| 7 Information with respect to Non-Agency MBS and RPL/NPL MBS, related repurchase agreement borrowings and resulting totals is presented on a non-GAAP basis, as it includes $68.6 million of Non-Agency MBS, $196.9 million of RPL/NPL MBS and $206.0 million of repurchase agreements underlying "Linked Transactions." The purchase of a Non-Agency or RPL/NPL MBS and contemporaneous repurchase borrowing of this MBS with the same counterparty are accounted for under GAAP as a Linked Transaction. The two components of a Linked Transaction (MBS and associated borrowings under a repurchase agreement) are evaluated on a combined basis and are presented net as Linked Transactions on our consolidated balance sheet. Financings include repurchase agreements, securitized debt, senior notes and payable for unsettled purchases. Information presented on a non-GAAP basis. For the Agency, Non-Agency and RPL/NPL MBS portfolios, represents the sum of borrowings under repurchase agreements (including an aggregate $206.0 million of repurchase agreements underlying linked transactions), payable for unsettled purchases, multi-year collateralized financing arrangements of $435.9 million and securitized debt as a multiple of net equity allocated. The numerator of our Total Debt/Net Equity ratio also includes borrowings under repurchase agreements of $432.0 million for which U.S. Treasury securities are pledged as collateral and Senior Notes. On a GAAP basis, which excludes the impact of Linked Transactions, our Debt/Net Equity ratio is 1.33x for Non-Agency MBS, 0.0x for RPL/NPL MBS and 2.94x in total. Information presented on a non-GAAP basis. Average MBS cost of funds includes interest on repurchase agreements (including $206.0 million of repurchase agreements underlying Linked Transactions), the cost of swaps and securitized debt. Agency cost of funds includes 85 basis points and Non-Agency cost of funds includes 74 basis points associated with Swaps to hedge interest rate sensitivity on these assets. On a GAAP basis, which excludes the impact of Linked Transactions, the average MBS cost of funds for the quarter was (1.80)%. Information presented on a non-GAAP basis. On a GAAP basis, which excludes the impact of Linked Transactions, the yield on average interest earning assets for the quarter is 4.32% and the net interest rate spread for the quarter was 2.44%. Investment in Residential Mortgage Assets Including Agency MBS, Seasoned Non-Agency MBS and Re-performing/Non-performing Loan MBS At March 31, 2014 Agency MBS Non-Agency MBS (1) RPL/NPL MBS (1) Cash and Other, net Total Market Value $ 6,841,033 $ 5,110,069 $ 200,634 $ 288,612 $ 12,440,348 Less Financing and Payables (2) (6,018,689) (2,934,480) (155,322) (100,000) (9,208,491) Equity Allocated 822,344 2,175,589 45,312 188,612 3,231,857 Less Swaps at Market Value - - - (27,270) (27,270) Net Equity Allocated $ 822,344 $ 2,175,589 $ 45,312 $ 161,342 $ 3,204,587 Debt/Net Equity Ratio (3) 7.32x 1.35x 3.43x - 3.01x For the Quarter Ended March 31, 2014 Yield on Average Interest Earning Assets (5) 2.39% 7.80% 4.24% 0.02 % 4.33% Less Average MBS Cost of Funds (4) (1.21) (2.97) (1.80) - (1.80) Less Cost of Senior Notes - - - (8.03) (8.03) Net Interest Rate Spread (5) 1.18% 4.83% 2.44% (8.01) % 2.46% |