-for-sale securities	Derivatives and hedging		Total
Total other comprehensive income/(loss)
Unrealized gain (loss) on mortgage-backed and credit risk transfer securities, net	—		114,019	—		114,019
Reclassification of unrealized (gain) loss on sale of mortgage-backed and credit risk transfer securities to gain (loss) on investments, net	—		9,072	—		9,072
Reclassification of amortization of net deferred (gain) loss on de-designated interest rate swaps to repurchase agreements interest expense	—		—	(17,748	)	(17,748	)
Currency translation adjustments on investment in unconsolidated venture	(306	)	—	—		(306	)
Total other comprehensive income/(loss)	(306	)	123,091	(17,748	)	105,037

AOCI balance at beginning of period	513		120,664	99,636		220,813
Total other comprehensive income/(loss)	(306	)	123,091	(17,748	)	105,037
AOCI balance at end of period	207		243,755	81,888		325,850



	Nine Months Ended September 30, 2018
$ in thousands	Equity method investments		Available-for-sale securities		Derivatives and hedging		Total
Total other comprehensive income/(loss)
Unrealized gain (loss) on mortgage-backed and credit risk transfer securities, net	—		(220,800	)	—		(220,800	)
Reclassification of unrealized (gain) loss on sale of mortgage-backed and credit risk transfer securities to gain (loss) on investments, net	—		153,406		—		153,406
Reclassification of amortization of net deferred (gain) loss on de-designated interest rate swaps to repurchase agreements interest expense	—		—		(19,859	)	(19,859	)
Currency translation adjustments on investment in unconsolidated venture	(328	)	—		—		(328	)
Total other comprehensive income/(loss)	(328	)	(67,394	)	(19,859	)	(87,581	)

AOCI balance at beginning of period	947		136,188		123,894		261,029
Total other comprehensive income/(loss)	(328	)	(67,394	)	(19,859	)	(87,581	)
Other comprehensive income/(loss) attributable to non-controlling interest	4		850		251		1,105
AOCI balance at end of period	623		69,644		104,286		174,553

Amounts recorded in AOCI before we discontinued cash flow hedge accounting for our interest rate swaps are reclassified to interest expense on repurchase agreements on the condensed consolidated statements of operations as interest is accrued and paid on the related repurchase agreements over the remaining original life of the interest rate swap agreements.



	3133

Table of Contents

Dividends

We declared the following dividends during the ~~three~~nine months ended ~~March 31,~~September 30, 2019 and 2018:


$ in thousands, except per share amounts	Dividends Declared			Dividends Declared
Series A Preferred Stock	Per Share	In Aggregate	Date of Payment	Per Share	In Aggregate	Date of Payment
2019
September 16, 2019				0.4844	2,713	October 25, 2019
June 17, 2019				0.4844	2,712	July 25, 2019
March 18, 2019	0.4844	2,713	April 25, 2019	0.4844	2,713	April 25, 2019
2018
September 14, 2018				0.4844	2,713	October 25, 2018
June 15, 2018				0.4844	2,712	July 25, 2018
March 15, 2018	0.4844	2,713	April 25, 2018	0.4844	2,713	April 25, 2018


$ in thousands, except per share amounts	Dividends Declared			Dividends Declared
Series B Preferred Stock	Per Share	In Aggregate	Date of Payment	Per Share	In Aggregate	Date of Payment
2019
August 1, 2019				0.4844	3,003	September 27, 2019
May 3, 2019				0.4844	3,004	June 27, 2019
February 14, 2019	0.4844	3,003	March 27, 2019	0.4844	3,003	March 27, 2019
2018
August 2, 2018				0.4844	3,003	September 27, 2018
May 2, 2018				0.4844	3,004	June 27, 2018
February 15, 2018	0.4844	3,003	March 27, 2018	0.4844	3,003	March 27, 2018


$ in thousands, except per share amounts	Dividends Declared			Dividends Declared
Series C Preferred Stock	Per Share	In Aggregate	Date of Payment	Per Share	In Aggregate	Date of Payment
2019
August 1, 2019				0.46875	5,391	September 27, 2019
May 3, 2019				0.46875	5,390	June 27, 2019
February 14, 2019	0.46875	5,391	March 27, 2019	0.46875	5,391	March 27, 2019
2018
August 2, 2018				0.46875	5,391	September 27, 2018
May 2, 2018				0.46875	5,390	June 27, 2018
February 15, 2018	0.46875	5,391	March 27, 2018	0.46875	5,391	March 27, 2018


$ in thousands, except per share amounts	Dividends Declared			Dividends Declared
Common Stock	Per Share	In Aggregate	Date of Payment	Per Share	In Aggregate	Date of Payment
2019
September 16, 2019				0.45	64,261	October 28, 2019
June 17, 2019				0.45	57,958	July 26, 2019
March 18, 2019	0.45	57,720	April 26, 2019	0.45	57,720	April 26, 2019
2018
September 14, 2018				0.42	46,895	October 26, 2018
June 15, 2018				0.42	46,890	July 26, 2018
March 15, 2018	0.42	46,887	April 26, 2018	0.42	46,887	April 26, 2018



	3234

Table of Contents

Note 13 – Earnings per Common Share

Earnings per share for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018 is computed as follows:



	Three Months Ended September 30,			Nine Months Ended September 30,
In thousands except per share amounts	2019	2018		2019	2018
Numerator (Income)
Basic Earnings:
Net income (loss) available to common stockholders	77,896	(64,480	)	212,809	56,999
Effect of dilutive securities:
Income (loss) allocated to non-controlling interest	—	(681	)	—	1,153
Dilutive net income (loss) available to stockholders	77,896	(65,161	)	212,809	58,152
Denominator (Weighted Average Shares)
Basic Earnings:
Shares available to common stockholders	135,799	111,647		128,574	111,639
Effect of dilutive securities:
Restricted stock awards	13	—		12	16
Non-controlling interest OP units	—	1,425		—	1,425
Dilutive Shares	135,812	113,072		128,586	113,080
Earnings (loss) per share:
Net income (loss) attributable to common stockholders
Basic	0.57	(0.58	)	1.66	0.51
Diluted	0.57	(0.58	)	1.65	0.51

Three Months Ended March 31,
In thousands except per share amounts 2019 2018
Numerator (Income)
Basic Earnings:
Net income available to common stockholders 127,683
41,471
Effect of dilutive securities:
Income allocated to exchangeable senior notes —
1,621
Income allocated to non-controlling interest —
671
Dilutive net income available to stockholders 127,683
43,763
Denominator (Weighted Average Shares)
Basic Earnings:
Shares available to common stockholders 121,098
111,629
Effect of dilutive securities:
Restricted stock awards 12
20
Non-controlling interest OP units —
1,425
Exchangeable senior notes —
4,803
Dilutive Shares 121,110
117,877
Earnings per share:
Net income attributable to common stockholders
Basic 1.05
0.37
Diluted 1.05
0.37

Note 14 – Commitments and Contingencies

Commitments and Contingencies

Commitments and contingencies may arise in the ordinary course of business. Our material off-balance sheet commitments as of ~~March 31,~~September 30, 2019 are discussed below.

As discussed in Note 5 - "Other Assets", we have invested in unconsolidated ventures that are sponsored by an affiliate of our Manager. The unconsolidated ventures are structured as partnerships, and we invest in the partnerships as a limited partner. The entities are structured such that capital commitments are to be drawn down over the life of the partnership as investment opportunities are identified. As of ~~March 31,~~September 30, 2019 and December 31, 2018, our undrawn capital and purchase commitments were ~~$7.6~~$6.4 million and $10.0 million, respectively.

As discussed in Note 5 - "Other Assets", we have funded our portion of a commitment in a loan participation. The remainder of our commitment will be funded over the ~~two year~~remaining term of the loan based upon the financing needs of the borrower. As of ~~March 31,~~September 30, 2019, we have an unfunded commitment of ~~$21.2~~$29.9 million.

As discussed in Note 12 - "Stockholders' Equity", we have programs under which we may sell shares of our common and preferred stock from time to time in at-the-market or privately negotiated transactions. As of March 31, 2019, we had committed to sell 90,000 shares of common stock at an average price of $15.83 per share for total proceeds of $1.4 million, net of approximately $30,000 in commissions and fees that settled in April 2019.

We have entered into agreements with financial institutions to guarantee certain obligations of our subsidiaries. We would be required to perform under these guarantees in the event of certain defaults. We have not had prior claims or losses pursuant to these contracts and expect the risk of loss to be remote.

Note 15 – Subsequent Events

~~On May 3,~~Dividends

We declared the following dividends on our Series B and Series C Preferred Stock on November 5, 2019 to our ~~shareholders approved the 2009 Equity Incentive Plan (the "Incentive Plan")~~stockholders of record as ~~amended~~of December 5, 2019: a Series B Preferred Stock dividend of $0.4844 per share payable on December 27, 2019 and ~~restated. Under the amended and restated Incentive Plan,~~ ~~the number~~a Series C Preferred Stock dividend of ~~shares of common stock available for issuance to~~$0.46875 per share payable on December 27, 2019.



	3335

Table of Contents

Amendment to Management Agreement

On November 6, 2019, we entered into a Third Amendment to the management agreement, dated July 1, 2009 and amended on May 24, 2011 and July 1, 2015, between the Company, the Operating Partnership, IAS Asset I LLC and our Manager (the “Amendment”). Under the Amendment, effective October 1, 2019, our management fee will be equal to 1.50% of our stockholders’ equity per annum. For purposes of calculating the management fee, stockholders’ equity will be calculated as average month end stockholders’ equity for the prior calendar quarter as determined in accordance with U.S. GAAP. Stockholders’ equity may exclude one-time events due to changes in U.S. GAAP and certain non-cash items upon approval by a majority of our independent ~~directors and officers and employees~~directors. The Amendment also clarified language in the management agreement regarding the pass through of certain costs incurred by our Manager ~~and its affiliates was reduced~~in providing services to ~~200,000, and~~ the ~~term~~Company. The full text of the ~~Incentive Plan was extended for an additional ten years.~~Amendment is attached as Exhibit 10.1 to this report on Form 10-Q.



	3436

Table of Contents


ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

In this quarterly report on Form 10-Q, or this “Report,” we refer to Invesco Mortgage Capital Inc. and its consolidated subsidiaries as “we,” “us,” “our Company,” or “our,” unless we specifically state otherwise or the context indicates otherwise. We refer to our external manager, Invesco Advisers, Inc., as our “Manager,” and we refer to the indirect parent company of our Manager, Invesco Ltd. together with its consolidated subsidiaries (which does not include us), as “Invesco.”

The following discussion should be read in conjunction with our condensed consolidated financial statements and the accompanying notes to our condensed consolidated financial statements, which are included in Item 1 of this Report, as well as the information contained in our most recent Form 10-K filed with the Securities and Exchange Commission (the “SEC”).

Forward-Looking Statements

We make forward-looking statements in this Report and other filings we make with the SEC within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and such statements are intended to be covered by the safe harbor provided by the same. Forward-looking statements are subject to substantial risks and uncertainties, many of which are difficult to predict and are generally beyond our control. These forward-looking statements include information about possible or assumed future results of our business, investment strategies, financial condition, liquidity, results of operations, plans and objectives. When we use the words “believe,” “expect,” “anticipate,” “estimate,” “plan,” ~~“continue,”~~ “intend,” ~~“should,” “may”~~"project," "forecast" or similar expressions and future or conditional verbs such as “will,” “may,” “could,” “should,” and “would,” and any other statement that necessarily depends on future events, we intend to identify forward-looking statements. Factors that could cause actual results to differ from those expressed in our forward-looking statements include, but are not limited to:

our business and investment strategy;

our investment portfolio;

our projected operating results;

general volatility of financial markets and effects of governmental responses, including actions and initiatives of the U.S. governmental agencies and changes to U.S. government policies, mortgage loan modification programs, actions and initiatives of foreign governmental agencies and central banks, monetary policy actions of the Federal Reserve, including actions relating to its agency mortgage-backed securities portfolio and the continuation of re-investment of principal payments, and our ability to respond to and comply with such actions, initiatives and changes;

the availability of financing sources, including our ability to obtain additional financing arrangements and the terms of such arrangements;

financing and advance rates for our target assets;

changes to our expected leverage;

our expected investments;

our expected book value per common share;

interest rate mismatches between our target assets and our borrowings used to fund such investments;

the adequacy of our cash flow from operations and borrowings to meet our short-term liquidity needs;

our ability to maintain sufficient liquidity to meet any margin calls;

changes in the credit rating of the U.S. government;

changes in interest rates and interest rate spreads and the market value of our target assets;

changes in prepayment rates on our target assets;

the impact of any deficiencies in foreclosure practices of third parties and related uncertainty in the timing of collateral disposition;

our reliance on third parties in connection with services related to our target assets;

effects of hedging instruments on our target assets;

rates of default or decreased recovery rates on our target assets;



	3537

Table of Contents

modifications to whole loans or loans underlying securities;

the degree to which our hedging strategies may or may not protect us from interest rate volatility;

the degree to which derivative contracts expose us to contingent liabilities;

counterparty defaults;

compliance with financial covenants in our financing arrangements;

changes in governmental regulations, zoning, insurance, eminent domain and tax law and rates, and similar matters and our ability to respond to such changes;

our ability to maintain our qualification as a real estate investment trust for U.S. federal income tax purposes;

our ability to maintain our exception from the definition of “investment company” under the Investment Company Act of 1940, as amended (the “1940 Act”);

availability of investment opportunities in mortgage-related, real estate-related and other securities;

availability of U.S. Government Agency guarantees with regard to payments of principal and interest on securities;

the market price and trading volume of our capital stock;

availability of qualified personnel of our Manager;

the relationship with our Manager;

estimates relating to taxable income and our ability to continue to make distributions to our stockholders in the future;

estimates relating to fair value of our target assets and loan loss reserves;

our understanding of our competition;

changes to generally accepted accounting principles in the United States of America (“U.S. GAAP”);

the adequacy of our disclosure controls and procedures and internal controls over financial reporting; and

market trends in our industry, interest rates, real estate values, the debt securities markets or the general economy.

The forward-looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account all information currently available to us. You should not place undue reliance on these forward-looking statements. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to us. Some of these factors are described under the headings “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Business.” If a change occurs, our business, financial condition, liquidity and results of operations may vary materially from those expressed in our forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made. New risks and uncertainties arise over time, and it is not possible for us to predict those events or how they may affect us. Except as required by law, we are not obligated to, and do not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Overview

We are a Maryland corporation primarily focused on investing in, financing and managing residential and commercial mortgage-backed securities ("MBS") and mortgage loans. Our objective is to provide attractive risk-adjusted returns to our investors, primarily through dividends and secondarily through capital appreciation. To achieve this objective, we primarily invest in the following:

Residential mortgage-backed securities ~~(“RMBS”~~("RMBS") that are guaranteed by a U.S. government agency such as the Government National Mortgage Association ("Ginnie Mae") or a federally chartered corporation such as the Federal National Mortgage Association ("Fannie Mae") or the Federal Home Loan Mortgage Corporation ("Freddie Mac") (collectively "Agency RMBS");

Commercial mortgage-backed securities ~~(“CMBS”~~("CMBS") that are guaranteed by a U.S. government agency such as Ginnie Mae or a federally chartered corporation such as Freddie Mac or Fannie Mae (collectively "Agency CMBS");



	3638

Table of Contents

RMBS that are not guaranteed by a U.S. government agency or a federally chartered corporation (“("non-Agency ~~RMBS”~~RMBS");

CMBS that are not guaranteed by a U.S. government agency or a federally chartered corporation (“("non-Agency ~~CMBS”~~CMBS");

Credit risk transfer securities that are unsecured obligations issued by government-sponsored enterprises ("GSE CRT");

Residential and commercial mortgage loans; and

Other real estate-related financing arrangements.

We elected to be taxed as a real estate investment trust ~~(“REIT”~~("REIT") for U.S. federal income tax purposes under the provisions of the Internal Revenue Code of 1986. To maintain our REIT qualification, we are generally required to distribute at least 90% of our REIT taxable income to our stockholders annually. We operate our business in a manner that permits our exclusion from the definition of ~~“Investment Company”~~"Investment Company" under the 1940 Act. We are externally managed and advised by Invesco Advisers, Inc., our Manager, which is an indirect, wholly-owned subsidiary of Invesco Ltd.

Capital Activities

~~In March~~On August 16, 2019, we ~~amended our equity distribution agreement, dated December 17, 2019, with~~completed a ~~placement agent under which we~~public offering of 14,000,000 shares of common stock at the price of $15.86 per share. Total net proceeds were approximately $219.3 million after deducting offering expenses.

We may sell up to 17,000,000 shares of our common stock from time to time in at-the-market or privately negotiated ~~transactions.~~transactions under our equity distribution agreement. These shares are registered with the SEC under our automatic shelf registration statement (as amended and/or supplemented). During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we issued ~~572,000~~1,093,136 shares of common stock under ~~the~~our equity distribution agreement for proceeds of ~~$9.1~~$17.2 million, net of approximately $363,000 in commissions and fees.

On ~~March 18,~~September 16, 2019, we declared the following dividends:

a dividend of $0.45 per share of common stock paid on ~~April 26,~~October 28, 2019 to stockholders of record as of the close of business on ~~March 29,~~September 27, 2019; and

a dividend of $0.4844 per share of Series A Preferred Stock paid on ~~April~~October 25, 2019 to stockholders of record as of the close of business on ~~April~~October 1, 2019.

On ~~February 14,~~August 1, 2019, we declared the following dividends:

a dividend of $0.4844 per share of Series B Preferred Stock paid on ~~March~~September 27, 2019 to stockholders of record as of the close of business on ~~March~~September 5, 2019; and

a dividend of $0.46875 per share of Series C Preferred Stock paid on ~~March~~September 27, 2019 to stockholders of record as of the close of business on ~~March~~September 5, 2019.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we did not repurchase any shares of our common stock.

Factors Impacting Our Operating Results

Our operating results can be affected by a number of factors and primarily depend on the level of our net interest income and the market value of our assets. Our net interest income, which includes the amortization of purchase premiums and accretion of purchase discounts, varies primarily as a result of changes in market interest rates and prepayment speeds, as measured by the constant prepayment rate (“CPR”) on our target assets. Interest rates and prepayment speeds 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. The market value of our assets can be impacted by credit spread premiums (yield advantage over U.S. Treasury notes) and the supply of, and demand for, target assets in which we invest.

Market Conditions

Macroeconomic factors that affect our business include interest rates, interest rate spread premiums, governmental policy initiatives, residential and commercial real estate prices, credit availability, consumer personal income and spending, corporate earnings, employment conditions, financial conditions and inflation.

Financial conditions ~~eased significantly~~were slightly tighter during the ~~first~~third quarter of 2019 ~~sharply reversing~~as volatility measures increased, and the ~~tightening trend we experienced during the final months~~performance of ~~2018.~~equity markets and credit spreads were mixed. Volatility ~~fell~~increased across the fixed income and equity markets as ~~investors became~~



	37

~~Table of Contents~~

~~more supportive of risk assets~~uncertainty around trade policy and ~~financial markets rebounded from the lows of late December 2018. Equity markets had~~future Federal Reserve policy actions continued. After a strong start to ~~2019, as~~the year, equity performance moderated during the quarter, with the S&P 500 Index ~~returned over 13%~~returning 1% and the NASDAQ losing 0.1% during the ~~first quarter, while~~third quarter. This brought the ~~NASDAQ returned over 16%. Investor sentiment was bolstered as the Federal Open Market Committee (“FOMC”) signaled that they likely would not raise the Federal Funds rate in the coming quarters.~~year-to-date total return of these indices to 18.7% and 20.6%, respectively. Commodity prices ~~rebounded along with equities,~~declined during the third quarter, as the CRB Commodity Price Index ~~increased~~decreased by ~~8.2% during the first quarter~~3.9% and WTI Crude ~~increased~~decreased by ~~29.3%~~7.1%.

The U.S. economy ~~appears~~appeared to be growing at a moderate pace, and the labor market ~~remains~~remained positive. Monthly gains in ~~Nonfarm Payrolls~~non-farm payrolls averaged ~~180,000~~157,000 for the ~~first~~third quarter, ~~slowing~~up slightly from the ~~2018~~152,000 average of ~~223,000.~~the second quarter. The unemployment rate ~~remained close to~~hit a multi-year ~~lows~~low at ~~3.8%~~3.5%. The consensus forecast for GDP growth in 2019 is ~~2.4%~~2.3%, with the consensus estimates for 2020 and 2021 at ~~1.9%~~1.7% and 1.8%, respectively.

Inflation remained subdued during the third quarter, with the U.S. Personal Consumption Expenditure Core Price Index remaining below the Federal Reserve’s inflation target of 2% ~~in January.~~. Implied breakeven rates on Treasury Inflation Protected securities, which reflect the ~~markets'~~market's expectation of future inflation rates, ~~rose during the quarter,~~remained low, with the implied 2-two and ~~5-year~~five-year inflation rates ending the ~~first~~second quarter at ~~1.83%~~1.30% and ~~1.79%~~1.35%, respectively. The ~~FOMC did not take any action during~~Federal Open Market Committee ("FOMC") lowered the benchmark Federal Funds rate by 25 basis points at its ~~January~~September 18 meeting and ~~March meetings, and communication out~~have signaled that further interest rate cuts may be warranted. As of ~~the central bank caused market expectations for further FOMC policy action to readjust once again. Over the course of the first~~ quarter end, the pricing of federal funds futures contracts ~~went from implying no policy action during 2019 to implying one~~implied that the FOMC will cut ~~in each~~the Federal Funds rate approximately three more times over the course of 2019 and 2020. This caused Treasury rates to fall across the maturity spectrum, with the ~~2-year~~two-year Treasury rate ~~ending the first quarter down 25~~falling 13 basis points ~~at 2.26%~~during the third quarter to 1.62% and ~~10-year~~the 10 year Treasury ~~rates~~rate falling 2834 basis points to ~~2.41%.~~

~~Mortgage-backed securities performed well~~1.66% as of September 30, 2019. The market for repurchase agreements underwent a period of volatility during the ~~first~~quarter due to a number of technical factors, prompting the Federal Reserve to intervene and restore order. The Federal Reserve has subsequently addressed this issue through open market operations and communicating a plan to increase reserve levels by purchasing Treasury Bills.

The performance of structured securities was mixed during the third quarter of 2019. Lower coupon Agency RMBS mortgages ~~outperformed~~underperformed similar duration Treasuries during the quarter, ~~with agency~~while higher coupon Agency RMBS mortgages outperformed similar duration Treasuries. Agency RMBS pools backed by collateral that offered protection against prepayment risk ~~performing particularly well. The outlook for Agency RMBS is mixed,~~performed well, as prepayment ~~risk~~activity is expected to ~~increase~~remain elevated in the coming quarters due to the seasonal impact of housing activity and the increase in refinance activity given lower mortgage rates. However, the shift in monetary policy by the Federal Reserve has reduced volatility and funding costs, providing a favorable environment for the sector. Beginning in October of this year, the Federal Reserve will begin reinvesting paydowns from the MBS portion of their balance sheet into Treasuries, which should produce a modest headwind for the sector as the balance sheet slowly shifts into an all-Treasury portfolio.quarters.

During the ~~first~~third quarter, spreads (defined as the yield in excess of risk-free rates) on ~~Agency CMBS,~~ non-Agency CMBS and GSE CRT securities ~~tightened steadily as volatility fell and investor’s risk appetites returned.~~were mixed, while spreads on Agency CMBS were slightly wider. Fundamentals in both commercial and residential housing remain on solid footing, lending ~~further~~ support to asset prices. ~~Financing markets remained accommodative and repurchase agreement rates settled down after experiencing typical year end bank balance sheet pressures.~~

We expect the U.S. will continue to experience moderate, albeit slowing, economic growth, and that core inflation will remain close to the Federal Reserve’s policy objective of 2%. ~~Other concerns include~~Investors remained focused on the actions of central banks, ~~and~~ their impact on the global economy, the ~~sustainability of China's economic growth, and the~~ potential impact of ~~the~~trade tensions and onging Brexit ~~process and resulting stress in the European banking system.~~negotiations.

In addition, the regulatory landscape for our repurchase agreement counterparties continues to evolve, which may affect their funding methods and lending practices. While we are not directly subject to compliance with the ~~implementation of~~ rules ~~regarding~~governing financial institutions, the effect of these regulations and others could impact our ability to finance our assets in the future.

Proposed Changes to LIBOR

On July 27, 2017, the Chief Executive of the U.K. Financial Conduct Authority (the "FCA" ), which regulates LIBOR, announced that the FCA will no longer persuade or compel banks to submit rates for the calculation of the LIBOR benchmark after 2021. This announcement indicates that the continuation of LIBOR on the current basis cannot and will not be guaranteed after 2021, and it appears likely that LIBOR will be phased out or the methodology for determining LIBOR will be modified by 2021. The Alternative Reference Rates Committee ("ARRC") has proposed that the Secured Overnight Financing Rate ("SOFR") is the rate that represents best practice as the alternative to USD-LIBOR for use in derivatives and other financial contracts that are currently indexed to USD-LIBOR. ARRC has proposed a paced market transition plan to SOFR from USD-LIBOR, and organizations are currently working on industry wide and company specific transition plans as it relates to derivatives and cash markets exposed to USD-LIBOR.

We have material contracts that are indexed to USD-LIBOR and are monitoring this activity and evaluating the related risks. However, it is not possible to predict the effect of any of these developments, and any future initiatives to regulate, reform or change the manner of administration of LIBOR could result in adverse consequences to the rate of interest payable and receivable on, market value of and market liquidity for LIBOR-based financial instruments.

Our Manager is finalizing its global assessment of exposure in relation to our LIBOR-based instruments and benchmarks and is prioritizing the mitigation of risks associated with the forecasted changes to financial instruments and performance benchmarks referencing existing LIBOR rates.



	3839

Table of Contents

Centrally cleared swaps are among our LIBOR-based material contracts that may be impacted. The Chicago Mercantile Exchange ("CME") announced a high-level proposal for transitioning price alignment interest (used to determine interest paid on cash collateral) and the discount rate for USD centrally cleared swaps from the daily effective federal funds rate (EFFR) to SOFR. Their goal in publishing the proposal is to facilitate discussion on how this transition will be implemented. They propose that after the close of business on October 16, 2020, the CME would conduct a standard end-of-day valuation cycle using EFFR discounting to determine variation margin and price alignment interest. Upon completion of this initial cycle, CME would then conduct a special cycle in which positions will be valued using SOFR as the discount rate. In an effort to neutralize the value transfer attributed to the change in the discounting rate, CME proposes making a cash adjustment that is equal to the change in each cleared swap's net present value. To mitigate hedging costs associated with this transition and sensitivity to closing curve markets on October 16, 2020, CME would book a series of EFFR/SOFR basis swaps to participants’ accounts. They propose that this will restore participants back to their original risk profiles and be booked at the October 16, 2020 closing curve levels.

LCH Limited ("LCH") also proposed plans to switch from using EFFR to SOFR as both the discount rate used to value USD centrally cleared swaps and the rate used to determine price alignment interest. Similar to CME, LCH proposes compensation for valuation and risk adjustment will be provided in the form of cash and compensating basis swaps.

In October, the IRS and Treasury proposed regulations that are expected to provide taxpayers relief from adverse impacts resulting from the transition away from LIBOR to an alternative reference rate. The proposed regulations make clear that a change in the reference rate (and associated alterations to payment terms) of a financial instrument is generally not considered a taxable event, provided the fair value of the modified instrument is substantially equivalent to the fair value of the unmodified instrument.

Investment Activities

The table below shows the allocation of our equity as of ~~March 31,~~September 30, 2019, December 31, 2018 and ~~March 31,~~September 30, 2018:


	As of						As of
$ in thousands	March 31, 2019		December 31, 2018		March 31, 2018		September 30, 2019		December 31, 2018		September 30, 2018
Agency RMBS and Agency CMBS	50	%	49	%	44	%
Agency RMBS							44	%	46	%	50	%
Agency CMBS							14	%	3	%	1	%
Commercial Credit ⁽¹⁾	32	%	33	%	36	%	29	%	33	%	31	%
Residential Credit ⁽²⁾	18	%	18	%	20	%	13	%	18	%	18	%
Total	100	%	100	%	100	%	100	%	100	%	100	%


(1)	Commercial credit includes non-Agency CMBS, commercial loans and investments in unconsolidated ventures.


(2)	Residential credit includes non-Agency RMBS, GSE CRTs and a loan participation interest.



	40

Table of Contents

The table below shows the breakdown of our investment portfolio as of ~~March 31,~~September 30, 2019, December 31, 2018 and ~~March 31,~~September 30, 2018:


	As of			As of
$ in thousands	March 31, 2019	December 31, 2018	March 31, 2018	September 30, 2019	December 31, 2018	September 30, 2018
Agency RMBS:
30 year fixed-rate, at fair value	12,716,636	9,772,769	7,662,038	12,044,907	9,772,769	10,499,050
15 year fixed-rate, at fair value	352,102	424,254	2,609,552	309,270	424,254	602,159
Hybrid ARM, at fair value	173,521	554,201	1,623,538	62,649	659,948	1,155,101
ARM, at fair value	6,404	105,747	227,666
Agency CMO, at fair value	327,151	267,691	253,954	447,392	267,691	224,150
Agency CMBS, at fair value	2,001,553	1,002,510	—	4,936,183	1,002,510	584,688
Non-Agency CMBS, at fair value	3,455,806	3,286,459	3,189,281	3,851,552	3,286,459	3,270,768
Non-Agency RMBS, at fair value	1,186,896	1,163,682	1,194,952	1,018,511	1,163,682	1,158,712
GSE CRT, at fair value	907,529	819,329	861,253	929,035	819,329	842,197
Loan participation interest, at fair value	53,827	54,981	—	45,115	54,981	45,058
Commercial loans, at amortized cost	24,454	31,582	184,255	24,188	31,582	31,707
Investments in unconsolidated ventures	24,129	24,012	28,168	23,305	24,012	24,217
Total Investment portfolio	21,230,008	17,507,217	17,834,657
Total investment portfolio				23,692,107	17,507,217	18,437,807

During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we purchased ~~$4.1~~$4.7 billion of newly issued fixed rate Agency RMBS, $3.7 billion of Agency ~~RMBS and Agency~~ CMBS, ~~$143.9~~$432.8 million of non-Agency CMBS, ~~$75.6~~$99.1 million of non-Agency RMBS and ~~$94.6~~$209.8 million of GSE CRT. We funded these purchases ~~with~~by leveraging the proceeds ~~from~~of our February 2019 and August 2019 common stock issuances and with cash proceeds from paydowns and sales of securities. During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we ~~continued to actively manage our investment portfolio, selling~~sold most of our ~~ARM and~~ Hybrid ARM securities. ~~We primarily reinvested the proceeds into fixed rate Agency RMBS and Agency CMBS.~~

As of ~~March 31,~~September 30, 2019 our holdings of 30 year fixed-rate Agency RMBS ~~represent~~represented approximately ~~60%~~51% of our total investment portfolio versus 56% as of December 31, 2018 and ~~43%~~57% as of ~~March 31,~~September 30, 2018. ~~Most of our holdings of 30 year fixed-rate Agency RMBS are in specified pools with attractive prepayment characteristics.~~ We have ~~continued to increase our holdings of~~purchased newly issued 30 year fixed-rate Agency RMBS over the past 12 months as the return on equity profile for these securities ~~remained attractive. Return on equity~~is attractive as valuations have been impacted by higher interest rate volatility, reduced Federal Reserve demand and expectations for ~~30 year fixed-rate Agency RMBS remained accretive due~~increased supply, in addition to lower funding costs given changes in the outlook for short-term interest rates. We have focused our purchases on 30 year specified pools priced at modest pay-ups to generic Agency RMBS because those securities have characteristics that reduce prepayment risk.



	39

~~Table~~As of ~~Contents~~

September 30, 2019 our holdings of Agency CMBS represented approximately 21% of our total investment portfolio versus 6% as of December 31, 2018 and 3% as of September 30, 2018. Our Agency CMBS holdings as of September 30, 2019 include approximately $1.3 billion of to-be-announced ("TBA") securities that will primarily settle in the fourth quarter of 2019. We began investing in Agency CMBS issued by Freddie Mac and Fannie Mae late in the second quarter of 2018 and began investing in Agency CMBS issued by Ginnie Mae in the third quarter of 2019. We have ~~continued to invest~~increased our holdings of Agency CMBS in 2019 because these securities ~~in 2019. We purchased these securities because we believe they~~benefit from prepayment protection characteristics and have an attractive ~~convexity and~~ return on equity profile. ~~They offer targeted exposure to multi-family loans and~~Agency CMBS benefit from a guarantee of principal and interest payments from governmental agencies and federally chartered corporations. Further, the hedging costs related to these holdings are economical as they are less sensitive to interest rate risk given limited extension beyond initial expected maturity dates and underlying loan prepayment protection.

Our ~~portfolio of~~ investments that have credit exposure ~~includes~~include non-Agency CMBS, non-Agency RMBS, GSE CRTs, a commercial real estate loan, and a loan participation interest. Rather than relying on the rating agencies, we utilize proprietary models as well as third party applications to quantify and monitor the credit risk associated with our portfolio holdings. Our analysis generally begins at the underlying asset level, where we gather detailed information on loan, borrower, and property characteristics that inform our expectations for future performance. In addition to base case cash flow projections, we perform a range of scenario stresses to gauge the sensitivity of returns to potential deviations in underlying asset behavior. We perform this detailed credit analysis at the time of initial purchase and regularly throughout the holding period of each investment.

~~Our~~As of September 30, 2019 our holdings of non-Agency CMBS portfolio generally consists of assets originated during and after 2010. These assets continue to benefit from rating agency upgrades, property price appreciation and limited supply. Non-Agency CMBS investments representrepresented approximately 16% of our total investment portfolio versus 19% as of ~~March~~December 31, ~~2019.~~2018 and 18% as of September 30, 2018. Our non-Agency CMBS portfolio is collateralized by loans secured by various property types located across the United States. Property types include but are not limited to office, retail, multi-family, industrial warehouse and hotel. The largest property geographic locations include New

~~With respect to~~



	41

Table of Contents

York, California, Texas, Florida and Illinois. The majority of our non-Agency CMBS portfolio is comprised of fixed rate credits that are rated investment grade or higher by a nationally recognized statistical rating organization. Over 80% of our non-Agency CMBS portfolio is collateralized by loans originated after 2009 and before 2017. These seasoned investments generally benefit from property price appreciation, growing credit enhancement and, in some instances, rating agency upgrades. The remainder of our assets were originated during and after 2017. We continue to identify attractive opportunities in this sector given our expectation for commercial real estate property rent growth, further property price appreciation and strong loan performance.

As of September 30, 2019 our holdings of non-Agency RMBS represented approximately 4% of our total investment portfolio weversus 7% as of December 31, 2018 and 6% as of September 30, 2018. We primarily invest in non-Agency RMBS securities collateralized by prime and Alt-A loans. In addition, we have invested in re-securitizations of real estate mortgage investment conduit ("Re-REMIC") RMBS and securitizations of reperforming mortgage loans that we expect to provide attractive risk adjusted returns. We also invest in GSE CRTs which have the added benefit of paying a floating rate coupon ~~reducing~~and reduce our need to hedge interest rate risk. The majority of our GSE CRT holdings are concentrated in 2013 and 2014 vintages, where reference loans have significant embedded home price appreciation. From a fundamental perspective, we continue to view GSE CRT as an attractive asset class based on the strength of the U.S. housing market and the strong performance of reference mortgage loans to date.

During the third quarter of 2018, we acquired a participation interest in a secured loan collateralized by mortgage servicing rights associated with Fannie Mae, Freddie Mac, and Ginnie Mae loans. The secured loan has a two year term subject to a one year extension at the borrower's option. We funded ~~$53.8~~$45.1 million of the loan as of ~~March 31,~~September 30, 2019 and have committed to fund up to an additional ~~$21.2~~$29.9 million.

As of ~~March 31,~~September 30, 2019, ~~our~~we have invested in one commercial real estate ~~loan portfolio consists of one~~ mezzanine loan that ~~we originated with a weighted average maturity of approximately two years~~matures in 2021 and has a loan-to-value ratio of approximately ~~74.2%~~73.4%. The commercial real estate loan had an average earning asset yield of 10.89% during the three months ended September 30, 2019 and continued to benefit from favorable fundamentals. One commercial loan was repaid during the ~~three~~nine months ended ~~March 31,~~September 30, 2019. ~~The commercial real estate loan had a weighted average yield of 11.08% during the three months ended March 31, 2019 and continued to benefit from favorable fundamentals.~~

We have also invested in two joint ventures that invest in our target assets.

Portfolio Characteristics

The table below illustrates the vintage distribution of our non-Agency RMBS, GSE CRT and non-Agency CMBS portfolio as of ~~March 31,~~September 30, 2019 as a percentage of the fair value:


	2003-2007		2008-2010		2011		2012		2013		2014		2015		2016		2017		2018		2019		Total		2003-2007		2008-2010		2011		2012		2013		2014		2015		2016		2017		2018		2019		Total
Prime	18.1	%	0.6	%	—%		—%		12.5	%	10.0	%	2.4	%	0.3	%	—%		15.1	%	6.2	%	65.2	%	17.6	%	0.7	%	—	%	—	%	13.8	%	6.9	%	—	%	0.4	%	—	%	16.3	%	7.8	%	63.5	%
Alt-A	26.2	%	—%		—%		—%		—%		—%		—%		—%		—%		—%		—%		26.2	%	27.9	%	—	%	—	%	—	%	—	%	—	%	—	%	—	%	—	%	—	%	—	%	27.9	%
Re-REMIC ⁽¹⁾	0.6	%	4.2	%	1.7	%	1.4	%	0.6	%	—%		—%		—%		—%		—%		—%		8.5	%	0.6	%	4.3	%	1.7	%	1.3	%	0.6	%	—	%	—	%	—	%	—	%	—	%	—	%	8.5	%
Subprime/RPL	0.1	%	—%		—%		—%		—%		—%		—%		—%		—%		—%		—%		0.1	%	0.1	%	—	%	—	%	—	%	—	%	—	%	—	%	—	%	—	%	—	%	—	%	0.1	%
Total Non-Agency	45.0	%	4.8	%	1.7	%	1.4	%	13.1	%	10.0	%	2.4	%	0.3	%	—	%	15.1	%	6.2	%	100.0	%
Total Non-Agency RMBS																									46.2	%	5.0	%	1.7	%	1.3	%	14.4	%	6.9	%	—	%	0.4	%	—	%	16.3	%	7.8	%	100.0	%
GSE CRT	—%		—%		—%		—%		27.4	%	31.8	%	5.7	%	20.3	%	3.3	%	6.2	%	5.3	%	100.0	%	—	%	—	%	—	%	—	%	24.0	%	29.3	%	4.7	%	18.6	%	3.2	%	5.8	%	14.4	%	100.0	%
Non-Agency CMBS	—%		2.5	%	16.4	%	10.9	%	12.0	%	31.9	%	7.8	%	3.2	%	8.2	%	4.8	%	2.3	%	100.0	%	—	%	2.2	%	14.7	%	9.9	%	12.0	%	29.2	%	7.2	%	5.6	%	8.7	%	5.6	%	4.9	%	100.0	%


(1)	Reflects the year in which the re-securitizations were issued. The vintage distribution of the securities that collateralize our Re-REMIC investments is ~~4.5%~~4.6% for 2005, ~~1.8%~~0.9% for 2006, and ~~93.7%~~94.5% for 2007.



	4042

Table of Contents

The following table summarizes the credit enhancement provided to our non-Agency RMBS Re-REMIC holdings as of ~~March 31,~~September 30, 2019 and December 31, 2018.


	Percentage of Re-REMIC Holdings at Fair Value				Percentage of Re-REMIC Holdings at Fair Value
Re-REMIC Subordination⁽¹⁾	March 31, 2019		December 31, 2018		September 30, 2019		December 31, 2018
0% - 10%	52.3	%	49.8	%	56.3	%	49.8	%
10% - 20%	3.4	%	3.4	%	3.1	%	3.4	%
20% - 30%	17.3	%	16.9	%	18.9	%	16.9	%
30% - 40%	12.9	%	14.9	%	10.7	%	14.9	%
40% - 50%	1.3	%	1.8	%	0.6	%	1.8	%
50% - 60%	12.4	%	12.5	%	10.4	%	12.5	%
60% - 70%	0.4	%	0.7	%	—	%	0.7	%
Total	100.0	%	100.0	%	100.0	%	100.0	%

(1)

Subordination refers to the credit enhancement provided to the Re-REMIC tranche held by us by any junior Re-REMIC tranche or tranches in a resecuritization. This figure reflects the percentage of the balance of the underlying securities represented by any junior tranche or tranches at the time of resecuritization. Generally, principal losses on the underlying securities in excess of the subordination amount would result in principal losses on the Re-REMIC tranche held by us. As of ~~March 31,~~September 30, 2019, ~~71.5%~~74.8% of our Re-REMIC holdings are not senior tranches.

The tables below represent the geographic concentration of the underlying collateral for our non-Agency RMBS, GSE CRT and non-Agency CMBS portfolio as of ~~March 31,~~September 30, 2019:


Non-Agency RMBS State	Percentage		GSE CRT State	Percentage		Non-Agency CMBS State	Percentage		Percentage		GSE CRT State	Percentage		Non-Agency CMBS State	Percentage
California	46.0	%	California	18.4	%	California	15.2	%	44.9	%	California	18.2	%	New York	15.1	%
New York	8.5	%	Texas	6.2	%	New York	14.7	%	8.3	%	Texas	6.4	%	California	14.9	%
Florida	6.0	%	Florida	4.6	%	Texas	9.0	%	6.2	%	Florida	4.8	%	Texas	8.7	%
New Jersey	3.8	%	New York	4.4	%	Florida	6.5	%	4.0	%	New York	4.5	%	Florida	6.2	%
Massachusetts	3.3	%	Virginia	4.2	%	Illinois	4.1	%
Virginia	2.9	%	Illinois	3.9	%	Pennsylvania	3.7	%	3.1	%	Virginia	4.0	%	Illinois	4.5	%
Washington	2.8	%	Washington	3.4	%	Ohio	3.1	%	3.0	%	Illinois	3.8	%	Pennsylvania	3.6	%
Maryland	2.6	%	Massachusetts	3.3	%	Virginia	3.1	%	2.7	%	Washington	3.5	%	New Jersey	3.6	%
Massachusetts									2.7	%	New Jersey	3.2	%	Ohio	3.1	%
Colorado	2.6	%	New Jersey	3.3	%	Georgia	3.0	%	2.7	%	Massachusetts	3.2	%	Michigan	3.0	%
Illinois	2.4	%	Pennsylvania	3.1	%	New Jersey	3.0	%	2.5	%	Colorado	3.2	%	Virginia	3.0	%
Other	19.1	%	Other	45.2	%	Other	34.6	%	19.9	%	Other	45.2	%	Other	34.3	%
Total	100.0	%	Total	100.0	%	Total	100.0	%	100.0	%	Total	100.0	%	Total	100.0	%

Financing and Other Liabilities

We enter into repurchase agreements to finance the majority of our target assets. These agreements are secured by our mortgage-backed and credit risk transfer securities and an investment in a loan participation interest. Repurchase agreements are generally settled on a short-term basis, usually from one to twelve months, and bear interest at rates that have historically moved in close relationship to LIBOR. At each settlement date, we refinance each repurchase agreement at the market interest rate at that time. As of ~~March 31,~~September 30, 2019, we had entered into repurchase agreements totaling ~~$16.8~~$18.1 billion (December 31, 2018: $13.6 billion).

Our wholly-owned captive insurance subsidiary, IAS Services, is a member of the Federal Home Loan Bank of Indianapolis ("FHLBI"). As a member of the FHLBI, IAS Services has borrowed funds from the FHLBI in the form of secured loans. As of ~~March 31,~~September 30, 2019, IAS Services had $1.65 billion in outstanding secured loans. For the ~~three~~nine months ended ~~March 31,~~September 30, 2019, IAS Services had weighted average borrowings of $1.65 billion with a weighted average borrowing rate of ~~2.70%~~2.65% and a weighted average maturity of ~~5.1~~4.6 years.



	4143

Table of Contents

The following table presents the amount of collateralized borrowings outstanding under repurchase agreements and secured loans as of the end of each quarter, the average amount outstanding during the quarter and the maximum balance outstanding during the quarter:

$ in thousands Collateralized borrowings under repurchase agreements and secured loans
Quarter Ended Quarter-end balance Average quarterly balance Maximum balance of any quarter-end
March 31, 2018 15,561,137
15,536,093
15,561,137
June 30, 2018 15,352,321
15,275,972
15,352,321
September 30, 2018 16,028,518
15,973,428
16,078,388
December 31, 2018 15,252,484
15,836,597
16,144,062
March 31, 2019 18,474,387
17,229,809
18,474,387

In 2013, our wholly-owned subsidiary, IAS Operating Partnership LP, issued $400.0 million in aggregate principal amount of Exchangeable Senior Notes (the "Notes"). We retired a portion of the Notes prior to their maturity and fully retired the Notes upon their maturity on March 15, 2018. We utilized proceeds from repurchase agreement borrowings to retire the Notes.



$ in thousands	Collateralized borrowings under repurchase agreements and secured loans
Quarter Ended	Quarter-end balance	Average quarterly balance	Maximum balance
September 30, 2018	16,028,518	15,973,428	16,078,388
December 31, 2018	15,252,484	15,836,597	16,144,062
March 31, 2019	18,474,387	17,229,809	18,474,387
June 30, 2019	18,725,065	19,019,503	19,365,413
September 30, 2019	19,722,032	19,535,263	19,898,863

We have invested in and partially funded our portion of a commitment in a loan participation. The remainder of our commitment under the agreement will be funded over the ~~two year~~remaining term of the loan based upon the financing needs of the borrower. As of ~~March 31,~~September 30, 2019, we ~~have~~had unfunded commitments of ~~$21.2~~$29.9 million.

We have also committed to invest up to ~~$122.5~~$125.1 million in unconsolidated ventures that are sponsored by an affiliate of our Manager. As of ~~March 31,~~September 30, 2019, ~~$114.9~~$118.7 million of our commitment to these unconsolidated ventures has been called. We are committed to fund ~~$7.6~~$6.4 million in additional capital to fund future investments and cover future expenses should they occur.

Hedging Instruments.

As of ~~March 31,~~September 30, 2019, we ~~have~~had entered into interest rate swap agreements designed to mitigate the effects of increases in interest rates for a portion of our borrowings. Under these swap agreements, we pay fixed interest rates and receive floating interest rates indexed off of one- or three-month LIBOR, effectively fixing the floating interest rates on ~~$12.9~~$14.4 billion (December 31, 2018: $12.4 billion) of borrowings. As of ~~March 31,~~September 30, 2019, we received interest based on one-month LIBOR on ~~$8.4~~$11.6 billion of our swaps and interest based on three-month LIBOR on ~~$4.5~~$2.8 billion of our swaps.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we terminated existing swaps with a notional amount of ~~$4.1~~$18.5 billion and entered into new swaps with a notional amount of ~~$4.6~~$20.6 billion to hedge repurchase agreement debt associated with purchases of Agency RMBS and Agency CMBS ~~securities during~~securities. We actively manage our swap portfolio by terminating and entering into new swaps as the ~~quarter.~~size and composition of our investment portfolio changes. As of September 30, 2019, our interest rate swap portfolio had a weighted average fixed pay rate of 1.68% (December 31, 2018: 2.46%) and a weighted average years to maturity of 4.3 years (December 31, 2018: 3.7 years). Daily variation margin payment for interest rate swaps is characterized as settlement of the derivative itself rather than collateral and is recorded as a realized gain or loss in our condensed consolidated statement of operations. We realized a net loss of ~~$165.9~~$545.1 million on interest rate swaps during the ~~three~~nine months ended ~~March 31,~~September 30, 2019 primarily due to falling interest rates in ~~the first quarter of~~ 2019.

As of ~~March 31,~~September 30, 2019, we held ~~$1.6 billion~~$494.3 million (December 31, 2018: $1.7 billion) in notional amount of futures contracts. During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we settled futures contracts with a notional amount of ~~$1.7~~$4.8 billion and realized a net loss of ~~$66.7~~$169.3 million due to falling interest rates in ~~the first quarter of~~ 2019. Daily variation margin payment for futures is characterized as settlement of the derivative itself rather than collateral and is recorded as a realized gain or loss in our condensed consolidated statement of operations.

We enter into currency forward contracts to help mitigate the potential impact of changes in foreign currency exchange rates on investments denominated in foreign currencies. During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we settled currency forward contracts of ~~$23.1~~$75.3 million ~~(March 31,~~(September 30, 2018: ~~$76.9~~$233.6 million) in notional amount and realized a net gain of ~~$185,000 (March 31,~~$1.1 million (September 30, 2018: ~~$3.4~~$1.5 million net ~~loss)~~gain). As of ~~March 31,~~September 30, 2019, we had ~~$25.5~~$29.5 million (December 31, 2018: $23.1 million) of notional amount of forward contracts denominated in Euro related to our investment in an unconsolidated venture.



	4244

Table of Contents

Book Value per Common Share

We calculate book value per common share as follows:


	As of				As of
In thousands except per share amounts	March 31, 2019		December 31, 2018		September 30, 2019		December 31, 2018
Numerator (adjusted equity):
Total equity	2,671,714		2,286,697		2,911,032		2,286,697
Less: Liquidation preference of Series A Preferred Stock	(140,000	)	(140,000	)	(140,000	)	(140,000	)
Less: Liquidation preference of Series B Preferred Stock	(155,000	)	(155,000	)	(155,000	)	(155,000	)
Less: Liquidation preference of Series C Preferred Stock	(287,500	)	(287,500	)	(287,500	)	(287,500	)
Total adjusted equity	2,089,214		1,704,197		2,328,532		1,704,197

Denominator (number of shares):
Common stock outstanding	128,267		111,585		142,802		111,585

Book value per common share	16.29		15.27		16.31		15.27

Our book value per common share increased ~~6.7%~~6.8% as of ~~March 31,~~September 30, 2019 compared to December 31, 2018 primarily due to interest rate spread tightening in both Agency and credit assets. Refer to Item 3. "Quantitative and Qualitative Disclosures About Market Risk" for interest rate risk and its impact on fair value.



	43

~~Table of Contents~~

Critical Accounting Policies

Our condensed consolidated financial statements are prepared in accordance with U.S. GAAP, which requires the use of estimates and assumptions that involve the exercise of judgment and use of assumptions as to future uncertainties. Accounting estimates and assumptions discussed in this section are those that we consider to be the most critical to an understanding of our financial statements because they involve significant judgments and uncertainties. All of these estimates reflect our best judgment about current, and for some estimates, future economic and market conditions and their effects based on information available as of the date of these financial statements. If conditions change from those expected, it is possible that the judgments and estimates described below could change, which may result in a change in valuation of our investment portfolio, future impairments of our MBS and GSE CRTs, change in our interest income recognition, allowance for loan losses, and a change in our tax liability among other effects.

There have been no significant changes to our critical accounting policies that are disclosed in our most recent Form 10-K for the year ended December 31, 2018.

Recent Accounting Standards

See Part I, Item 1, Financial Statements Note 2 - "Accounting Pronouncements Recently Adopted" and "Pending Accounting Pronouncements".



	4445

Table of Contents

Results of Operations

The table below presents certain information from our condensed consolidated statements of operations for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018.


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands, except share data	2019		2018		2019		2018		2019		2018
Interest Income
Mortgage-backed and credit risk transfer securities	185,492		149,003		194,938		160,416		581,167		456,967
Commercial and other loans	1,582		4,222		1,353		1,672		4,419		9,945
Total interest income	187,074		153,225		196,291		162,088		585,586		466,912
Interest Expense
Repurchase agreements	101,875		59,585		112,851		81,763		332,704		210,737
Secured loans	11,144		6,927		10,413		9,490		32,815		24,888
Exchangeable senior notes	—		1,621		—		—		—		1,621
Total interest expense	113,019		68,133		123,264		91,253		365,519		237,246
Net interest income	74,055		85,092		73,027		70,835		220,067		229,666
Other Income (loss)
Gain (loss) on investments, net	268,382		(160,370	)	202,413		(207,910	)	772,977		(404,657	)
Equity in earnings (losses) of unconsolidated ventures	692		896		403		1,084		1,797		2,778
Gain (loss) on derivative instruments, net	(201,460	)	133,367		(177,244	)	87,672		(723,437	)	288,208
Realized and unrealized credit derivative income (loss), net	7,884		3,165		1		4,975		5,447		8,875
Net loss on extinguishment of debt	—		(26	)	—		—		—		(26	)
Other investment income (loss), net	1,029		3,102		1,005		1,068		3,041		2,010
Total other income (loss)	76,527		(19,866	)	26,578		(113,111	)	59,825		(102,812	)
Expenses
Management fee – related party	9,534		10,221		8,740		10,105		27,644		30,428
General and administrative	2,258		1,756		1,862		1,673		6,119		4,954
Total expenses	11,792		11,977		10,602		11,778		33,763		35,382
Net income	138,790		53,249
Net income attributable to non-controlling interest	—		671
Net income attributable to Invesco Mortgage Capital Inc.	138,790		52,578
Net income (loss)					89,003		(54,054	)	246,129		91,472
Net income (loss) attributable to non-controlling interest					—		(681	)	—		1,153
Net income (loss) attributable to Invesco Mortgage Capital Inc.					89,003		(53,373	)	246,129		90,319
Dividends to preferred stockholders	11,107		11,107		11,107		11,107		33,320		33,320
Net income attributable to common stockholders	127,683		41,471
Earnings per share:
Net income (loss) attributable to common stockholders					77,896		(64,480	)	212,809		56,999
Earnings (loss) per share:
Net income (loss) attributable to common stockholders
Basic	1.05		0.37		0.57		(0.58	)	1.66		0.51
Diluted	1.05		0.37		0.57		(0.58	)	1.65		0.51
Weighted average number of shares of common stock:
Basic	121,097,686		111,629,105		135,799,499		111,647,456		128,573,412		111,639,132
Diluted	121,109,259		117,876,995		135,812,019		113,072,456		128,585,623		113,079,666



	4546

Table of Contents

Interest Income and Average Earning Asset Yields

The table below presents information related to our average earning assets and earning asset yields for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018.


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018		2019		2018
Average Balances ⁽¹⁾:
Agency RMBS:
15 year fixed-rate, at amortized cost	371,228		2,879,696		312,603		1,613,967		342,003		2,376,050
30 year fixed-rate, at amortized cost	11,780,005		7,830,802		11,837,640		9,362,170		12,062,635		8,338,593
ARM, at amortized cost	19,355		231,303
Hybrid ARM, at amortized cost	224,458		1,666,890		66,671		1,484,791		153,731		1,731,512
Agency - CMO, at amortized cost	291,914		273,884		420,889		242,133		364,005		256,770
Agency CMBS, at amortized cost	1,129,227		—		2,796,732		516,992		1,961,730		190,951
Non-Agency CMBS, at amortized cost	3,361,132		3,193,575		3,607,381		3,236,226		3,480,642		3,202,556
Non-Agency RMBS, at amortized cost	1,084,721		1,084,584		946,446		1,055,671		1,016,835		1,056,962
GSE CRT, at amortized cost	808,296		776,742		905,062		762,235		855,501		769,546
Loan participation interest	54,763		—		45,465		29,875		50,501		10,068
Commercial loans, at amortized cost	27,375		193,540		24,233		55,607		25,313		137,028
Average earning assets	19,152,474		18,131,016		20,963,122		18,359,667		20,312,896		18,070,036
Average Earning Asset Yields ⁽²⁾:
Agency RMBS:
15 year fixed-rate	3.50	%	2.04	%	3.32	%	2.59	%	3.35	%	2.15	%
30 year fixed-rate	3.38	%	2.96	%	3.19	%	2.96	%	3.34	%	2.96	%
ARM	3.70	%	2.32	%
Hybrid ARM	3.47	%	2.24	%	3.22	%	2.56	%	3.26	%	2.36	%
Agency - CMO	3.56	%	2.51	%	3.40	%	3.20	%	3.38	%	2.90	%
Agency CMBS	3.52	%	—	%	3.44	%	2.85	%	3.46	%	3.34	%
Non-Agency CMBS	4.98	%	4.85	%	5.09	%	4.88	%	5.05	%	4.89	%
Non-Agency RMBS	6.71	%	7.08	%	6.54	%	7.17	%	6.60	%	7.12	%
GSE CRT ⁽³⁾	3.67	%	3.00	%	3.33	%	3.56	%	3.51	%	3.31	%
Loan participation interest	6.14	%	—	%	6.18	%	5.87	%	6.14	%	5.87	%
Commercial loans	11.08	%	8.85	%	10.89	%	10.05	%	11.04	%	9.45	%
Average earning asset yields	3.91	%	3.38	%	3.75	%	3.53	%	3.84	%	3.45	%


(1)	Average balances for each period are based on weighted month-end average earning assets.


(2)	Average earning asset yields for the period were calculated by dividing interest income, including amortization of premiums and discounts, by the average month-end earning assets based on the amortized cost of the investments. All yields are annualized.


(3)	GSE CRT average earning asset yields exclude coupon interest associated with embedded derivatives on securities not accounted for under the fair value option that is recorded as realized and unrealized credit derivative income (loss), net under U.S. GAAP.

Our primary source of income is interest earned on our investment portfolio. We had average earning assets of approximately ~~$19.2~~$21.0 billion for the three months ended ~~March 31,~~September 30, 2019 ~~(March 31,~~(September 30, 2018: $18.4 billion) and $20.3 billion for the nine months ended September 30, 2019 (September 30, 2018: $18.1 billion). Average earning assets increased for the three and nine months ended ~~March 31,~~September 30, 2019 primarily because we invested ~~$258.6~~and leveraged $486.0 million in net proceeds from 2019 common stock issuances and ~~$168.1~~$168.3 million in proceeds from commercial loan repayments insince the beginning of 2018 ~~and the first quarter of 2019~~ into newly issued 30 year fixed-rate Agency RMBS and Agency CMBS securities.



	4647

Table of Contents

We earned total interest income of ~~$187.1~~$196.3 million ~~(March 31,~~(September 30, 2018: ~~$153.2~~$162.1 million) and $585.6 million (September 30, 2018: $466.9 million) for the three and nine months ended ~~March 31,~~September 30, 2019. Our interest income includes coupon interest and net premium amortization on MBS and GSE CRTs as well as interest income on commercial and other loans as shown in the table below.


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018		2019		2018
Interest Income
MBS and GSE CRT - coupon interest	192,442		166,319		213,546		175,696		620,489		506,180
MBS and GSE CRT - net premium amortization	(6,950	)	(17,316	)	(18,608	)	(15,280	)	(39,322	)	(49,213	)
MBS and GSE CRT - interest income	185,492		149,003		194,938		160,416		581,167		456,967
Commercial and other loans	1,582		4,222		1,353		1,672		4,419		9,945
Total interest income	187,074		153,225		196,291		162,088		585,586		466,912

MBS and GSE CRT interest income increased ~~$36.5~~$34.5 million and $124.2 million, respectively, for the three and nine months ended ~~March 31,~~September 30, 2019 compared to 2018 primarily due to higher coupon interest rates on higher average earnings assets and lower net premium amortization. Net premium amortization decreased $10.4 million for the three months ended March 31, 2019 compared to 2018 primarily due to slower prepayment speeds on 30 year fixed-rate Agency RMBS and purchases of non-Agency CMBS securities at a discount over the last twelve months.assets.

Interest income on our commercial and other loans decreased ~~$2.6~~$319,000 and $5.5 million, respectively, during the three and nine months ended ~~March 31,~~September 30, 2019 primarily due to commercial loan repayments ~~over~~totaling $168.3 million since the ~~past twelve months. The balance~~beginning of ~~our commercial loans held-for-investment decreased to $24.5 million as of March 31, 2019 compared to $184.3 million as of March 31,~~ 2018.

Our average earning asset yields increased 5322 and 39 basis points, respectively, during the three and nine months ended ~~March 31,~~September 30, 2019 compared to 2018 primarily due to purchases of new securities at higher yields ~~slower prepayment speeds~~ and higher index rates on floating and adjustable assets.

Prepayment Speeds

Our RMBS and GSE CRT portfolio is subject to inherent prepayment risk primarily driven by changes in interest rates, which impacts the amount of premium and discount on the purchase of these securities that is recognized into interest income. Expected future prepayment speeds on our RMBS and GSE CRT portfolio are estimated on a quarterly basis. Generally, in an environment of falling interest rates, prepayment speeds will increase as homeowners are more likely to prepay their existing mortgage and refinance into a lower borrowing rate. If the actual prepayment speed during the period is faster than estimated, the amortization on securities purchased at a premium to par value will be accelerated, resulting in lower interest income recognized. Conversely, for securities purchased at a discount to par value, interest income will be reduced in periods where prepayment speeds were slower than expected. The standard measure of prepayment speeds is the constant prepayment rate, also known as the conditional prepayment rate or "CPR". CPR measures prepayments as a percentage of the current outstanding loan balance and is expressed as a compound annual rate. The table below provides the three month constant prepayment rate for our RMBS and GSE CRTs as of ~~March 31,~~September 30, 2019, ~~December 31, 2018,~~June 30, 2019, September 30, 2018 and June 30, 2018.


	As of				As of
	March 31, 2019	December 31, 2018	September 30, 2018	June 30, 2018	September 30, 2019	June 30, 2019	September 30, 2018	June 30, 2018
15 year fixed-rate Agency RMBS	7.1	8.8	10.9	10.6	12.3	11.1	10.9	10.6
30 year fixed-rate Agency RMBS	4.9	6.2	7.4	8.2	13.8	8.5	7.4	8.2
ARM/ Hybrid ARM Agency RMBS	15.7	13.8	16.6	15.7
Hybrid ARM Agency RMBS					29.2	18.2	16.6	15.7
Non-Agency RMBS	8.3	9.1	10.5	12.0	16.1	11.4	10.5	12.0
GSE CRT	6.6	8.7	10.9	9.8	15.0	9.8	10.9	9.8
Weighted average CPR	5.7	7.3	8.9	10.2	14.1	9.0	8.9	10.2



	4748

Table of Contents

The following table presents net premium amortization recognized on our MBS and GSE CRT portfolio for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018.


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands, except share data	2019		2018		2019		2018		2019		2018
Agency RMBS and Agency CMBS	(12,725	)	(23,222	)
Agency RMBS					(21,526	)	(20,598	)	(50,873	)	(66,094	)
Agency CMBS					(1,395	)	(252	)	(2,835	)	(253	)
Non-Agency CMBS	3,031		1,426		3,957		1,470		10,338		4,091
Non-Agency RMBS	3,922		5,177		2,725		4,831		9,447		15,167
GSE CRT	(1,178	)	(697	)	(2,369	)	(731	)	(5,399	)	(2,124	)
Net (premium amortization) discount accretion	(6,950	)	(17,316	)	(18,608	)	(15,280	)	(39,322	)	(49,213	)

Net premium amortization ~~decreased~~increased $3.3 million for the three months ended September 30, 2019 compared to the same period in 2018 primarily due to ~~slower~~faster prepayment speeds on ~~30 year fixed-rate~~ Agency RMBS, ~~in the three months ended March 31, 2019~~non-Agency RMBS and GSE CRTs. Higher premium amortization was partially offset by discount accretion on purchases of non-Agency CMBS ~~securities at a discount~~ over the last 12twelve months. Net premium amortization decreased $9.9 million for the nine months ended September 30, 2019 compared to 2018 primarily due to changes in the composition of our Agency RMBS portfolio.

Our interest income is subject to interest rate risk. Refer to Item 3. "Quantitative and Qualitative Disclosures about Market Risk" for more information relating to interest rate risk and its impact on our operating results.

Interest Expense and the Cost of Funds

The table below presents the components of interest expense for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018:


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018		2019		2018
Interest Expense
Interest expense on repurchase agreement borrowings	107,726		66,124		118,832		88,185		350,452		230,596
Amortization of net deferred (gain) loss on de-designated interest rate swaps	(5,851	)	(6,539	)	(5,981	)	(6,422	)	(17,748	)	(19,859	)
Repurchase agreements interest expense	101,875		59,585		112,851		81,763		332,704		210,737
Secured loans	11,144		6,927		10,413		9,490		32,815		24,888
Exchangeable senior notes	—		1,621		—		—		—		1,621
Total interest expense	113,019		68,133		123,264		91,253		365,519		237,246

We enter into repurchase agreements to finance the majority of our target assets. These agreements are secured by our mortgage-backed and credit risk transfer securities. These agreements are generally settled on a short-term basis, usually from one to twelve months, and bear interest at rates that have historically moved in close relationship to LIBOR. At each settlement date, we typically refinance each repurchase agreement at the market interest rate at that time.

Our interest expense on repurchase agreement borrowings rose ~~$41.6~~$30.6 million and $119.9 million for the three and nine months ended ~~March 31,~~September 30, 2019, respectively, compared to 2018 due to higher average borrowings and ~~increases~~a higher average cost of funds in the ~~federal funds rate over the past twelve months.~~2019 period. We increased our average borrowings in ~~the first quarter of~~ 2019 after investing ~~$258.6~~and leveraging $486.0 million in net proceeds from 2019 common stock issuances and ~~$168.1~~$168.3 million in proceeds from commercial loan repayments insince the beginning of 2018 ~~and the first quarter of 2019~~primarily into newly issued 30 year fixed-rate Agency RMBS and Agency ~~CMBS securities.~~CMBS.

Our repurchase agreement interest expense as reported in our condensed consolidated statement of operations includes amortization of net deferred gains and losses on de-designated interest rate swaps as summarized in the table above. Amortization of net deferred gains on de-designated interest rate swaps decreased our total interest expense by ~~$5.9~~$6.0 million and $17.7 million, respectively, during the three and nine months ended ~~March 31,~~September 30, 2019 and ~~$6.5~~$6.4 million and $19.9 million, respectively, during the three and nine months ended ~~March 31,~~September 30, 2018. Amounts recorded in AOCI before we discontinued cash flow hedge accounting for our interest rate swaps are reclassified to interest expense on repurchase agreements on the condensed consolidated statements of operations as interest is accrued and paid on the related repurchase agreements over the remaining life of the interest rate swap agreements. During the next twelve months, we estimate that $23.8 million of net



	49

Table of Contents

deferred gains on de-designated interest rate swaps will be reclassified from other comprehensive income and recorded as a decrease to interest expense.

During the three and nine months ended ~~March 31,~~September 30, 2019, interest expense for our secured loans increased ~~$4.2~~$923,000 and $7.9 million, respectively, compared to the same period in 2018 due to higher borrowing rates. Borrowing rates on our secured loans are based on the three-month FHLB swap rate plus a spread. For the ~~three~~nine months ended ~~March 31,~~September 30, 2019, the weighted average borrowing rate on our secured loans was ~~2.70%~~2.65% as compared to ~~1.68%~~2.01% for the ~~three~~nine months ended ~~March 31,~~September 30, 2018.



	48

~~Table of Contents~~

During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, interest expense on exchangeable senior notes (the "Notes") decreased $1.6 million compared to the same period in 2018 because the Notes were retired on March 15, 2018.

Our total interest expense during the three months ended ~~March 31,~~September 30, 2019 increased ~~$44.9~~$32.0 million from the same period in 2018 primarily due to the ~~$45.8~~$31.6 million increase in interest expense on repurchase agreements borrowings and secured loans in the 2019.

Our total interest expense during the nine months ended September 30, 2019 increased $128.3 million from the same period in 2018 primarily due to the $127.8 million increase in interest expense on repurchase agreements borrowings and secured loans in the 2019 period offset by a $1.6 million decrease in interest expense on the Notes as discussed above.

The table below presents information related to our borrowings and cost of funds for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018:


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018		2019		2018
Average Borrowings⁽¹⁾:
Agency RMBS ⁽²⁾	11,664,156		11,427,614		11,808,241		11,326,323		11,996,851		11,299,625
Agency CMBS	1,074,917		—		2,794,691		472,011		1,923,397		173,727
Non-Agency CMBS⁽²⁾	2,663,941		2,542,722		3,047,334		2,575,504		2,844,764		2,558,317
Non-Agency RMBS	886,554		891,202		865,961		895,504		884,580		882,784
GSE CRT	717,482		674,555		776,555		681,079		748,856		674,560
Exchangeable senior notes	—		116,176		—		—		—		38,300
Loan participation interest	41,072		—		34,099		22,406		37,876		7,551
Total average borrowings	17,048,122		15,652,269		19,326,881		15,972,827		18,436,324		15,634,864
Maximum borrowings during the period ⁽³⁾	18,474,387		15,674,202		19,898,863		16,078,387		19,898,863		16,078,387
Average Cost of Funds ⁽⁴⁾:
Agency RMBS ⁽²⁾	2.59	%	1.65	%	2.54	%	2.24	%	2.62	%	1.96	%
Agency CMBS	2.64	%	—	%	2.54	%	2.26	%	2.59	%	2.22	%
Non-Agency CMBS⁽²⁾	3.24	%	2.28	%	3.00	%	2.88	%	3.14	%	2.61	%
Non-Agency RMBS	3.54	%	2.91	%	3.26	%	3.40	%	3.42	%	3.17	%
GSE CRT	3.49	%	2.87	%	3.22	%	3.26	%	3.39	%	3.10	%
Exchangeable senior notes	—	%	5.58	%	—	%	—	%	—	%	5.58	%
Loan participation interest	4.15	%	—	%	4.03	%	3.83	%	4.10	%	3.83	%
Cost of funds	2.65	%	1.74	%	2.55	%	2.29	%	2.64	%	2.02	%
Effective cost of funds (non-GAAP measure) ⁽⁵⁾	2.68	%	2.22	%	2.43	%	2.52	%	2.60	%	2.36	%


(1)	Average borrowings for each period are based on weighted month-end balances.


(2)	Agency RMBS and non-Agency CMBS average borrowings and average cost of funds include borrowings under repurchase agreements and secured loans.


(3)	Amount represents the maximum borrowings at month-end during each of the respective periods.


(4)	Average cost of funds is calculated by dividing annualized interest expense excluding amortization of net deferred gain (loss) on de-designated interest rate swaps by our average borrowings.


(5)	For a reconciliation of cost of funds to effective cost of funds, see "Non-GAAP Financial Measures."



	50

Table of Contents

Total average borrowings rose ~~$1.4~~$3.4 billion and $2.8 billion, respectively, in the three and nine months ended ~~March 31,~~September 30, 2019 compared to 2018 primarily because we entered into repurchase agreements to finance our increased holdings of 30 year fixed-rate Agency RMBS, Agency CMBS and non-Agency CMBS. ~~The increase in our~~Our average cost of funds rose 26 basis points and 62 basis points, respectively, for three and nine months ended ~~March 31,~~September 30, 2019 versus 2018 ~~was~~ primarily due to increases in the federal funds rate ~~over the past twelve months.~~throughout 2018.



	49

~~Table of Contents~~

Net Interest Income

The table below presents the components of net interest income for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018:


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018		2019		2018
Interest Income
Mortgage-backed and credit risk transfer securities	185,492		149,003		194,938		160,416		581,167		456,967
Commercial and other loans	1,582		4,222		1,353		1,672		4,419		9,945
Total interest income	187,074		153,225		196,291		162,088		585,586		466,912
Interest Expense
Interest expense on repurchase agreement borrowings	107,726		66,124		118,832		88,185		350,452		230,596
Amortization of net deferred (gain) loss on de-designated interest rate swaps	(5,851	)	(6,539	)	(5,981	)	(6,422	)	(17,748	)	(19,859	)
Repurchase agreements interest expense	101,875		59,585		112,851		81,763		332,704		210,737
Secured loans	11,144		6,927		10,413		9,490		32,815		24,888
Exchangeable senior notes	—		1,621		—		—		—		1,621
Total interest expense	113,019		68,133		123,264		91,253		365,519		237,246
Net interest income	74,055		85,092		73,027		70,835		220,067		229,666
Net interest rate margin	1.26	%	1.64	%	1.20	%	1.24	%	1.20	%	1.43	%

Our net interest income, which equals interest income less interest expense, totaled ~~$74.1~~$73.0 million ~~(March 31,~~(September 30, 2018: ~~$85.1~~$70.8 million) and $220.1 million (September 30, 2018: $229.7 million) for the three and nine months ended ~~March 31, 2019.~~September 30, 2019, respectively. The ~~decrease~~increase in net interest income for the three months ended ~~March 31,~~September 30, 2019 was primarily due to an increase in interest income driven by higher average earnings assets exceeding the increase in interest expense on higher average borrowings. The decrease in net interest income for the nine months ended September 30, 2018 was primarily due to an increase in interest expense driven by higher average borrowings and borrowing rates exceeding the increase in interest income on higher average earning assets.

Our net interest rate margin, which equals the yield on our average assets for the period less the average cost of funds for the period, was ~~1.26% (March 31,~~1.20% (September 30, 2018: ~~1.64%~~1.24%) and 1.20% (September 30, 2018: 1.43%) for the three and nine months ended ~~March 31,~~September 30, 2019. The decrease in net interest rate margin for the three and nine months ended ~~March 31,~~September 30, 2019 compared to the same periods in 2018 was primarily due to increases in the federal funds rate inthroughout 2018 that had a greater impact on our average cost of funds than on our average earning asset yields. Our cost of funds on all of our borrowings is influenced by changes in short term interest rates, whereas approximately ~~91%~~92% of the Company’s investments were fixed rate assets as of ~~March 31,~~September 30, 2019.



	51

Table of Contents

Gain (Loss) on Investments, net

The table below summarizes the components of gain (loss) on investments, net for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018:


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018		2019		2018
Net realized gains (losses) on sale of investments	(11,115	)	(9,237	)	2,537		(140,715	)	(6,549	)	(161,477	)
Other-than-temporary impairment losses	(1,776	)	(4,359	)	(1,826	)	(737	)	(4,802	)	(7,185	)
Net unrealized gains (losses) on MBS accounted for under the fair value option	280,039		(147,195	)	202,876		(66,831	)	787,607		(236,967	)
Net unrealized gains (losses) on GSE CRT accounted for under the fair value option	1,234		434		(1,174	)	377		(3,279	)	993
Net unrealized gains (losses) on trading securities	—		(13	)	—		(4	)	—		(21	)
Gain (loss) on investments, net	268,382		(160,370	)	202,413		(207,910	)	772,977		(404,657	)

As part of our investment process, our mortgage-backed and credit risk transfer securities are continuously reviewed to determine if they continue to meet our risk and return targets. This process involves looking at changing market assumptions and the impact those assumptions will have on the individual securities. During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we continued to actively manage our investment portfolio and sold most of our ~~ARM~~15 year fixed-rate Agency and Hybrid ARM securities. WeDuring the three months ended September 30, 2019, we sold ~~$745.9~~$714.2 million of mortgage-backed securities ~~(March 31,~~(September 30, 2018: ~~$198.5~~$3.0 billion) and realized net gains of $2.5 million (September 30, 2018: net losses of $140.7 million). During the nine months ended September 30, 2019, we sold $2.4 billion of mortgage-backed securities (September 30, 2018: $3.5 billion) and realized net losses of ~~$11.1~~$6.5 million ~~(March 31,~~(September 30, 2018: net losses of ~~$9.2~~$161.5 million).



	50

~~Table of Contents~~

We assess our investment securities for other-than-temporary impairment on a quarterly basis. Our determination of whether a security is other-than-temporarily impaired involves judgment and assumptions based on subjective and objective factors. We consider (i) whether we intend to sell the security and whether it is more likely than not that we will be required to sell the security before recovery of its amortized cost and (ii) the financial condition and near-term prospects of recovery in fair value of the security. This includes a determination of estimated future cash flows through an evaluation of the characteristics of the underlying loans and the structural features of the investment. When the fair value of an investment is less than its amortized cost at the balance sheet date of the reporting period for which impairment is assessed, the impairment is designated as either "temporary" or "other-than-temporary." For additional information regarding our assessment analysis of other-than temporary impairment on our investment securities, refer to Note 4 – “Mortgage-Backed and Credit Risk Transfer Securities” of our condensed consolidated financial statements.

We have elected the fair value option for all of our RMBS ~~IOs,~~interest-only securities, our MBS purchased on or after September 1, 2016 and our GSE CRTs purchased on or after August 24, 2015. Under the fair value option, changes in fair value are recognized in income in the condensed consolidated statements of operations and are reported as a component of gain (loss) on investments, net. As of ~~March 31,~~September 30, 2019, ~~$16.1~~$19.0 billion (December 31, 2018: $11.6 billion) or ~~76%~~81% (December 31, 2018: 67%) of our MBS and GSE CRT are accounted for under the fair value option. We recorded net unrealized gains on our MBS portfolio accounted for under the fair value option of ~~$280.0~~$202.9 million in the three months ended ~~March 31,~~September 30, 2019 compared to net unrealized losses of ~~$147.2~~$66.8 million in the three months ended ~~March 31,~~September 30, 2018. We recorded net unrealized gains on our MBS portfolio accounted for under the fair value option of $787.6 million in the nine months ended September 30, 2019 compared to net unrealized losses of $237.0 million in the nine months ended September 30, 2018. Net unrealized gains in the three and nine months ended ~~March 31,~~September 30, 2019 reflect lower interest rates, tighter interest rate spreads ~~across~~on the Company's credit assets and Agency CMBS, and valuation gains in the Company's specified pool Agency RMBS. Most of our holdings of 30 year fixed-rate Agency RMBS are in specified pools with attractive prepayment characteristics.

Equity in Earnings (Losses) of Unconsolidated Ventures

For the three months ended ~~March 31,~~September 30, 2019, we recorded equity in earnings of unconsolidated ventures of ~~$692,000 (March 31,~~$403,000 (September 30, 2018: equity in earnings of ~~$896,000)~~$1.1 million). For the nine months ended September 30, 2019, we recorded equity in earnings of unconsolidated ventures of $1.8 million (September 30, 2018: equity in earnings of $2.8 million). We recorded equity in earnings for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018 primarily due to realized and unrealized gains on the underlying portfolio investments.



	52

Table of Contents

Gain (Loss) on Derivative Instruments, net

Our objectives in using interest rate derivatives are to add stability to interest expense and to manage our exposure to interest rate movements on our floating rate repurchase agreements and secured loans. To accomplish these objectives, we primarily use interest rate derivative instruments, including interest rate swaps, interest rate swaptions, U.S. Treasury futures contracts and TBAs as part of our interest rate risk management strategy.

We also use currency forward contracts to help mitigate the potential impact of changes in foreign currency exchange rates on our investments denominated in foreign currencies.

The tables below summarize our realized and unrealized gain (loss) on derivative instruments, net for the following periods:


$ in thousands	Three months ended March 31, 2019						Three months ended September 30, 2019
Derivative not designated as hedging instrument	Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)	Unrealized gain (loss), net	Gain (loss) on derivative instruments, net		Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)	Unrealized gain (loss), net		Gain (loss) on derivative instruments, net
Interest Rate Swaps	(165,884	)	4,509	12,991	(148,384	)	(137,346	)	11,715	(15,772	)	(141,403	)
Futures Contracts	(66,688	)	—	12,944	(53,744	)	(36,633	)	—	(464	)	(37,097	)
Currency Forward Contracts	185		—	483	668		372		—	884		1,256
Total	(232,387	)	4,509	26,418	(201,460	)	(173,607	)	11,715	(15,352	)	(177,244	)


$ in thousands	Three months ended March 31, 2018								Three months ended September 30, 2018
Derivative not designated as hedging instrument	Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)		Unrealized gain (loss), net		Gain (loss) on derivative instruments, net		Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)		Unrealized gain (loss), net		Gain (loss) on derivative instruments, net
Interest Rate Swaps	122,273		(12,112	)	32,374		142,535		68,953		(2,763	)	(178	)	66,012
Futures Contracts	(5,277	)	—		(1,612	)	(6,889	)	27,136		—		(5,548	)	21,588
Currency Forward Contracts	(3,418	)	—		1,139		(2,279	)	3,569		—		(3,480	)	89
TBAs									(17	)	—		—		(17	)
Total	113,578		(12,112	)	31,901		133,367		99,641		(2,763	)	(9,206	)	87,672



$ in thousands	Nine Months Ended September 30, 2019
Derivative not designated as hedging instrument	Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)	Unrealized gain (loss), net		Gain (loss) on derivative instruments, net
Interest Rate Swaps	(545,069	)	23,749	(42,703	)	(564,023	)
Futures Contracts	(169,274	)	—	7,990		(161,284	)
Currency Forward Contracts	1,110		—	760		1,870
Total	(713,233	)	23,749	(33,953	)	(723,437	)



$ in thousands	Nine Months Ended September 30, 2018
Derivative not designated as hedging instrument	Realized gain (loss) on derivative instruments, net		Contractual net interest income (expense)		Unrealized gain (loss), net		Gain (loss) on derivative instruments, net
Interest Rate Swaps	225,499		(19,386	)	65,181		271,294
Futures Contracts	22,499		—		(8,204	)	14,295
Currency Forward Contracts	1,512		—		1,124		2,636
TBAs	(17	)	—		—		(17	)
Total	249,493		(19,386	)	58,101		288,208



	5153

Table of Contents

As of ~~March 31,~~September 30, 2019 and December 31, 2018, we held the following interest rate swaps whereby we receive interest at a one-month and three-month LIBOR rate:


$ in thousands	As of March 31, 2019						As of December 31, 2018						As of September 30, 2019						As of December 31, 2018
Derivative instrument	Notional Amounts	Average Fixed Pay Rate		Average Receive Rate		Average Maturity (Years)	Notional Amounts	Average Fixed Pay Rate		Average Receive Rate		Average Maturity (Years)	Notional Amounts	Average Fixed Pay Rate		Average Receive Rate		Average Maturity (Years)	Notional Amounts	Average Fixed Pay Rate		Average Receive Rate		Average Maturity (Years)
Interest Rate Swaps	12,895,000	2.37	%	2.55	%	4.4	12,370,000	2.46	%	2.55	%	3.7	14,425,000	1.68	%	2.07	%	4.3	12,370,000	2.46	%	2.55	%	3.7

During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we terminated existing swaps with a notional amount of ~~$4.1~~$18.5 billion and entered into new swaps with a notional amount of ~~$4.6~~$20.6 billion to hedge repurchase agreement debt associated with purchases of Agency RMBS and Agency CMBS ~~securities during the quarter.~~securities. Daily variation margin payment for interest rate swaps is characterized as settlement of the derivative itself rather than collateral and is recorded as a realized gain or loss in our condensed consolidated statement of operations. We realized a net loss of ~~$165.9~~$137.3 million and $545.1 million for the three and nine months ended September 30, 2019, respectively, on interest rate swaps ~~during the three months ended March 31, 2019~~ primarily due to falling interest rates in ~~the first quarter of~~ 2019.

As of ~~March 31,~~September 30, 2019 we held ~~$1.6 billion~~$494.3 million (December 31, 2018: $1.7 billion) in notional amount of futures contracts. During the ~~three~~nine months ended ~~March 31,~~September 30, 2019, we settled futures contracts with a notional amount of ~~$1.7 billion and~~$4.8 billion. We realized a net loss of ~~$66.7~~$36.6 million and $169.3 million on the settlement of futures contracts for the three and nine months ended September 30, 2019, respectively, due to falling interest rates in ~~the first quarter of~~ 2019. Daily variation margin payment for futures is characterized as settlement of the derivative itself rather than collateral and is recorded as a realized gain or loss in our condensed consolidated statement of operations.

Realized and Unrealized Credit Derivative Income (Loss), net

The table below summarizes the components of realized and unrealized credit derivative income (loss), net for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018.


	Three Months Ended March 31,			Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019	2018		2019		2018		2019		2018
GSE CRT embedded derivative coupon interest	5,350	5,633		5,196		5,638		15,846		16,909
Change in fair value of GSE CRT embedded derivatives	2,534	(2,468	)	(5,195	)	(663	)	(10,399	)	(8,034	)
Total realized and unrealized credit derivative income (loss), net	7,884	3,165		1		4,975		5,447		8,875

In the three and nine months ended ~~March 31,~~September 30, 2019, we recorded ~~an increase~~a decrease of ~~$4.7~~$5.0 million and $3.4 million, respectively, in realized and unrealized credit derivative income (loss), net compared to the same ~~period~~periods in 2018 because the ~~increases~~decreases in the valuation of the GSE CRT debt host contracts exceeded the ~~increases~~decreases in valuation of the hybrid financial instruments.



	5254

Table of Contents

Net Loss on Extinguishment of Debt

We fully retired our Exchangeable Senior Notes ~~(the "Notes")~~ upon their maturity on March 15, 2018 and recognized a net loss on extinguishment of debt of $26,000.

Other Investment Income (Loss), net

Our other investment income (loss), net during the three and nine months ended ~~March 31,~~September 30, 2019 consists primarily of quarterly dividends from FHLBI stock. Our other investment income (loss), net during the three and nine months ended ~~March 31,~~September 30, 2018 consisted of (i) quarterly dividends from FHLBI stock and an investment in an exchange-traded fund, and (ii) foreign exchange rate gains and losses related to a commercial loan investment denominated in a foreign currency. The table below summarizes the components of other investment income (loss), net for the three and nine months ended ~~March 31,~~September 30, 2019 and 2018.


	Three Months Ended March 31,		Three Months Ended September 30,			Nine Months Ended September 30,
$ in thousands	2019	2018	2019		2018	2019		2018
Dividend income	1,029	1,288	1,019		853	3,055		2,947
Gain (loss) on foreign currency transactions, net	—	1,814	(14	)	215	(14	)	(937	)
Total	1,029	3,102	1,005		1,068	3,041		2,010

We are required to purchase and hold a certain amount of FHLBI stock, which is based, in part, upon the outstanding principal balance of secured advances from the FHLBI. We earn dividend income on our investment in FHLBI stock, and the amount of our dividend income varies based upon the number of shares that we are required to own and the dividend declared per share.

We incurred foreign exchange gains on the revaluation of a commercial loan investment (notional amount of £34.5 million) for the three and nine months ended ~~March 31,~~September 30, 2018 due to the fluctuation in the Pound Sterling/ U.S. Dollar foreign exchange rate. The loan was repaid in the third quarter of 2018. We enter into currency forward contracts as an economic hedge against our foreign currency exposure. Changes in the fair value of our currency forward contracts are recognized in gain (loss) derivative instruments, net in the condensed consolidated statements of operations. During the three and nine months ended ~~March 31,~~September 30, 2018, we recognized net ~~losses~~gains of ~~$2.3~~$89,000 and $2.6 million, respectively, on our currency forward contracts.

Expenses

We incurred management fees of ~~$9.5~~$8.7 million ~~(March 31,~~(September 30, 2018: ~~$10.2~~$10.1 million) for the three months ended ~~March 31,~~September 30, 2019 and $27.6 million (September 30, 2018: $30.4 million) for the nine months ended September 30, 2019. Management fees decreased for the three and nine months ended ~~March 31,~~September 30, 2019 compared to the same ~~periods~~period in 2018 ~~primarily~~ due to a lower shareholders' equity management fee base in 2019. Refer to Note 11 – "Related Party Transactions" of our condensed consolidated financial statements for a discussion of our relationship with our Manager and a description of how our fees are calculated.

Our general and administrative expenses not covered under our management agreement amounted to ~~$2.3~~$1.9 million ~~(March 31,~~(September 30, 2018: ~~$1.8~~$1.7 million) for the three months ended ~~March 31,~~September 30, 2019 and $6.1 million (September 30, 2018: $5.0 million) for the nine months ended September 30, 2019. General and administrative expenses not covered under our management agreement primarily consist of directors and officers insurance, legal costs, accounting, auditing and tax services, filing fees, and miscellaneous general and administrative costs. General and administrative costs were higher for the three and nine months ended ~~March 31,~~September 30, 2019 ~~versus~~compared to the same period in 2018 primarily due to higher fees for derivative transactions in ~~the~~ 2019 ~~period~~ and the write-off of previously deferred costs associated with the Company's at-the-market ~~program.~~program in the first quarter of 2019.



	5355

Table of Contents

Net Income (Loss) attributable to Common Stockholders

For the three months ended ~~March 31,~~September 30, 2019, our net income attributable to common stockholders was ~~$127.7~~$77.9 million ~~(March 31,~~(September 30, 2018: ~~$41.5~~$64.5 million net ~~income~~loss attributable to common stockholders) or ~~$1.05~~$0.57 basic and diluted net income per average share available to common stockholders ~~(March 31,~~(September 30, 2018: ~~$0.37~~$0.58 basic and diluted net loss per average share available to common stockholders). The change in net income (loss) attributable to common stockholders was primarily due to (i) a net gain on investments of $202.4 million in the 2019 period compared to a net loss on investments of $207.9 million in the 2018 period, (ii) a net loss on derivative instruments of $177.2 million in the 2019 period compared to a net gain on derivative instruments of $87.7 million in the 2018 period, (iii) credit derivative net income of $1,000 in the 2019 period compared to credit derivative net income of $5.0 million in the 2018 period and (iv) a $2.2 million increase in net interest income.

For the nine months ended September 30, 2019 our net income attributable to common stockholders was $212.8 million (September 30, 2018: $57.0 million net income attributable to common stockholders) or $1.66 basic and $1.65 diluted net income per average share available to common stockholders (September 30, 2018: $0.51 basic and diluted net income per average share available to common stockholders). The change in net income attributable to common stockholders was primarily due to (i) a net gain on investments of ~~$268.4~~$773.0 million in the 2019 period compared to a net loss on investments of ~~$160.4~~$404.7 million in the 2018 period, (ii) a net loss on derivative instruments of ~~$201.5~~$723.4 million in the 2019 period compared to a net gain on derivative instruments of ~~$133.4~~$288.2 million in the 2018 period, (iii) credit derivative net income of ~~$7.9~~$5.4 million in the 2019 period compared to credit derivative net income of ~~$3.2~~$8.9 million in the 2018 period and (iv) a ~~$11.0~~$9.6 million decrease in net interest income.

For further information on the changes in net gain (loss) on investments, net gains (loss) on derivative instruments, realized and unrealized credit derivative income (loss), net and net interest income, see preceding discussion under "Gain (Loss) on Investments, net," "Gain (Loss) on Derivative Instruments, net," "Realized and Unrealized Credit Derivative Income (Loss), net," and "Net Interest Income."

Non-GAAP Financial Measures

We use the following non-GAAP financial measures to analyze the Company's operating results and believe these financial measures are useful to investors in assessing our performance as further discussed below:

core earnings (and by calculation, core earnings per common share),

effective interest income (and by calculation, effective yield),

effective interest expense (and by calculation, effective cost of funds),

effective net interest income (and by calculation, effective interest rate margin), and

repurchase agreement debt-to-equity ratio.

The most directly comparable U.S. GAAP measures are:

net income (loss) attributable to common stockholders (and by calculation, basic earnings (loss) per common share),

total interest income (and by calculation, earning asset yields),

total interest expense (and by calculation, cost of funds),

net interest income (and by calculation, net interest rate margin), and

debt-to-equity ratio.

The non-GAAP financial measures used by management should be analyzed in conjunction with U.S. GAAP financial measures and should not be considered substitutes for U.S. GAAP financial measures. In addition, the non-GAAP financial measures may not be comparable to similarly titled non-GAAP financial measures of our peer companies.



	56

Table of Contents

Core Earnings

We calculate core earnings as U.S. GAAP net income (loss) attributable to common stockholders adjusted for (gain) loss on investments, net; realized (gain) loss on derivative instruments, net; unrealized (gain) loss on derivative instruments, net; realized and unrealized (gain) loss on GSE CRT embedded derivatives, net; (gain) loss on foreign currency transactions, net; amortization of net deferred (gain) loss on de-designated interest rate swaps; net loss on extinguishment of debt; and cumulative adjustments attributable to non-controlling interest. We may add and have added additional reconciling items to our core earnings calculation as appropriate.

We believe the presentation of core earnings provides a consistent measure of operating performance by excluding the impact of gains and losses described above from operating results. We exclude the impact of gains and losses because gains and losses are not accounted for consistently under U.S. GAAP. Under U.S. GAAP, certain gains and losses are reflected in net income whereas other gains and losses are reflected in other comprehensive income. For example, a portion of our mortgage-backed securities are classified as available-for-sale securities, and we record changes in the valuation of these securities in other comprehensive income on our condensed consolidated balance sheets. We elected the fair value option for our mortgage-backed securities purchased on or after September 1, 2016, and changes in the valuation of these securities are recorded in



	54

~~Table of Contents~~

other income (loss) in our condensed consolidated statements of operations. In addition, certain gains and losses represent one-time events.

We believe that providing transparency into core earnings enables our investors to consistently measure, evaluate and compare our operating performance to that of our peers over multiple reporting periods. However, we caution that core earnings should not be considered as an alternative to net income (determined in accordance with U.S. GAAP), or as an indication of our cash flow from operating activities (determined in accordance with U.S. GAAP), a measure of our liquidity, or as an indication of amounts available to fund our cash needs, including our ability to make cash distributions.

The table below provides a reconciliation of U.S. GAAP net income (loss) attributable to common stockholders to core earnings for the following periods:


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands, except per share data	2019		2018		2019		2018		2019		2018
Net income attributable to common stockholders	127,683		41,471		77,896		(64,480	)	212,809		56,999
Adjustments:
(Gain) loss on investments, net	(268,382	)	160,370		(202,413	)	207,910		(772,977	)	404,657
Realized (gain) loss on derivative instruments, net ⁽¹⁾	232,387		(113,578	)	173,607		(99,641	)	713,233		(249,493	)
Unrealized (gain) loss on derivative instruments, net ⁽¹⁾	(26,418	)	(31,901	)	15,352		9,206		33,953		(58,101	)
Realized and unrealized (gain) loss on GSE CRT embedded derivatives, net⁽²⁾	(2,534	)	2,468		5,195		663		10,399		8,034
(Gain) loss on foreign currency transactions, net ⁽³⁾	—		(1,814	)	14		(215	)	14		937
Amortization of net deferred (gain) loss on de-designated interest rate swaps⁽⁴⁾	(5,851	)	(6,539	)	(5,981	)	(6,422	)	(17,748	)	(19,859	)
Net loss on extinguishment of debt	—		26		—		—		—		26
Subtotal	(70,798	)	9,032		(14,226	)	111,501		(33,126	)	86,201
Cumulative adjustments attributable to non-controlling interest	—		(114	)	—		(1,405	)	—		(1,087	)
Core earnings attributable to common stockholders	56,885		50,389		63,670		45,616		179,683		142,113
Basic income per common share	1.05		0.37		0.57		(0.58	)	1.66		0.51
Core earnings per share attributable to common stockholders ⁽⁵⁾	0.47		0.45		0.47		0.41		1.40		1.27



	57

Table of Contents


(1)	U.S. GAAP gain (loss) on derivative instruments, net on the condensed consolidated statements of operations includes the following components:


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018		2019		2018
Realized gain (loss) on derivative instruments, net	(232,387	)	113,578		(173,607	)	99,641		(713,233	)	249,493
Unrealized gain (loss) on derivative instruments, net	26,418		31,901		(15,352	)	(9,206	)	(33,953	)	58,101
Contractual net interest income (expense) on interest rate swaps	4,509		(12,112	)	11,715		(2,763	)	23,749		(19,386	)
Gain (loss) on derivative instruments, net	(201,460	)	133,367		(177,244	)	87,672		(723,437	)	288,208


(2)	U.S. GAAP realized and unrealized credit derivative income (loss), net on the condensed consolidated statements of operations includes the following components:

Three Months Ended March 31,
$ in thousands 2019 2018
Realized and unrealized gain (loss) on GSE CRT embedded derivatives, net 2,534
(2,468 )
GSE CRT embedded derivative coupon interest 5,350
5,633
Realized and unrealized credit derivative income (loss), net 7,884
3,165



	55

~~Table of Contents~~



	Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018
Realized and unrealized gain (loss) on GSE CRT embedded derivatives, net	(5,195	)	(663	)	(10,399	)	(8,034	)
GSE CRT embedded derivative coupon interest	5,196		5,638		15,846		16,909
Realized and unrealized credit derivative income (loss), net	1		4,975		5,447		8,875


(3)	U.S. GAAP other investment income (loss) net on the condensed consolidated statements of operations includes the following components:


	Three Months Ended March 31,		Three Months Ended September 30,			Nine Months Ended September 30,
$ in thousands	2019	2018	2019		2018	2019		2018
Dividend income	1,029	1,288	1,019		853	3,055		2,947
Gain (loss) on foreign currency transactions, net	—	1,814	(14	)	215	(14	)	(937	)
Other investment income (loss), net	1,029	3,102	1,005		1,068	3,041		2,010


(4)	U.S. GAAP repurchase agreements interest expense on the condensed consolidated statements of operations includes the following components:


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018		2019		2018
Interest expense on repurchase agreements borrowings	107,726		66,124		118,832		88,185		350,452		230,596
Amortization of net deferred (gain) loss on de-designated interest rate swaps	(5,851	)	(6,539	)	(5,981	)	(6,422	)	(17,748	)	(19,859	)
Repurchase agreements interest expense	101,875		59,585		112,851		81,763		332,704		210,737


(5)	Core earnings per share attributable to common stockholders is equal to core earnings divided by the basic weighted average number of common shares outstanding.

The components of core income for the three and nine months ended ~~March 31,~~September 30, 2019 are:



	58

Table of Contents


	Three Months Ended March 31,				Three Months Ended September 30,				Nine Months Ended September 30,
$ in thousands	2019		2018		2019		2018		2019		2018
Effective net interest income⁽¹⁾	78,063		72,074		83,957		67,288		241,914		207,330
Dividend income	1,029		1,288		1,019		853		3,055		2,947
Equity in earnings (losses) of unconsolidated ventures	692		896		403		1,084		1,797		2,778
Total expenses	(11,792	)	(11,977	)	(10,602	)	(11,778	)	(33,763	)	(35,382	)
Total core earnings	67,992		62,281		74,777		57,447		213,003		177,673
Dividends to preferred stockholders	(11,107	)	(11,107	)	(11,107	)	(11,107	)	(33,320	)	(33,320	)
Core earnings attributable to non-controlling interest	—		(785	)	—		(724	)	—		(2,240	)
Core earnings attributable to common stockholders	56,885		50,389		63,670		45,616		179,683		142,113


(1)	See below for a reconciliation of net interest income to effective net interest income, a non-GAAP measure.

Core earnings increased ~~$6.5~~$18.1 million in the three months ended ~~March 31,~~September 30, 2019 compared to the same period in 2018 primarily due to a ~~$6.0~~$16.7 million increase in effective net interest ~~income driven by lower~~income. Core earnings increased $37.6 million in the nine months ended September 30, 2019 compared to the same period in 2018 primarily due to a $34.6 million increase in effective net interest ~~expense.~~ income.

See below for a discussion of the increase in effective net interest income in the three and nine months ended ~~March 31,~~September 30, 2019 compared to the same period in 2018.



	56

~~Table of Contents~~

Effective Interest Income / Effective Yield / Effective Interest Expense / Effective Cost of Funds / Effective Net Interest Income / Effective Interest Rate Margin

We calculate effective interest income (and by calculation, effective yield) as U.S. GAAP total interest income adjusted for GSE CRT embedded derivative coupon interest that is recorded as realized and unrealized credit derivative income (loss), net. We include our GSE CRT embedded derivative coupon interest in effective interest income because GSE CRT coupon interest is not accounted for consistently under U.S. GAAP. We account for GSE CRTs purchased prior to August 24, 2015 as hybrid financial instruments, but we have elected the fair value option for GSE CRTs purchased on or after August 24, 2015. Under U.S. GAAP, coupon interest on GSE CRTs accounted for using the fair value option is recorded as interest income, whereas coupon interest on GSE CRTs accounted for as hybrid financial instruments is recorded as realized and unrealized credit derivative income (loss). We add back GSE CRT embedded derivative coupon interest to our total interest income because we consider GSE CRT embedded derivative coupon interest a current component of our total interest income irrespective of whether we elected the fair value option for the GSE CRT or accounted for the GSE CRT as a hybrid financial instrument.

We calculate effective interest expense (and by calculation, effective cost of funds) as U.S. GAAP total interest expense adjusted for contractual net interest income (expense) on our interest rate swaps that is recorded as gain (loss) on derivative instruments, net and the amortization of net deferred gains (losses) on de-designated interest rate swaps that is recorded as repurchase agreements interest expense. We view our interest rate swaps as an economic hedge against increases in future market interest rates on our floating rate borrowings. We add back the net payments we make on our interest rate swap agreements to our total U.S. GAAP interest expense because we use interest rate swaps to add stability to interest expense. We exclude the amortization of net deferred gains (losses) on de-designated interest rate swaps from our calculation of effective interest expense because we do not consider the amortization a current component of our borrowing costs.

We calculate effective net interest income (and by calculation, effective interest rate margin) as U.S. GAAP net interest income adjusted for net interest income (expense) on our interest rate swaps that is recorded as gain (loss) on derivative instruments, amortization of net deferred gains (losses) on de-designated interest rate swaps that is recorded as repurchase agreements interest expense and GSE CRT embedded derivative coupon interest that is recorded as realized and unrealized credit derivative income (loss), net.

We believe the presentation of effective interest income, effective yield, effective interest expense, effective cost of funds, effective net interest income and effective interest rate margin measures, when considered together with U.S. GAAP financial measures, provide information that is useful to investors in understanding our borrowing costs and operating performance.



	59

Table of Contents

The following tables reconcile total interest income to effective interest income and yield to effective yield for the following periods:


	Three Months Ended March 31,						Three Months Ended September 30,
	2019			2018			2019			2018
$ in thousands	Reconciliation	Yield/Effective Yield		Reconciliation	Yield/Effective Yield		Reconciliation	Yield/Effective Yield		Reconciliation	Yield/Effective Yield
Total interest income	187,074	3.91	%	153,225	3.38	%	196,291	3.75	%	162,088	3.53	%
Add: GSE CRT embedded derivative coupon interest recorded as realized and unrealized credit derivative income (loss), net	5,350	0.11	%	5,633	0.12	%	5,196	0.09	%	5,638	0.12	%
Effective interest income	192,424	4.02	%	158,858	3.50	%	201,487	3.84	%	167,726	3.65	%



	Nine Months Ended September 30,
	2019			2018
$ in thousands	Reconciliation	Yield/Effective Yield		Reconciliation	Yield/Effective Yield
Total interest income	585,586	3.84	%	466,912	3.45	%
Add: GSE CRT embedded derivative coupon interest recorded as realized and unrealized credit derivative income (loss), net	15,846	0.11	%	16,909	0.13	%
Effective interest income	601,432	3.95	%	483,821	3.58	%

Our effective interest income increased in the three and nine months ended ~~March 31,~~September 30, 2019 versus the same periods in 2018 primarily due to higher average earning assets and higher effective yield. Our average earning assets increased to ~~$19.2~~$21.0 billion and $20.3 billion for the three ~~month period~~and nine months ended ~~March 31,~~September 30, 2019, respectively, from $18.4 billion and $18.1 billion for the same ~~period~~periods in 2018 primarily because we invested ~~$258.6~~and leveraged $486.0 million in net proceeds from 2019 common stock issuances and ~~$168.1~~$168.3 million in proceeds from commercial loan repayments insince the beginning of 2018 ~~and the first quarter of 2019~~primarily into newly issued 30 year fixed-rate Agency RMBS and Agency CMBS securities. The increase in effective yield for the three and nine months ended ~~March 31,~~September 30, 2019 compared to the same period in 2018 was primarily due to ~~slower prepayment speeds~~the purchase of new securities at higher yields and higher index rates on floating and adjustable rate assets.



	57

~~Table of Contents~~

The following tables reconcile total interest expense to effective interest expense and cost of funds to effective cost of funds for the following periods.


	Three Months Ended March 31,							Three Months Ended September 30,
	2019				2018			2019				2018
$ in thousands	Reconciliation		Cost of Funds / Effective Cost of Funds		Reconciliation	Cost of Funds / Effective Cost of Funds		Reconciliation		Cost of Funds / Effective Cost of Funds		Reconciliation	Cost of Funds / Effective Cost of Funds
Total interest expense	113,019		2.65	%	68,133	1.74	%	123,264		2.55	%	91,253	2.29	%
Add (Less): Amortization of net deferred gain (loss) on de-designated interest rate swaps	5,851		0.14	%	6,539	0.17	%	5,981		0.12	%	6,422	0.16	%
Add (Less): Contractual net interest expense (income) on interest rate swaps recorded as gain (loss) on derivative instruments, net	(4,509	)	(0.11	)%	12,112	0.31	%	(11,715	)	(0.24	)%	2,763	0.07	%
Effective interest expense	114,361		2.68	%	86,784	2.22	%	117,530		2.43	%	100,438	2.52	%



	60

Table of Contents



	Nine Months Ended September 30,
	2019				2018
$ in thousands	Reconciliation		Cost of Funds / Effective Cost of Funds		Reconciliation	Cost of Funds / Effective Cost of Funds
Total interest expense	365,519		2.64	%	237,246	2.02	%
Add (Less): Amortization of net deferred gain (loss) on de-designated interest rate swaps	17,748		0.13	%	19,859	0.17	%
Add (less): Contractual net interest expense (income) on interest rate swaps recorded as gain (loss) on derivative instruments, net	(23,749	)	(0.17	)%	19,386	0.17	%
Effective interest expense	359,518		2.60	%	276,491	2.36	%

Our effective interest expense increased during the three months ended September 30, 2019 compared to the same period in 2018 primarily due to increased borrowings to finance our higher asset base. Our effective cost of funds decreased 9 basis points during the three months ended September 30, 2019 primarily due to contractual net interest income on interest rate swaps of $11.7 million during the three months ended September 30, 2019 compared to contractual net interest expense on interest rate swaps of $2.8 million for the same period in 2018. Our effective interest expense and effective cost of funds increased during the ~~three~~nine months ended ~~March 31,~~September 30, 2019 compared to the same period in 2018 primarily due to increased borrowings and ~~higher interest rates.~~increases in the federal funds rate throughout 2018. See the preceding caption "Interest Expense and Cost of Funds" for further discussion of ~~these variances.~~interest expense and cost of funds.



	61

Table of Contents

The following tables reconcile net interest income to effective net interest income and net interest rate margin to effective interest rate margin for the following periods.


	Three Months Ended March 31,								Three Months Ended September 30,
	2019				2018				2019				2018
$ in thousands	Reconciliation		Net Interest Rate Margin / Effective Interest Rate Margin		Reconciliation		Net Interest Rate Margin / Effective Interest Rate Margin		Reconciliation		Net Interest Rate Margin / Effective Interest Rate Margin		Reconciliation		Net Interest Rate Margin / Effective Interest Rate Margin
Net interest income	74,055		1.26	%	85,092		1.64	%	73,027		1.20	%	70,835		1.24	%
Add (Less): Amortization of net deferred (gain) loss on de-designated interest rate swaps	(5,851	)	(0.14	)%	(6,539	)	(0.17	)%	(5,981	)	(0.12	)%	(6,422	)	(0.16	)%
Add: GSE CRT embedded derivative coupon interest recorded as realized and unrealized credit derivative income (loss), net	5,350		0.11	%	5,633		0.12	%	5,196		0.09	%	5,638		0.12	%
Add (Less): Contractual net interest income (expense) on interest rate swaps recorded as gain (loss) on derivative instruments, net	4,509		0.11	%	(12,112	)	(0.31	)%	11,715		0.24	%	(2,763	)	(0.07	)%
Effective net interest income	78,063		1.34	%	72,074		1.28	%	83,957		1.41	%	67,288		1.13	%



	Nine Months Ended September 30,
	2019				2018
$ in thousands	Reconciliation		Net Interest Rate Margin / Effective Interest Rate Margin		Reconciliation		Net Interest Rate Margin / Effective Interest Rate Margin
Net interest income	220,067		1.20	%	229,666		1.43	%
Add (Less): Amortization of net deferred (gain) loss on de-designated interest rate swaps	(17,748	)	(0.13	)%	(19,859	)	(0.17	)%
Add: GSE CRT embedded derivative coupon interest recorded as realized and unrealized credit derivative income (loss), net	15,846		0.11	%	16,909		0.13	%
Add (Less): Contractual net interest income (expense) on interest rate swaps recorded as gain (loss) on derivative instruments, net	23,749		0.17	%	(19,386	)	(0.17	)%
Effective net interest income	241,914		1.35	%	207,330		1.22	%

Effective net interest income and effective interest rate margin for the three and nine months ended ~~March 31,~~September 30, 2019 increased primarily due to ~~higher effective net interest expense. We earned~~earning contractual net interest income on interest rate swaps of ~~$4.5~~$11.7 million and $23.7 million in the three and nine months ended ~~March 31,~~September 30, 2019, respectively, compared to incurring contractual net interest expense of ~~$12.1~~$2.8 million and $19.4 million in the three and nine months ended ~~March 31,~~September 30, 2018 primarily as a result of higher LIBOR rates in 2019.

Effective interest rate margin increased for the three months ended March 31, 2019 compared to the same periods in 2018 primarily due to increases in the federal funds rate over the past twelve months that had a greater impact on our average earning asset yields than on our average cost of funds.



	5862

Table of Contents

Repurchase Agreement Debt-to-Equity Ratio

The tables below show the allocation of our equity to our target assets, our debt-to-equity ratio, and our repurchase agreement debt-to-equity ratio as of ~~March 31,~~September 30, 2019 and December 31, 2018. Our debt-to-equity ratio is calculated in accordance with U.S. GAAP and is the ratio of total debt (sum of repurchase agreements and secured ~~loans and exchangeable senior notes)~~loans) to total equity. We present a repurchase agreement debt-to-equity ratio, a non-GAAP financial measure of leverage, because the mortgage REIT industry primarily uses repurchase agreements, which typically mature within one year, to finance investments. We believe that presenting our repurchase agreement debt-to-equity ratio, when considered together with our U.S. GAAP financial measure of debt-to-equity ratio, provides information that is useful to investors in understanding our refinancing risks, and gives investors a comparable statistic to those other mortgage REITs who almost exclusively borrow using short-term repurchase agreements that are subject to refinancing risk.

~~March 31,~~September 30, 2019


$ in thousands	Agency RMBS and Agency CMBS		Commercial Credit ⁽¹⁾		Residential Credit ⁽²⁾	Total		Agency RMBS		Agency CMBS	Commercial Credit ⁽¹⁾		Residential Credit ⁽²⁾	Total
Mortgage-backed and credit risk transfer securities	15,577,369		3,455,805		2,094,424	21,127,598		12,864,217		4,936,184	3,851,552		1,947,546	23,599,499
Cash and cash equivalents ⁽³⁾	39,708		25,869		12,905	78,482		56,122		17,226	37,536		15,004	125,888
Restricted cash(4)	5,025		—		—	5,025		57,878		22,208	—		—	80,086
Derivative assets, at fair value ⁽⁴⁾	26,268		312		—	26,580		2,557		981	589		—	4,127
Other assets	91,933		109,886		59,883	261,702		76,417		13,452	111,501		50,353	251,723
Total assets	15,740,303		3,591,872		2,167,212	21,499,387		13,057,191		4,990,051	4,001,178		2,012,903	24,061,323

Repurchase agreements	13,508,022		1,642,106		1,674,259	16,824,387		11,124,901		3,306,244	2,018,542		1,622,345	18,072,032
Secured loans ⁽⁵⁾	581,896		1,068,104		—	1,650,000		547,149		—	1,102,851		—	1,650,000
Derivative liabilities, at fair value ⁽⁴⁾	8,463		—		—	8,463		33,519		12,862	—		—	46,381
Other liabilities	300,843		28,468		15,512	344,823		56,160		1,272,761	40,999		11,958	1,381,878
Total liabilities	14,399,224		2,738,678		1,689,771	18,827,673		11,761,729		4,591,867	3,162,392		1,634,303	21,150,291

Total equity (allocated)	1,341,079		853,194		477,441	2,671,714		1,295,462		398,184	838,786		378,600	2,911,032
Adjustments to calculate repurchase agreement debt-to-equity ratio:
Net equity in unsecured assets ⁽⁶⁾	—		(48,583	)	—	(48,583	)	—		—	(47,493	)	—	(47,493	)
Collateral pledged against secured loans	(686,656	)	(1,260,396	)	—	(1,947,052	)	(633,350	)	—	(1,276,599	)	—	(1,909,949	)
Secured loans	581,896		1,068,104		—	1,650,000		547,149		—	1,102,851		—	1,650,000
Equity related to repurchase agreement debt	1,236,319		612,319		477,441	2,326,079		1,209,261		398,184	617,545		378,600	2,603,590
Debt-to-equity ratio ⁽⁷⁾	10.5		3.2		3.5	6.9		9.0		8.3	3.7		4.3	6.8
Repurchase agreement debt-to-equity ratio ⁽⁸⁾	10.9		2.7		3.5	7.2		9.2		8.3	3.3		4.3	6.9


(1)	Investments in non-Agency CMBS, commercial loans and investments in unconsolidated joint ventures are included in commercial credit.


(2)	Investments in non-Agency RMBS, GSE CRT and a loan participation interest are included in residential credit.


(3)	Cash and cash equivalents are allocated based on a percentage of equity for each asset class.


(4)	~~Derivative~~Restricted cash, derivative assets and derivative liabilities are allocated based on the hedging strategy for each asset class.


(5)	Secured loans are allocated based on amount of collateral pledged.


(6)	Net equity in unsecured assets includes commercial loans, investments in unconsolidated joint ventures and other.


(7)	Debt-to-equity ratio is calculated as the ratio of total debt (sum of repurchase agreements and secured loans) to total equity.


(8)	Repurchase agreement debt-to-equity ratio is calculated as the ratio of repurchase agreements to equity related to repurchase agreement debt.



	5963

Table of Contents

December 31, 2018


$ in thousands	Agency RMBS and Agency CMBS		Commercial Credit ⁽¹⁾		Residential Credit ⁽²⁾	Total		Agency RMBS		Agency CMBS	Commercial Credit ⁽¹⁾		Residential Credit ⁽²⁾	Total
Mortgage-backed and credit risk transfer securities	12,127,173		3,286,459		1,983,010	17,396,642		11,124,663		1,002,510	3,286,459		1,983,010	17,396,642
Cash and cash equivalents ⁽³⁾	68,689		45,632		21,296	135,617		64,908		3,781	45,632		21,296	135,617
Derivative assets, at fair value ⁽⁴⁾	15,089		—		—	15,089		13,842		1,247	—		—	15,089
Other assets	88,517		115,908		61,732	266,157		84,452		4,065	115,908		61,732	266,157
Total assets	12,299,468		3,447,999		2,066,038	17,813,505		11,287,865		1,011,603	3,447,999		2,066,038	17,813,505

Repurchase agreements	10,339,802		1,616,473		1,646,209	13,602,484		9,529,352		810,450	1,616,473		1,646,209	13,602,484
Secured loans ⁽⁵⁾	600,856		1,049,144		—	1,650,000		600,856		—	1,049,144		—	1,650,000
Exchangeable senior notes	—		—		—	—
Derivative liabilities, at fair value ⁽⁴⁾	23,219		171		—	23,390		21,300		1,919	171		—	23,390
Other liabilities	212,057		25,819		13,058	250,934		74,162		137,895	25,819		13,058	250,934
Total liabilities	11,175,934		2,691,607		1,659,267	15,526,808		10,225,670		950,264	2,691,607		1,659,267	15,526,808

Total equity (allocated)	1,123,534		756,392		406,771	2,286,697		1,062,195		61,339	756,392		406,771	2,286,697
Adjustments to calculate repurchase agreement debt-to-equity ratio:
Net equity in unsecured assets ⁽⁶⁾	—		(55,594	)	—	(55,594	)	—		—	(55,594	)	—	(55,594	)
Collateral pledged against secured loans	(702,952	)	(1,227,412	)	—	(1,930,364	)	(702,952	)	—	(1,227,412	)	—	(1,930,364	)
Secured loans	600,856		1,049,144		—	1,650,000		600,856		—	1,049,144		—	1,650,000
Equity related to repurchase agreement debt	1,021,438		522,530		406,771	1,950,739		960,099		61,339	522,530		406,771	1,950,739
Debt-to-equity ratio ⁽⁷⁾	9.7		3.5		4.0	6.7		9.5		13.2	3.5		4.0	6.7
Repurchase agreement debt-to-equity ratio⁽⁸⁾	10.1		3.1		4.0	7.0		9.9		13.2	3.1		4.0	7.0


(1)	Investments in non-Agency CMBS, commercial loans and investments in unconsolidated joint ventures are included in commercial credit.


(2)	Investments in non-Agency RMBS and GSE CRT are included in residential credit.


(3)	Cash and cash equivalents are allocated based on a percentage of equity for each asset class.


(4)	Derivative assets and liabilities are allocated based on the hedging strategy for each asset class.


(5)	Secured loans are allocated based on amount of collateral pledged.


(6)	Net equity in unsecured assets includes commercial loans, investments in unconsolidated joint ventures and other.


(7)	Debt-to-equity ratio is calculated as the ratio of total debt (sum of repurchase agreements and secured loans) to total equity.


(8)	Repurchase agreement debt-to-equity ratio is calculated as the ratio of repurchase agreements to equity related to repurchase agreement debt.

Liquidity and Capital Resources

Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to pay dividends, fund investments, repayment of borrowings and other general business needs. Our primary sources of funds for liquidity consist of the net proceeds from our common and preferred equity offerings, net cash provided by operating activities, proceeds from repurchase agreements and other financing arrangements and future issuances of equity and/or debt securities.

We currently believe that we have sufficient liquidity and capital resources available for the acquisition of additional investments, repayments on borrowings, margin requirements and the payment of cash dividends as required for continued qualification as a REIT. We generally maintain liquidity to pay down borrowings under repurchase arrangements to reduce borrowing costs and otherwise efficiently manage our long-term investment capital. Because the level of these borrowings can be adjusted on a daily basis, the level of cash and cash equivalents carried on our condensed consolidated balance sheets is significantly less important than our potential liquidity available under borrowing arrangements. However, there can be no assurance that we will maintain sufficient levels of liquidity to meet any margin calls.

We held cash, cash equivalents and restricted cash of ~~$83.5~~$206.0 million at ~~March 31,~~September 30, 2019 ~~(March 31,~~(September 30, 2018: ~~$119.5~~$108.5 million). Our cash, cash equivalents and restricted cash increased due to normal fluctuations in cash balances related to the ~~timing of~~



	6064

Table of Contents

timing of principal and interest payments, repayments of debt, and asset purchases and sales. Our operating activities provided net cash of ~~$68.4~~$217.9 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2019 ~~(March 31,~~(September 30, 2018: ~~$76.8~~$221.7 million).

Our investing activities used net cash of ~~$3.5~~$4.9 billion in the ~~three~~nine months ended ~~March 31,~~September 30, 2019 compared to net cash ~~provided~~used by investing activities of ~~$325.5~~$180.7 million in the ~~three~~nine months ended ~~March 31,~~September 30, 2018. We invested ~~$4.3~~$8.0 billion in mortgage-backed and credit risk transfer securities during the ~~three~~nine months ended ~~March 31,~~September 30, 2019 compared to investments of ~~$298.9 million~~$5.0 billion in mortgage-backed and credit risk transfer securities in the ~~three~~nine months ended ~~March��31,~~September 30, 2018. We generated ~~$300.2 million~~$1.4 billion from principal payments of mortgage-backed and credit risk transfer securities during the ~~three~~nine months ended ~~March 31,~~September 30, 2019 ~~(March 31,~~(September 30, 2018: ~~$488.1 million)~~$1.6 billion) and ~~$734.8 million~~$2.4 billion (September 30, 2018: $2.8 billion) from sales of mortgage-backed and credit risk transfer securities. We used cash of ~~$232.4~~$713.2 million to settle derivative contracts in the ~~three~~nine months ended ~~March 31,~~September 30, 2019 compared to cash provided on settlement of ~~$113.6~~derivative contracts of $249.5 million in the ~~three~~nine months ended ~~March 31,~~September 30, 2018. We also generated ~~$7.1~~$7.4 million in proceeds from commercial loan repayments in the ~~three~~nine months ended ~~March 31,~~September 30, 2019 ~~(March 31,~~(September 30, 2018: ~~$10.0~~$160.8 million).

Our financing activities provided net cash of ~~$3.4~~$4.8 billion for the ~~three~~nine months ended ~~March 31,~~September 30, 2019 compared to net cash used by financing activities of ~~$371.8~~$21.5 million in the ~~three~~nine months ended ~~March 31,~~September 30, 2018. Proceeds from issuance of common stock provided ~~$259.0~~$486.5 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2019. Repurchase agreement borrowings provided net proceeds of ~~$3.2~~$4.5 billion ~~(March 31,~~(September 30, 2018: ~~net use of $169.7~~$297.9 million). We used cash of $143.4 million to retire our exchangeable senior notes in the ~~three~~nine months ended ~~March 31,~~September 30, 2018. We also used cash of ~~$58.0~~$195.9 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2019 ~~(March 31,~~(September 30, 2018: ~~$58.6~~$175.8 million) to pay dividends.

As of ~~March 31,~~September 30, 2019, our wholly-owned subsidiary, IAS Services, had $1.65 billion in outstanding secured loans from the FHLBI. ~~As of March 31, 2019, the~~The FHLBI secured loans were collateralized by non-Agency CMBS and Agency RMBS with a fair value of $1.3 billion and ~~$686.7~~$633.4 million, respectively.

As of ~~March 31,~~September 30, 2019, the average margin requirement (weighted by borrowing amount), or the percentage amount by which the collateral value must exceed the loan amount (also refer to as the "haircut") under our repurchase agreements was 5.0% for Agency RMBS, ~~5.2%~~5.3% for Agency CMBS, ~~18.1%~~17.9% for non-Agency RMBS, ~~18.3%~~19.2% for GSE CRT and ~~19.0%~~20.0% for non-Agency CMBS. Across our repurchase agreement facilities, the haircuts range from a low of 3.0% to a high of 20.0% for Agency RMBS, a low of 5%5.0% to a high of ~~10%~~10.0% for Agency CMBS, a low of 8.0% to a high of 35.0% for non-Agency RMBS, a low of ~~15%~~15.0% to a high of ~~25%~~30.0% for GSE CRT and a low of 10.0% to a high of ~~30.0%~~40.0% for non-Agency CMBS. Declines in the value of our securities portfolio can trigger margin calls by our lenders under our repurchase agreements. An event of default or termination event would give some of our counterparties the option to terminate all repurchase transactions existing with us and require any amount due by us to the counterparties to be payable immediately.

Effects of Margin Requirements, Leverage and Credit Spreads

Our securities have values that fluctuate according to market conditions and, as discussed above, the market value of our securities will decrease as prevailing interest rates or credit spreads increase. When the value of the securities pledged to secure a repurchase loan or a secured loan decreases to the point where the positive difference between the collateral value and the loan amount is less than the haircut, our lenders may issue a margin call, which means that the lender will require us to pay the margin call in cash or pledge additional collateral to meet that margin call. Under our repurchase facilities and secured loans, our lenders have full discretion to determine the value of the securities we pledge to them. Most of our lenders will value securities based on recent trades in the market. Lenders also issue margin calls as the published current principal balance factors change on the pool of mortgages underlying the securities pledged as collateral when scheduled and unscheduled paydowns are announced monthly.

We experience margin calls and increased collateral requirements in the ordinary course of our business. In seeking to effectively manage the margin requirements established by our lenders, we maintain a position of cash and unpledged securities. We refer to this position as our liquidity. The level of liquidity we have available to meet margin calls is directly affected by our leverage levels, our haircuts and the price changes on our securities. If interest rates increase as a result of a yield curve shift or for another reason or if credit spreads widen, then the prices of our collateral (and our unpledged assets that constitute our liquidity) will decline, we will experience margin calls, and we will use our liquidity to meet the margin calls. There can be no assurance that we will maintain sufficient levels of liquidity to meet any margin calls or increased collateral requirements. If our haircuts increase, our liquidity will proportionately decrease. In addition, if we increase our borrowings, our liquidity will decrease by the amount of additional haircut on the increased level of indebtedness.

We intend to maintain a level of liquidity in relation to our assets that enables us to meet reasonably anticipated margin calls and increased collateral requirements but that also allows us to be substantially invested in securities. We may misjudge the appropriate amount of our liquidity by maintaining excessive liquidity, which would lower our investment returns, or by maintaining insufficient liquidity, which would force us to liquidate assets into unfavorable market conditions and harm our results of operations and financial condition.



	6165

Table of Contents

We are subject to financial covenants in connection with our lending, derivatives and 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. Our lending and derivative agreements provide that we may be declared in default of our obligations if our leverage ratio exceeds certain thresholds and we fail to maintain stockholders’ equity or market value above certain thresholds over specified time periods.

Forward-Looking Statements Regarding Liquidity

Based upon our current portfolio, leverage rate and available borrowing arrangements, we believe that cash flow from operations and available borrowing capacity will be sufficient to enable us to meet anticipated short-term (one year or less) liquidity requirements to fund our investment activities, pay fees under our management agreement, fund our distributions to stockholders and for other general corporate expenses.

Our ability to meet our long-term (greater than one year) liquidity and capital resource requirements will be subject to obtaining additional debt financing. We may increase our capital resources by obtaining long-term credit facilities or through public or private offerings of equity or debt securities, possibly including classes of preferred stock, common stock, and senior or subordinated notes. Such financing will depend on market conditions for capital raises and our ability to invest such offering proceeds. If we are unable to renew, replace or expand our sources of financing on substantially similar terms, it may have an adverse effect on our business and results of operations.

Contractual Obligations

We have entered into an agreement with our Manager pursuant to which our Manager is entitled to receive a management fee and the reimbursement of certain expenses. The management fee is calculated and payable quarterly in arrears in an amount equal to 1.50% of our stockholders’ equity, per annum. Refer to Note 11 - "Related Party Transactions" of our condensed consolidated financial statements for a description of adjustments made to our stockholders' equity for purposes of calculating our management fee. Our Manager uses the proceeds from its management fee in part to pay compensation to its officers and personnel who, notwithstanding that certain of those individuals are also our officers, receive no cash compensation directly from us. We are required to reimburse our Manager for operating expenses related to us incurred by our Manager, including certain salary expenses and other expenses relating to legal, accounting, due diligence and other services. Our reimbursement obligation is not subject to any dollar limitation. Refer to Note 11 – "Related Party Transactions" of our condensed consolidated financial statements for details of our reimbursements to our Manager.

As of ~~March 31,~~September 30, 2019, we had the following contractual obligations:


	Payments Due by Period					Payments Due by Period
$ in thousands	Total	Less than 1 year	1-3 years	3-5 years	After 5 years	Total	Less than 1 year	1-3 years	3-5 years	After 5 years
Repurchase agreements	16,824,387	16,784,017	40,370	—	—	18,072,032	18,072,032	—	—	—
Secured loans	1,650,000	—	400,000	—	1,250,000	1,650,000	300,000	100,000	—	1,250,000
Total ⁽¹⁾	18,474,387	16,784,017	440,370	—	1,250,000	19,722,032	18,372,032	100,000	—	1,250,000


(1)	Excluded from total contractual obligations are the amounts due to our Manager under the management agreement, as those obligations do not have fixed and determinable payments.

As of ~~March 31,~~September 30, 2019, we have approximately $~~121.9~~55.3 million and ~~$234.8~~$181.7 million in contractual interest payments related to our repurchase agreements and secured loans, respectively.

The above table does not include total commitments of approximately $1.3 billion to fund the purchase of Agency CMBS TBA securities that will primarily settle during the fourth quarter of 2019 because these commitments are reported as an investment related payable in our condensed consolidated balance sheet as of September 30, 2019. These TBA purchases will be funded with a combination of shareholders' equity and debt, including paydowns of securities, proceeds from security sales and repurchase agreements.

Off-Balance Sheet Arrangements

We have committed to invest up to ~~$122.5~~$125.1 million in unconsolidated ventures that are sponsored by an affiliate of our Manager. As of ~~March 31,~~September 30, 2019, ~~$114.9~~$118.7 million of our commitment to these unconsolidated ventures ~~has~~had been called. We are committed to fund ~~$7.6~~$6.4 million in additional capital to fund future investments and cover future expenses should they occur.

As of ~~March 31,~~September 30, 2019, we have an unfunded commitment on a loan participation interest of ~~$21.2~~$29.9 million.



	6266

Table of Contents

Share-Based Compensation

We established the 2009 Equity Incentive Plan for grants of common stock and other equity based awards to our independent directors and officers and employees of our Manager and its affiliates (the "Incentive Plan"). Under the Incentive Plan, a total of 1,000,000 shares of common stock are authorized for issuance. As of March 31, 2019, 748,492 shares of common stock remain available for future issuance under the Incentive Plan. The Incentive Plan ~~was initially scheduled to terminate on June 30, 2019 but~~ was amended and restated as of May 3, 2019 ~~extending~~to extend the term ~~an additional ten years.~~of the plan until 2029 and to reduce the number of shares of common stock available for issuance under the Incentive Plan to 200,000.

We recognized compensation expense of approximately $113,000 ~~(March 31,~~(September 30, 2018: ~~$93,000)~~$107,000) and approximately $338,000 (September 30, 2018: $306,000) for shares issued to our independent directors under ~~the~~our Incentive Plan for the three and nine months ended ~~March 31, 2019.~~September 30, 2019, respectively. During the three months ended ~~March 31,~~September 30, 2019 and 2018, we issued ~~7,065~~6,765 shares and ~~7,177~~6,620 shares of common stock, respectively, to our independent directors. During the nine months ended September 30, 2019 and 2018, we issued 20,725 and 20,262 shares of common stock, respectively, to our independent directors. The fair market value of the shares granted was determined by the closing stock market price on the date of the grant. The grants vested immediately.

We recognized compensation expense of approximately ~~$19,000 (March 31,~~$17,000 (September 30, 2018: ~~$14,000)~~$71,000) and approximately $54,000 (September 30, 2018: $115,000) for the three and nine months ended ~~March 31,~~September 30, 2019, respectively, for restricted stock units awarded to employees of our Manager and its affiliates under the Incentive Plan. Our Manager reimburses us for the cost of these restricted stock awards under the terms of our management agreement. At ~~March 31,~~September 30, 2019 there was approximately ~~$185,000~~$149,000 of total unrecognized compensation cost related to restricted stock unit awards that is expected to be recognized over a period of up to 4842 months, with a weighted-average remaining vesting period of 2418 months.


	Three Months Ended March 31,				Three Months Ended September 30,			Nine Months Ended September 30,
	2019				2019			2019
	Restricted Stock Units		Weighted Average Grant Date Fair Value ⁽¹⁾		Restricted Stock Units	Weighted Average Grant Date Fair Value ⁽¹⁾		Restricted Stock Units		Weighted Average Grant Date Fair Value ⁽¹⁾
Unvested at the beginning of the period	11,051		$	14.55	12,520	$	15.25	11,051		$	14.55
Shares granted during the period	6,189		15.92		—	—		6,189		15.92
Shares vested during the period	(4,720	)	14.48		—	—		(4,720	)	14.48
Unvested at the end of the period	12,520		$	15.25	12,520	$	15.25	12,520		$	15.25


(1)	The grant date fair value of restricted stock awards is based on the closing market price of our common stock at the grant date.

Dividends

We intend to continue regular quarterly distributions to holders of our common stock and preferred stock. U.S. federal income tax law generally requires that a REIT distribute at least 90% of its REIT taxable income annually, determined without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate rates to the extent that it annually distributes less than 100% of its taxable income. Before we pay any dividend, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our repurchase agreements and other debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets or borrow funds to make cash distributions, or we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities.

Inflation

Virtually all of our assets and liabilities are sensitive to interest rates. As a result, interest rates and other factors influence our performance far more than inflation. Changes in interest rates do not necessarily correlate with inflation rates or changes in inflation rates.

Unrelated Business Taxable Income

We have not engaged in transactions that would result in a portion of our income being treated as unrelated business taxable income.



	6367

Table of Contents

Exposure to Financial Counterparties

We finance a substantial portion of our investment portfolio through repurchase agreements. Under these agreements, we pledge assets from our investment portfolio as collateral. Additionally, certain counterparties may require us to provide cash collateral in the event the market value of the assets declines to maintain a contractual repurchase agreement collateral ratio. If a counterparty were to default on its obligations, we would be exposed to potential losses to the extent the fair value of collateral pledged by us to the counterparty including any accrued interest receivable on such collateral exceeded the amount loaned to us by the counterparty plus interest due to the counterparty.

We also use bilateral interest rate swaps to manage our interest rate risk. Under these agreements, we pledge assets from our investment portfolio and cash as collateral. If a counterparty were to default on its obligations, we would be exposed to potential losses to the extent the amount of securities or cash pledged exceeded the unrealized loss for the associated derivative, including the impact of any accrued interest due to or from the counterparty. Additionally if a derivative was in an unrealized gain position, we would be exposed to potential losses to the extent that the unrealized gain for the associated derivative exceeded the amount of collateral received, including the impact of any accrued interest due to or from the counterparty.

The following table summarizes our exposure to counterparties by geographic concentration as of ~~March 31,~~September 30, 2019:


$ in thousands	Number of Counterparties	Repurchase Agreement Financing	Interest Rate Swaps at Fair Value		Exposure	Number of Counterparties	Repurchase Agreement Financing	Interest Rate Swaps at Fair Value		Exposure
North America	17	6,740,444	(2,620	)	776,950	18	8,402,603	(4,310	)	867,130
Europe (excluding United Kingdom)	6	2,983,373	—		417,647	7	2,816,447	—		371,590
Asia	5	3,818,497	—		267,638	5	2,805,779	—		207,727
United Kingdom	4	3,282,073	(2,520	)	185,980	5	4,047,203	(42,071	)	261,120
Total	32	16,824,387	(5,140	)	1,648,215	35	18,072,032	(46,381	)	1,707,567

Other Matters

We believe that we satisfied each of the asset tests in Section 856(c)(4) of the Internal Revenue Code of 1986, as amended (the "Code") for the period ended ~~March 31,~~September 30, 2019, and that our proposed method of operation will permit us to satisfy the asset tests, gross income tests, and distribution and stock ownership requirements for our taxable year that will end on December 31, 2019.

At all times, we intend to conduct our business so that neither we nor our Operating Partnership nor the subsidiaries of our Operating Partnership are required to register as an investment company under the 1940 Act. If we were required to register as an investment company, then our use of leverage would be substantially reduced. Because we are a holding company that conducts our business through our Operating Partnership and the Operating Partnership’s wholly-owned or majority-owned subsidiaries, the securities issued by these subsidiaries that are excepted from the definition of "investment company" under Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, together with any other investment securities the Operating Partnership may own, may not have a combined value in excess of 40% of the value of the Operating Partnership’s total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis, which we refer to as the 40% test. This requirement limits the types of businesses in which we are permitted to engage in through our subsidiaries. In addition, we believe neither we nor the Operating Partnership are considered an investment company under Section 3(a)(1)(A) of the 1940 Act because they do not engage primarily or hold themselves out as being engaged primarily in the business of investing, reinvesting or trading in securities. Rather, through the Operating Partnership’s wholly-owned or majority-owned subsidiaries, we and the Operating Partnership are primarily engaged in the non-investment company businesses of these subsidiaries. IAS Asset I LLC and certain of the Operating Partnership’s other subsidiaries that we may form in the future rely upon the exclusion from the definition of "investment company" under the 1940 Act provided by Section 3(c)(5)(C) of the 1940 Act, which is available for entities "primarily engaged in the business of purchasing or otherwise acquiring mortgages and other liens on and interests in real estate." This exclusion generally requires that at least 55% of each subsidiary’s portfolio be comprised of qualifying assets and at least 80% be comprised of qualifying assets and real estate-related assets (and no more than 20% comprised of miscellaneous assets). We calculate that as of ~~March 31,~~September 30, 2019, we conducted our business so as not to be regulated as an investment company under the 1940 Act.



	6468

Table of Contents


ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The primary components of our market risk are related to interest rate, principal prepayment and market value. While we do not seek to avoid risk completely, we believe the risk can be quantified from historical experience and we seek to actively manage that risk, to earn sufficient compensation to justify taking those risks and to maintain capital levels consistent with the risks we undertake.

Interest Rate Risk

Interest rate risk is highly sensitive to many factors, including governmental, monetary and tax policies, domestic and international economic and political considerations, and other factors beyond our control. We are subject to interest rate risk in connection with our investments and our repurchase agreements. Our repurchase agreements are typically of limited duration and will be periodically refinanced at current market rates. We mitigate this risk through utilization of derivative contracts, primarily interest rate swap agreements, TBAs and futures contracts.

Interest Rate Effect on Net Interest Income

Our operating results depend in large part upon differences between the yields earned on our investments and our cost of borrowing and interest rate hedging activities. Most of our repurchase agreements provide financing based on a floating rate of interest calculated on a fixed spread over LIBOR. The fixed spread will vary depending on the type of underlying asset which collateralizes the financing. Accordingly, the portion of our portfolio which consists of floating interest rate assets are match-funded utilizing our expected sources of short-term financing, while our fixed interest rate assets are not match-funded. During periods of rising interest rates, the borrowing costs associated with our investments tend to increase while the income earned on our fixed interest rate investments may remain substantially unchanged. This increase in borrowing costs results in the narrowing of the net interest spread between the related assets and borrowings and may even result in losses. Further, during this portion of the interest rate and credit cycles, defaults could increase and result in credit losses to us, which could adversely affect our liquidity and operating results. Such delinquencies or defaults could also have an adverse effect on the spread between interest-earning assets and interest-bearing liabilities.

Hedging techniques are partly based on assumed levels of prepayments of our RMBS. If prepayments are slower or faster than assumed, the life of the RMBS will be longer or shorter, which would reduce the effectiveness of any hedging strategies we may use and may cause losses on such transactions. Hedging strategies involving the use of derivative securities are highly complex and may produce volatile returns.

Interest Rate Effects on Fair Value

Another component of interest rate risk is the effect that changes in interest rates will have on the market value of the assets that we acquire. We face the risk that the market value of our assets will increase or decrease at different rates than those of our liabilities, including our hedging instruments.

We primarily assess our interest rate risk by estimating the duration of our assets and the duration of our liabilities. Duration measures the market price volatility of financial instruments as interest rates change. We generally calculate duration using various financial models and empirical data. Different models and methodologies can produce different duration numbers for the same securities.

The impact of changing interest rates on fair value can change significantly when interest rates change materially. Therefore, the volatility in the fair value of our assets could increase significantly in the event interest rates change materially. In addition, other factors impact the fair value of our interest rate-sensitive investments and hedging instruments, such as the shape of the yield curve, market expectations as to future interest rate changes and other market conditions. Accordingly, changes in actual interest rates may have a material adverse effect on us.



	6569

Table of Contents

Spread Risk

We employ a variety of spread risk management techniques that seek to mitigate the influences of spread changes on our book value and our liquidity to help us achieve our investment objectives. We refer to the difference between interest rates on our investments and interest rates on risk free instruments as spreads. The yield on our investments changes over time due to the level of risk free interest rates, the creditworthiness of the security, and the price of the perceived risk. The change in the market yield of our interest rate hedges also changes primarily with the level of risk free interest rates. We manage spread risk through careful asset selection, sector allocation, regulating our portfolio value-at-risk, and maintaining adequate liquidity. Changes in spreads impact our book value and our liquidity and could cause us to sell assets and to change our investment strategy in order to maintain liquidity and preserve book value.

Prepayment Risk

As we receive prepayments of principal on our investments, premiums paid on these investments are amortized against interest income. In general, an increase in prepayment rates will accelerate the amortization of purchase premiums, thereby reducing the interest income earned on the investments. Conversely, discounts on such investments are accreted into interest income. In general, an increase in prepayment rates will accelerate the accretion of purchase discounts, thereby increasing the interest income earned on the investments.

Extension Risk

We compute the projected weighted average life of our investments based upon assumptions regarding the rate at which the borrowers will prepay the underlying mortgages. In general, when a fixed-rate or hybrid adjustable-rate security is acquired with borrowings, we may, but are not required to, enter into an interest rate swap agreement or other hedging instrument that effectively fixes our borrowing costs for a period close to the anticipated average life of the fixed-rate portion of the related assets. This strategy is designed to protect us from rising interest rates, because the borrowing costs are fixed for the duration of the fixed-rate portion of the related target asset.

However, if prepayment rates decrease in a rising interest rate environment, then the life of the fixed-rate portion of the related assets could extend beyond the term of the swap agreement or other hedging instrument. This could have a negative impact on our results from operations, as borrowing costs would no longer be fixed after the end of the hedging instrument, while the income earned on the hybrid adjustable-rate assets would remain fixed. This situation may also cause the market value of our hybrid adjustable-rate assets to decline, with little or no offsetting gain from the related hedging transactions. In extreme situations, we may be forced to sell assets to maintain adequate liquidity, which could cause us to incur losses.

Market Risk

Market Value Risk

Our available-for-sale securities are reflected at their estimated fair value with unrealized gains and losses excluded from earnings and reported in other comprehensive income pursuant to ASC Topic 320. The estimated fair value of these securities fluctuates primarily due to changes in interest rates and other factors. Generally, in a rising interest rate environment, the estimated fair value of these securities would be expected to decrease; conversely, in a decreasing interest rate environment, the estimated fair value of these securities would be expected to increase.

The sensitivity analysis table presented below shows the estimated impact of an instantaneous parallel shift in the yield curve, up and down 50 and 100 basis points, on the market value of our interest rate-sensitive investments and net interest income, including net interest paid or received under interest rate swaps, at ~~March 31,~~September 30, 2019, assuming a static portfolio. When evaluating the impact of changes in interest rates, prepayment assumptions and principal reinvestment rates are adjusted based on our Manager’s expectations. The analysis presented utilized assumptions, models and estimates of our Manager based on our Manager’s judgment and experience.


Change in Interest Rates	Percentage Change in Projected Net Interest Income		Percentage Change in Projected Portfolio Value		Percentage Change in Projected Net Interest Income		Percentage Change in Projected Portfolio Value
+1.00%	(9.13	)%	(1.08	)%	1.56	%	(1.90	)%
+0.50%	(1.90	)%	(0.37	)%	1.79	%	(0.85	)%
-0.50%	(0.52	)%	(0.16	)%	(4.93	)%	0.45	%
-1.00%	(7.07	)%	(0.94	)%	(7.92	)%	0.85	%

Certain assumptions have been made in connection with the calculation of the information set forth in the foregoing interest rate sensitivity table and, as such, there can be no assurance that assumed events will occur or that other events will not



	6670

Table of Contents

occur that would affect the outcomes. The base interest rate scenario assumes interest rates at ~~March 31,~~September 30, 2019. Furthermore, while we generally expect to retain such assets and the associated interest rate risk to maturity, future purchases and sales of assets could materially change our interest rate risk profile.

Given the low interest rates at ~~March 31,~~September 30, 2019, we applied a floor of 0% for all anticipated interest rates included in our assumptions. Because of this floor, we anticipate that any hypothetical interest rate shock decrease would have a limited positive impact on our funding costs; however, because prepayment speeds are unaffected by this floor, we expect that any increase in our prepayment speeds (occurring as a result of any interest rate decrease or otherwise) could result in an acceleration of our premium amortization on securities purchased at a premium, and accretion of discount on our securities purchased at a discount. As a result, because this floor limits the positive impact of any interest rate decrease on our funding costs, hypothetical interest rate decreases could cause the fair value of our financial instruments and our net interest income to decline.

The information set forth in the interest rate sensitivity table above and all related disclosures constitutes forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Actual results could differ significantly from those estimated in the foregoing interest rate sensitivity table.

Real Estate Risk

Residential and commercial property values are subject to volatility and may be adversely affected by a number of factors, including, but not limited to: national, regional and local economic conditions (which may be adversely affected by industry slowdowns and other factors); local real estate conditions (such as the supply of housing stock); changes or continued weakness in specific industry segments; construction quality, age and design; demographic factors; and retroactive changes to building or similar codes. In addition, decreases in property values reduce the value of the collateral and the potential proceeds available to a borrower to repay our loans, which could also cause us to suffer losses.

Credit Risk

We believe that our investment strategy will generally keep our credit losses and financing costs low. However, we retain the risk of potential credit losses on all of our residential and commercial mortgage investments. We seek to manage this risk through our pre-acquisition due diligence process. In addition, we re-evaluate the credit risk inherent in our investments on a regular basis pursuant to fundamental considerations such as GDP, unemployment, interest rates, retail sales, store closings/openings, corporate earnings, housing inventory, affordability and regional home price trends. We also review key loan credit metrics including, but not limited to, payment status, current loan-to-value ratios, current borrower credit scores and debt yields. These characteristics assist in determining the likelihood and severity of loan loss as well as prepayment and extension expectations. We then perform structural analysis under multiple scenarios to establish likely cash flow profiles and credit enhancement levels relative to collateral performance projections. This analysis allows us to quantify our opinions of credit quality and fundamental value, which are key drivers of portfolio management decisions.

Foreign Exchange Rate Risk

We have an investment in a commercial loan denominated in foreign currency and an investment in an unconsolidated joint venture whose net assets and results of operations are exposed to foreign currency translation risk when translated in U.S. dollars upon consolidation. We seek to hedge our foreign currency exposures by purchasing currency forward contracts.

Risk Management

To the extent consistent with maintaining our REIT qualification, we seek to manage risk exposure to protect our investment portfolio against the effects of major interest rate changes. We generally seek to manage this risk by:

monitoring and adjusting, if necessary, the reset index and interest rate related to our target assets and our financings;

attempting to structure our financing agreements to have a range of different maturities, terms, amortizations and interest rate adjustment periods;

using hedging instruments, primarily interest rate swap agreements but also financial futures, options, interest rate cap agreements, floors and forward sales to adjust the interest rate sensitivity of our target assets and our borrowings; and

actively managing, on an aggregate basis, the interest rate indices, interest rate adjustment periods, and gross reset margins of our target assets and the interest rate indices and adjustment periods of our financings.



	6771

Table of Contents


ITEM 4.	CONTROLS AND PROCEDURES.

Our management is responsible for establishing and maintaining disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act.

We have evaluated, with the participation of our principal executive officer and principal financial officer, the effectiveness of our disclosure controls and procedures as of ~~March 31,~~September 30, 2019. Based upon our evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the applicable rules and forms, and that it is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

There are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives.

Changes in Internal Control over Financial Reporting

There has been no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the quarter ended ~~March 31,~~September 30, 2019 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



	6872

Table of Contents

PART II – OTHER INFORMATION


ITEM 1.	LEGAL PROCEEDINGS.

From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of ~~March 31,~~September 30, 2019, we were not involved in any such legal proceedings.


ITEM 1A.	RISK FACTORS.

There were no material changes during the period covered by this Report to the risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2018, as filed with the SEC on February 20, 2019. Additional risks not presently known, or that we currently deem immaterial, also may have a material adverse effect on our business, financial condition and results of operations.


ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

During the three months ended ~~March 31,~~September 30, 2019, we did not repurchase any shares of our common stock.


ITEM 3.	DEFAULTS UPON SENIOR SECURITIES.

None.


ITEM 4.	MINE SAFETY DISCLOSURES.

Not applicable.


ITEM 5.	OTHER INFORMATION.

None.


ITEM 6.	EXHIBITS.

A list of exhibits to this Form 10-Q is set forth on the Exhibit Index and is incorporated herein by reference.



	6973

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



	INVESCO MORTGAGE CAPITAL INC.

~~May 8,~~November 7, 2019	By:	/s/ John M. Anzalone
		John M. Anzalone
		Chief Executive Officer

~~May 8,~~November 7, 2019	By:	/s/ R. Lee Phegley, Jr.
		R. Lee Phegley, Jr.
		Chief Financial Officer



	7074

Table of Contents

EXHIBIT INDEX

Item 6. Exhibits



Exhibit No.			Description

3.1			Articles of Amendment and Restatement of Invesco Mortgage Capital Inc. (incorporated by reference to Exhibit 3.1 to our Quarterly Report on Form 10-Q, filed with the Securities and Exchange Commission ("SEC") on August 12, 2009).

3.2			Articles Supplementary of 7.75% Series A Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 3.3 to the Registrant’s Registration Statement on Form 8-A, filed with the SEC on July 23, 2012).

3.3			Articles Supplementary classifying 1,500,000 shares of the Company’s preferred stock as additional Series A Shares (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K, filed with the SEC on March 19, 2019).

3.4			Articles Supplementary of 7.75% Fixed-to-Floating Series B Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 3.3 to the Registrant’s Registration Statement on Form 8-A, filed with the SEC on September 8, 2014).

3.5			Articles Supplementary classifying 1,500,000 shares of the Company’s preferred stock as additional Series B Shares (incorporated by reference to Exhibit 3.2 to the Current Report on Form 8-K, filed with the SEC on March 19, 2019).

3.6			Articles Supplementary of 7.50% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 3.4 to the Registrant’s Registration Statement on Form 8-A, filed with the SEC on August 11, 2017).

3.7			Articles Supplementary classifying 4,000,000 shares of the Company’s preferred stock as additional Series C Shares (incorporated by reference to Exhibit 3.3 to the Current Report on Form 8-K, filed with the SEC on March 19, 2019).

3.8			Amended and Restated Bylaws of Invesco Mortgage Capital Inc., incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K, filed with the SEC on February 17, 2017.

10.1			~~Fourth~~Third Amendment to ~~First Amended~~Management Agreement, dated as of November 6, 2019, by and ~~Restated Agreement of Limited Partnership of~~among Invesco Advisers, Inc., Invesco Mortgage Capital Inc., IAS Operating Partnership LP, ~~dated November 30, 2018~~

~~10.2~~			~~Amendment No. 1 to the Equity Distribution Agreement between the Company, the Operating Partnership, the Manager~~ and ~~the Placement Agent (incorporated by reference to Exhibit 1.1 to the Current Report on Form 8-K, filed with the SEC on March 19, 2019).~~

~~10.3~~			Equity Distribution Agreement with respect to the Series A Shares, Series B Shares and Series C Shares, dated March 19, 2019, by and among the Company, the Operating Partnership, the Manager and JonesTrading Institutional ServicesIAS Asset I LLC ~~(incorporated by reference to Exhibit 1.1 to the Current Report on Form 8-K, filed with the SEC on March 19, 2019).~~

~~10.4~~			~~Invesco Mortgage Capital Inc. 2009 Equity Incentive Plan as Amended and Restated (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K, filed with the SEC on May 7, 2019).~~

31.1			Certification of John M. Anzalone pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2			Certification of R. Lee Phegley, Jr. pursuant to Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1			Certification of John M. Anzalone pursuant to Rule 13a-14(b) and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2			Certification of R. Lee Phegley, Jr. pursuant to Rule 13a-14(b) and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



	71

~~Table of Contents~~



101			The following series of unaudited XBRL-formatted documents are collectively included herewith as Exhibit 101. The financial information is extracted from Invesco Mortgage Capital Inc.’s unaudited condensed consolidated interim financial statements and notes that are included in this Form 10-Q Report. 101.INS XBRL Instance Document - The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. 101.SCH XBRL Taxonomy Extension Schema Document 101.CAL XBRL Taxonomy Calculation Linkbase Document 101.LAB XBRL Taxonomy Label Linkbase Document 101.PRE XBRL Taxonomy Presentation Linkbase Document 101.DEF XBRL Taxonomy Definition Linkbase Document

104			Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)



	7275



Derivative Assets			Derivative Liabilities
	As of March 31, 2019	As of December 31, 2018		As of March 31, 2019	As of December 31, 2018
Balance Sheet	Fair Value	Fair Value	Balance Sheet	Fair Value	Fair Value
Interest Rate Swaps Asset	21,161	15,089	Interest Rate Swaps Liability	8,463	15,382
Currency Forward Contracts	311	—	Currency Forward Contracts	—	172
Futures Contracts	5,108	—	Futures Contracts	—	7,836