
| Investment in Residential Mortgage Assets Including Agency MBS, Legacy Non-Agency MBS, RPL/NPL MBS and Credit Sensitive Residential Whole Loans 8 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 $65.7 million of Legacy Non-Agency MBS, $916.7 million of RPL/NPL MBS and $791.8 million of repurchase agreements underlying "Linked Transactions." The purchase of a Non-Agency 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 and Payables include repurchase agreements, securitized debt and senior notes. For residential whole loans, amount presented reflects unsettled purchases that were settled in October for cash. 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 $791.8 million of repurchase agreements underlying linked transactions), payable for unsettled purchases, multi-year collateralized financing arrangements of $442.4 million and securitized debt as a multiple of net equity allocated. For Residential whole loans, no debt to equity ratio is presented as Financing and Payables reflect unsettled purchases that were settled in October for cash. The numerator of our Total Debt/Net Equity ratio also includes borrowings under repurchase agreements of $444.0 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-to-equity ratio is 1.52x for Non-Agency MBS, 0.36x for RPL/NPL MBS and 2.72x in total. Yield for residential whole loans is presented net of 54 basis points of servicing fee expense incurred during the quarter. For GAAP reporting purposes, such expenses are included in Other investment related operating expenses in the Statement of Operations. 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 4.12% and the total net interest rate spread for the quarter was 2.30%. Information presented on a non-GAAP basis. Average MBS cost of funds includes interest on repurchase agreements (including interest on $791.8 million of repurchase agreements underlying Linked Transactions), the cost of swaps and securitized debt. Agency cost of funds includes 82 basis points and Non-Agency cost of funds includes 81 basis points associated with Swaps to hedge interest rate sensitivity on these assets. On a GAAP basis, which excludes the impact of Linked Transactions, the average MBS cost of funds for the quarter was (1.75)%. Agency Non-Agency RPL/NPL Residential Cash and At September 30, 2014 MBS MBS (1) MBS (1) Whole Loans Other, net Total ($ in thousands) Market Value $ 6,174,176 $ 4,802,375 $ 943,259 $ 112,924 $ 456,132 $ 12,488,866 Less Financing and Payables (2) (5,417,797) (2,904,572) (749,793) (31,789) (100,000) (9,203,951) Equity Allocated 756,379 1,897,803 193,466 81,135 356,132 3,284,915 Less Swaps at Market Value - - - - (31,171) (31,171) Net Equity Allocated $ 756,379 $ 1,897,803 $ 193,466 $ 81,135 $ 324,961 $ 3,253,744 Debt/Net Equity Ratio (3) 7.16x 1.53x 3.88x 2.97x For the Quarter Ended September 30, 2014 Yield on Average Interest Earning Assets (4) (5) 2.09% 7.67% 3.49% 6.77% 0.02% 4.11% Less Average MBS Cost of Funds (6) (1.14) (2.94) (1.59) - - (1.74) Less Cost of Senior Notes - - - - (8.03) (8.03) Net Interest Rate Spread (3) 0.95% 4.73% 1.90% 6.77% (8.01)% 2.30% |