| The table below reconciles MFA’s Non-Agency MBS and related repurchase agreement borrowings and securitized debt on a GAAP basis to reflect on a combined basis its Non-Agency MBS and related repurchase agreements underlying its Linked Transactions, which is a Non-GAAP financial measure. Based on this Non-GAAP presentation, MFA has also presented certain resulting performance measures (reflected in the table below) on a Non-GAAP basis. 18 ANNEX 1 – Reconciliations of Non-GAAP Financial Measures (cont) Adjustments to Include Assets/Liabilities GAAP Based Underlying Linked Non-GAAP (Dollars in Thousands) Information (1) Transactions (2) Presentation At Decembe r 31, 2011: Amortized Cost of Non-Agency MBS $ 3,936,211 $ 218,535 (3) $ 4,154,746 (3) Fair Value of Non-Agency MBS $ 3,775,446 $ 225,969 $ 4,001,415 Face/Par Value of Non-Agency MBS $ 5,414,353 $ 289,536 $ 5,703,889 Purchase (Discount) Designated as Credit Reserve and OTTI $ (1,228,766) (4) $ (45,735) $ (1,274,501) (5) Net Purchase (Discount) Designated as Accretable $ (249,376) $ (25,266) (3) $ (274,642) (3) Total Pur chase (Discount) of Non-Agency MBS $ (1,478,142) (4) $ (71,001) $ (1,549,143) (5) Non-Agency Repurchase Agreements and $ 2,489,850 $ 170,897 $ 2,660,747 Securitized Debt For the Three Months Ended December 31, 2011: Non-Agency MBS Average Amortized Cost $ 3,881,220 $ 241,947 $ 4,123,167 Non-Agency Average Total Borrowings $ 2,497,368 $ 187,665 $ 2,685,0 33 Coupon Interest on Non-Agency MBS $ 58,890 $ 3,926 $ 62,816 Effective Yield Adjustment (6) $ 9,194 $ 780 $ 9,974 Interest Income on Non-Agency MBS $ 68,084 $ 4,706 $ 72,790 Interest Expense on Non-Agency Total Borrowings $ 11,202 $ 857 $ 12,059 Yield on Average Interest Earning Non-Agency MBS 7.02 % 7.78 % 7.06 % Non-Agency Average Cost of Funds 1.78 % 1.8 1 % 1.78 % Non-Agency Interest Rate Spread 5.24 % 5.97 % 5.28 % (1) Includes Non-Agency MBS transferred to consolidated VIE. (2) Adjustment to reflect Non-Agency MBS underlying Linked Transactions , borrowings under repurchase agreements underlying Linked Transactions and yield adjustments for de-linked Non-Agency MBS. (3) Includes adjustment of $19.1 million related to yield adjustments for de - linked Non-Agency MBS. (4) Amounts disclosed reflect purchase discount designated as credit reserve of $1.174 billion and OTTI of $54.5 million. (5) Amounts disclosed reflect purchase discount designated as credit reserve of $1.220 billion and OTTI of $54.5 million. (6) The effective yield adjustment on Non-Agency MBS is the difference between net income calculated using the net yield on average interest earning Non-Agency MBS, which is based on management's estimates of future cash flows for Non-Agency MBS, less the current coupon yield. |