Drive Shack (DSHK) 10-Q 2007 Q1 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES

EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2007

or

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: 001-31458

Newcastle Investment Corp.

(Exact name of registrant as specified in its charter)

Maryland	81-0559116
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

1345 Avenue of the Americas, New York, NY	10105
(Address of principal executive offices)	(Zip Code)

(212) 798-6100

(Registrant's telephone number, including area code)

___________________________________________

(Former name, former address and former fiscal year, if changed since last report)

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. Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer xAccelerated filer o Non-accelerated filer 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 x

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the last practicable date.

Common stock, $0.01 par value per share: 52,769,699 shares outstanding as of May 4, 2007.

NEWCASTLE INVESTMENT CORP.

FORM 10-Q

INDEX

		PAGE
PART I.	FINANCIAL INFORMATION
Item 1.	Financial Statements
	Consolidated Balance Sheets as of March 31, 2007 (unaudited) and December 31, 2006	1
	Consolidated Statements of Income (unaudited) for the three months ended March 31, 2007 and 2006	2
	Consolidated Statements of Stockholders' Equity (unaudited) for the three months ended March 31, 2007 and 2006	3
	Consolidated Statements of Cash Flows (unaudited) for the three months ended March 31, 2007 and 2006	4
	Notes to Consolidated Financial Statements (unaudited)	6
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	15
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	31
Item 4.	Controls and Procedures	36
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	37
Item 1A.	Risk Factors	37
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	38
Item 3.	Defaults upon Senior Securities	38
Item 4.	Submission of Matters to a Vote of Security Holders	38
Item 5.	Other Information	38
Item 6.	Exhibits	39
SIGNATURES		40

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except share data)

	March 31, 2007 (Unaudited)			December 31, 2006
Assets
Real estate securities, available for sale	$	5,581,179		$	5,581,228
Real estate related loans, net		2,138,974			1,568,916
Residential mortgage loans, net		752,590			809,097
Subprime mortgage loans, held for sale		1,018,080			-
Subprime mortgage loans subject to call option - Note 5		289,021			288,202
Investments in unconsolidated subsidiaries		22,778			22,868
Operating real estate, net		29,684			29,626
Cash and cash equivalents		3,929			5,371
Restricted cash		267,903			184,169
Derivative assets		51,032			62,884
Receivables and other assets		65,801			52,031
	$	10,220,971		$	8,604,392
Liabilities and Stockholders' Equity
Liabilities
CBO bonds payable	$	4,282,503		$	4,313,824
Other bonds payable		649,853			675,844
Notes payable		109,922			128,866
Repurchase agreements		2,198,064			760,346
Repurchase agreements subject to ABCP facility		1,312,209			1,143,749
Financing of subprime mortgage loans subject to call option - Note 5		289,021			288,202
Credit facility		125,500			93,800
Junior subordinated notes payable (security for trust preferred)		100,100			100,100
Derivative liabilities		22,726			17,715
Dividends payable		35,003			33,095
Due to affiliates		5,035			13,465
Accrued expenses and other liabilities		52,085			33,406
		9,182,021			7,602,412
Stockholders' Equity
Preferred stock, $0.01 par value, 100,000,000 shares authorized, 2,500,000
shares of 9.75% Series B Cumulative Redeemable Preferred Stock, 1,600,000
shares of 8.05% Series C Cumulative Redeemable Preferred Stock and 2,000,000
shares of 8.375% Series D Cumulative Redeemable Preferred Stock, liquidation
preference $25.00 per share, issued and outstanding		152,500			102,500
Common stock, $0.01 par value, 500,000,000 shares authorized, 48,209,699 and
45,713,817 shares issued and outstanding at March 31, 2007 and
December 31, 2006, respectively		482			457
Additional paid-in capital		908,368			833,887
Dividends in excess of earnings		(10,437	)		(10,848	)
Accumulated other comprehensive income (loss)		(11,963	)		75,984
		1,038,950			1,001,980
	$	10,220,971		$	8,604,392

1

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(dollars in thousands, except share data)

	Three Months Ended March 31,
	2007			2006
Revenues
Interest income	$	162,221		$	113,907
Rental and escalation income		1,253			2,008
Gain on sale of investments, net		2,212			1,928
Other income, net		743			5,705
		166,429			123,548
Expenses
Interest expense		116,757			76,965
Property operating expense		1,036			818
Loan and security servicing expense		1,983			2,006
Provision for credit losses		2,036			2,007
Provision for losses, loans held for sale - Note 5		-			4,127
General and administrative expense		1,337			1,630
Management fee to affiliate		3,906			3,471
Incentive compensation to affiliate		3,688			2,852
Depreciation and amortization		329			199
		131,072			94,075
Income before equity in earnings of unconsolidated subsidiaries		35,357			29,473
Equity in earnings of unconsolidated subsidiaries		847			1,195
Income from continuing operations		36,204			30,668
Income (loss) from discontinued operations		(13	)		251
Net Income		36,191			30,919
Preferred dividends		(2,515	)		(2,328	)
Income Available For Common Stockholders	$	33,676		$	28,591
Net Income Per Share of Common Stock
Basic	$	0.71		$	0.65
Diluted	$	0.70		$	0.65
Income from continuing operations per share of common stock,
after preferred dividends
Basic	$	0.71		$	0.64
Diluted	$	0.70		$	0.64
Income (loss) from discontinued operations per share of common stock
Basic	$	(0.00	)	$	0.01
Diluted	$	(0.00	)	$	0.01
Weighted Average Number of Shares of Common Stock Outstanding
Basic		47,572,895			43,944,820
Diluted		47,823,497			44,063,940
Dividends Declared per Share of Common Stock	$	0.690		$	0.625

2

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited)

FOR THE THREE MONTHS ENDED MARCH 31, 2007 AND 2006

(dollars in thousands)  

	Preferred Stock			Common Stock			Additional Paid-in Capital			Dividends in Excess of  Earnings			Accum. Other Comp. Income (Loss)			Total Stock-holders' Equity
	Shares		Amount	Shares		Amount
Stockholders' equity - December 31, 2006	4,100,000	$	102,500	45,713,817	$	457	$	833,887		$	(10,848	)	$	75,984		$	1,001,980
Dividends declared	-		-	-		-		-			(35,780	)		-			(35,780	)
Issuance of common stock	-		-	2,420,000		24		74,958			-			-			74,982
Exercise of common stock options	-		-	75,882		1		1,270			-			-			1,271
Issuance of preferred stock	2,000,000		50,000	-		-		(1,747	)		-			-			48,253
Comprehensive income:
Net income	-		-	-		-		-			36,191			-			36,191
Net unrealized (loss) on securities	-		-	-		-		-			-			(65,513	)		(65,513	)
Reclassification of net realized (gain) loss  on securities into earnings	-		-	-		-		-			-			(7,759	)		(7,759	)
Foreign currency translation	-		-	-		-		-			-			189			189
Net unrealized (loss) on derivatives designated  as cash flow hedges	-		-	-		-		-			-			(15,195	)		(15,195	)
Reclassification of net realized loss  on derivatives designated as cash flow   hedges into earnings	-		-	-		-		-			-			331			331
Total comprehensive income (loss)																	(51,756	)
Stockholders' equity - March 31, 2007	6,100,000	$	152,500	48,209,699	$	482	$	908,368		$	(10,437	)	$	(11,963	)	$	1,038,950
Stockholders' equity - December 31, 2005	4,100,000	$	102,500	43,913,409	$	439	$	782,735		$	(13,235	)	$	45,564		$	918,003
Dividends declared	-		-	-		-		-			(29,808	)		-			(29,808	)
Exercise of common stock options	-		-	54,000		1		1,049			-			-			1,050
Comprehensive income:
Net income	-		-	-		-		-			30,919			-			30,919
Net unrealized (loss) on securities	-		-	-		-		-			-			(36,554	)		(36,554	)
Reclassification of net realized (gain) on  securities into earnings	-		-	-		-		-			-			(29	)		(29	)
Foreign currency translation	-		-	-		-		-			-			(34	)		(34	)
Net unrealized gain on derivatives designated as  cash flow hedges	-		-	-		-		-			-			56,145			56,145
Reclassification of net realized (gain) on  derivatives designated as cash flow             hedges into earnings	-		-	-		-		-			-			(415	)		(415	)
Total comprehensive income																	50,032
Stockholders' equity - March 31, 2006	4,100,000	$	102,500	43,967,409	$	440	$	783,784		$	(12,124	)	$	64,677		$	939,277

3

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOW (Unaudited)

(dollars in thousands)

	Three Months Ended March 31,
	2007			2006
Cash Flows From Operating Activities
Net income	$	36,191		$	30,919
Adjustments to reconcile net income to net cash provided by (used in) operating activities
(inclusive of amounts related to discontinued operations):
Depreciation and amortization		329			199
Accretion of discount and other amortization		(3,429	)		(9,732	)
Equity in earnings of unconsolidated subsidiaries		(847	)		(1,195	)
Distributions of earnings from unconsolidated subsidiaries		847			1,195
Deferred rent		73			(837	)
Gain on sale of investments		(2,212	)		(2,291	)
Unrealized gain on non-hedge derivatives and hedge ineffectiveness		(471	)		(5,673	)
Provision for credit losses		2,036			2,007
Provision for losses, loans held for sale		-			4,127
Purchase of loans held for sale - Notes 4 and 5		(992,031	)		(1,511,086	)
Change in:
Restricted cash		(22,645	)		8,570
Receivables and other assets		(17,233	)		5,929
Due to affiliates		(8,430	)		(4,772	)
Accrued expenses and other liabilities		5,631			12,239
Net cash used in operating activities		(1,002,191	)		(1,470,401	)
Cash Flows From Investing Activities
Purchase of real estate securities		(225,808	)		(168,480	)
Proceeds from sale of real estate securities		51,673			54,225
Purchase of and advances on loans		(574,698	)		(221,173	)
Repayments of loan and security principal		124,559			187,188
Margin received on derivative instruments		20,946			-
Return of margin on derivative instruments		(26,691	)		-
Margin deposits on total rate of return swaps (treated as derivative instruments)		(48,636	)		(15,517	)
Return of margin deposits on total rate of return swaps (treated as derivative instruments)		29,316			19,866
Proceeds from termination of derivative instruments		208			-
Proceeds from sale of derivative instrument into Securitization Trust - Note 5		-			7,356
Purchase and improvement of operating real estate		(144	)		(179	)
Contributions to unconsolidated subsidiaries		-			(100	)
Distributions of capital from unconsolidated subsidiaries		90			1,107
Net cash used in investing activities		(649,185	)		(135,707	)
Continued on Page 5

4

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOW (Unaudited)

(dollars in thousands)

	Three Months Ended March 31,
	2007			2006
Cash Flows From Financing Activities
Repayments of CBO bonds payable		(32,210	)		(10,129	)
Issuance of other bonds payable		-			237,111
Repayments of other bonds payable		(26,407	)		(236,372	)
Repayments of notes payable		(18,944	)		(39,616	)
Borrowings under repurchase agreements		1,776,665			1,817,109
Repayments of repurchase agreements		(338,947	)		(191,185	)
Issuance of repurchase agreement subject to ABCP facility		216,672			-
Repayments of repurchase agreement subject to ABCP facility		(48,212	)		-
Draws under credit facility		308,800			90,000
Repayments of credit facility		(277,100	)		(110,000	)
Issuance of junior subordinated notes payable		-			100,100
Issuance of common stock		75,746			-
Costs related to issuance of common stock		(732	)		-
Exercise of common stock options		1,271			1,050
Issuance of preferred stock		50,000			-
Costs related to issuance of preferred stock		(1,747	)		-
Dividends paid		(33,872	)		(29,828	)
Payment of deferred financing costs		(1,049	)		(4,932	)
Net cash provided by financing activities		1,649,934			1,623,308
Net Increase (Decrease) in Cash and Cash Equivalents		(1,442	)		17,200
Cash and Cash Equivalents, Beginning of Period		5,371			21,275
Cash and Cash Equivalents, End of Period	$	3,929		$	38,475
Supplemental Disclosure of Cash Flow Information
Cash paid during the period for interest expense	$	101,458		$	67,648
Cash paid during the period for income taxes	$	-		$	244
Supplemental Schedule of Non-Cash Investing and Financing Activities
Common stock dividends declared but not paid	$	33,265		$	27,480
Preferred stock dividends declared but not paid	$	1,552		$	1,552
Foreclosure of loans	$	-		$	12,200

5

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

MARCH 31, 2007

(dollars in tables in thousands, except share data)

1. GENERAL

Newcastle Investment Corp. (and its subsidiaries, "Newcastle") is a Maryland corporation that was formed in 2002. Newcastle conducts its business through three primary segments: (i) real estate securities and real estate related loans, (ii) residential mortgage loans, and (iii) operating real estate.

Newcastle is organized and conducts its operations to qualify as a real estate investment trust (“REIT”) for U.S. federal income tax purposes. As such, Newcastle will generally not be subject to U.S. federal corporate income tax on that portion of its net income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by prescribed dates and complies with various other requirements.

Newcastle is party to a management agreement (the "Management Agreement") with FIG LLC (the "Manager"), an affiliate of Fortress Investment Group LLC, under which the Manager advises Newcastle on various aspects of its business and manages its day-to-day operations, subject to the supervision of Newcastle's board of directors. For its services, the Manager receives an annual management fee and incentive compensation, both as defined in the Management Agreement.

Approximately 2.9 million shares of Newcastle’s common stock were held by the Manager, through its affiliates, and its principals at March 31, 2007. In addition, the Manager, through its affiliates, held options to purchase approximately 1.2 million shares of Newcastle’s common stock at March 31, 2007.

The accompanying consolidated financial statements and related notes of Newcastle have been prepared in accordance with accounting principles generally accepted in the United States for interim financial reporting and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared under U.S. generally accepted accounting principles have been condensed or omitted. In the opinion of management, all adjustments considered necessary for a fair presentation of Newcastle's financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These financial statements should be read in conjunction with Newcastle's consolidated financial statements for the year ended December 31, 2006 and notes thereto included in Newcastle’s annual report on Form 10-K filed with the Securities and Exchange Commission. Capitalized terms used herein, and not otherwise defined, are defined in Newcastle’s consolidated financial statements for the year ended December 31, 2006.

6

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

MARCH 31, 2007

(dollars in tables in thousands, except share data)

2. INFORMATION REGARDING BUSINESS SEGMENTS

Newcastle conducts its business through three primary segments: real estate securities and real estate related loans, residential mortgage loans, and operating real estate.

Summary financial data on Newcastle's segments is given below, together with a reconciliation to the same data for Newcastle as a whole:

	Real Estate Securities and Real Estate Related Loans			Residential Mortgage Loans			Operating Real Estate			Unallocated			Total
March 31, 2007 and the Three Months then Ended
Gross revenues	$	135,419		$	29,646		$	1,284		$	80		$	166,429
Operating expenses		(613	)		(3,436	)		(1,080	)		(8,857	)		(13,986	)
Operating income (loss)		134,806			26,210			204			(8,777	)		152,443
Interest expense		(93,342	)		(19,738	)		(6	)		(3,671	)		(116,757	)
Depreciation and amortization		-			-			(256	)		(73	)		(329	)
Equity in earnings of unconsolidated subsidiaries		270			-			576			1			847
Income (loss) from continuing operations		41,734			6,472			518			(12,520	)		36,204
Income (loss) from discontinued operations		-			-			(13	)		-			(13	)
Net income (loss)		41,734			6,472			505			(12,520	)		36,191
Preferred dividends		-			-			-			(2,515	)		(2,515	)
Income (loss) available for common stockholders	$	41,734		$	6,472		$	505		$	(15,035	)	$	33,676
Revenue derived from non-U.S. sources:
Canada	$	-		$	-		$	730		$	-		$	730
Total assets	$	8,031,677		$	2,132,769		$	48,731		$	7,794		$	10,220,971
Long-lived assets outside the U.S.:
Canada	$	-		$	-		$	16,661		$	-		$	16,661
December 31, 2006
Total assets	$	7,366,684		$	1,179,547		$	48,518		$	9,643		$	8,604,392
Long-lived assets outside the U.S.:
Canada	$	-		$	-		$	16,553		$	-		$	16,553
Three Months Ended March 31, 2006
Gross revenues	$	95,193		$	26,029		$	2,184		$	142		$	123,548
Operating expenses		(817	)		(7,463	)		(877	)		(7,754	)		(16,911	)
Operating income (loss)		94,376			18,566			1,307			(7,612	)		106,637
Interest expense		(62,198	)		(13,928	)		-			(839	)		(76,965	)
Depreciation and amortization		-			-			(131	)		(68	)		(199	)
Equity in earnings of unconsolidated subsidiaries		701			-			494			-			1,195
Income (loss) from continuing operations		32,879			4,638			1,670			(8,519	)		30,668
Income from discontinued operations		-			-			251			-			251
Net income (loss)		32,879			4,638			1,921			(8,519	)		30,919
Preferred dividends		-			-			-			(2,328	)		(2,328	)
Income (loss) available for common stockholders	$	32,879		$	4,638		$	1,921		$	(10,847	)	$	28,591
Revenue derived from non-U.S. sources:
Canada	$	-		$	-		$	2,380		$	-		$	2,380
continued on page 8

7

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

MARCH 31, 2007

(dollars in tables in thousands, except share data)

Unconsolidated Subsidiaries

The following table summarizes the activity for significant subsidiaries affecting the equity held by Newcastle in unconsolidated subsidiaries:

	Operating Real Estate			Real Estate Loan
Balance at December 31, 2006	$	12,528		$	10,249
Contributions to unconsolidated subsidiaries		-			-
Distributions from unconsolidated subsidiaries		(371	)		(706	)
Equity in earnings of unconsolidated subsidiaries		576			409
Balance at March 31, 2007	$	12,733		$	9,952

Summarized financial information related to Newcastle’s significant unconsolidated subsidiaries was as follows:

	Operating Real Estate (A) (B)						Real Estate Loan (A) (C)
	March 31,			December 31,			March 31,			December 31,
	2007			2006			2007			2006
Assets	$	78,568		$	78,381		$	20,018		$	20,615
Liabilities		(52,625	)		(52,856	)		-			-
Minority interest		(477	)		(470	)		(113	)		(116	)
Equity	$	25,466		$	25,055		$	19,905		$	20,499
Equity held by Newcastle	$	12,733		$	12,528		$	9,952		$	10,249
	Three Months Ended March 31,						Three Months Ended March 31,
		2007			2006			2007			2006
Revenues	$	2,018		$	1,835		$	828		$	1,417
Expenses		(844	)		(828	)		(5	)		(8	)
Minority interest		(22	)		(19	)		(5	)		(8	)
Net income	$	1,152		$	988		$	818		$	1,401
Newcastle's equity in net income	$	576		$	494		$	409		$	701

(A) The unconsolidated subsidiaries’ summary financial information is presented on a fair value basis, consistent with their internal basis of accounting.

(B) Included in the operating real estate segment.

(C) Included in the real estate securities and real estate related loans segment.

8

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

MARCH 31, 2007

(dollars in tables in thousands, except share data)

3. REAL ESTATE SECURITIES

The following is a summary of Newcastle’s real estate securities at March 31, 2007, all of which are classified as available for sale and are therefore marked to market through other comprehensive income.

					Gross Unrealized									Weighted Average
Asset Type	Current Face Amount		Amortized Cost Basis		Gains		Losses			Carrying Value		Number of Securities		S&P Equivalent Rating		Coupon		Yield		Maturity (Years)
CMBS-Conduit	$	1,477,085	$	1,433,659	$	25,025	$	(16,348	)	$	1,442,336		201		BBB		5.83%		6.52%		6.72
CMBS-Large Loan		681,548		682,070		2,833		(976	)		683,927		50		BBB-		6.82%		6.85%		2.40
CMBS- CDO		23,500		20,825		1,236		(890	)		21,171		2		BB		9.41%		11.86%		7.67
CMBS- B-Note		280,243		268,346		5,352		(428	)		273,270		41		BB		6.58%		7.51%		5.80
Unsecured REIT Debt		953,895		966,772		18,855		(7,380	)		978,247		96		BBB-		6.36%		6.07%		5.97
ABS-Manufactured Housing		80,839		76,695		2,176		(1,591	)		77,280		9		BBB-		6.68%		7.80%		6.37
ABS-Home Equity		698,710		683,836		469		(54,672	)		629,633		122		BBB+		7.13%		7.82%		2.35
ABS-Franchise		82,669		82,230		1,114		(3,250	)		80,094		22		BBB		7.46%		8.21%		4.62
Agency RMBS (C)		1,348,562		1,356,668		3,871		(5,597	)		1,354,942		42		AAA		5.29%		5.26%		4.33
Subtotal/Average (A)		5,627,051		5,571,101		60,931		(91,132	)		5,540,900		585		A-		6.16%		6.45%		4.88
Residual interest (B)		40,279		40,279		-		-			40,279		1		NR		0.00%		18.77%		2.29
Total/Average	$	5,667,330	$	5,611,380	$	60,931	$	(91,132	)	$	5,581,179		586		BBB+		6.12%		6.53%		4.86

(A)	The total current face amount of fixed rate securities was $4.5 billion, and of floating rate securities was $1.2 billion.
(B)	Represents the equity from the Securitization Trust as described in Note 5. These securities have been treated as part of the residential mortgage loan segment - see Note 2. The residual does not have a stated coupon and therefore its coupon has been treated as zero for purposes of the table.
(C)	Agency RMBS have an implied AAA rating.

Unrealized losses that are considered other than temporary are recognized currently in income. There were no such losses incurred during the three months ended March 31, 2007. The unrealized losses on Newcastle’s securities are primarily the result of market factors, rather than credit impairment, and Newcastle believes their carrying values are fully recoverable over their expected holding period. None of the securities had principal in default as of March 31, 2007. Newcastle has performed credit analyses in relation to such securities which support its belief that the carrying values of such securities are fully recoverable over their expected holding period. Although management expects to hold these securities until their recovery, there is no assurance that such securities will not be sold or at what price they may be sold.

					Gross Unrealized									Weighted Average
Securities in an Unrealized Loss Position	Current Face Amount		Amortized Cost Basis		Gains		Losses			Carrying Value		Number of Securities		S&P Equivalent Rating		Coupon		Yield		Maturity (Years)
Less Than Twelve Months	$	1,390,610	$	1,364,801	$	-	$	(54,184	)	$	1,310,617		208		A-		6.36%		6.77%		4.54
Twelve or More Months		1,477,400		1,489,045		-		(36,948	)		1,452,097		170		A		5.62%		5.46%		5.32
Total	$	2,868,010	$	2,853,846	$	-	$	(91,132	)	$	2,762,714		378		A-		5.98%		6.09%		4.94

As of March 31, 2007, Newcastle had $166.1 million of restricted cash held in CBO financing structures pending its investment in real estate securities and loans.

9

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

MARCH 31, 2007

4. REAL ESTATE RELATED LOANS, RESIDENTIAL MORTGAGE LOANS AND SUBPRIME MORTGAGE LOANS

The following is a summary of real estate related loans, residential mortgage loans and subprime mortgage loans at March 31, 2007. The loans contain various terms, including fixed and floating rates, self-amortizing and interest only. They are generally subject to prepayment. 

Loan Type		Current Face Amount		Carrying Value	Loan Count	Wtd. Avg. Yield	Weighted Average Maturity (Years) (E)		Delinquent Carrying Amount (F)
Mezzanine Loans (A)	$	1,223,656	$	1,219,082	26	9.25%	2.77	$	-
Bank Loans		347,226		347,056	11	8.06%	4.40		-
B-Notes		345,960		344,613	12	8.20%	2.66		-
Whole Loans		107,881		108,348	4	10.30%	1.98		-
ICH Loans (B)		121,649		119,875	68	7.63%	0.89		3,284
Total Real Estate Related Loans	$	2,146,372	$	2,138,974	121	8.85%	2.87	$	3,284
Residential Loans	$	140,549	$	144,168	423	6.39%	2.79	$	4,203
Manufactured Housing Loans		617,924		608,422	17,660	8.56%	5.79		6,293
Total Residential Mortgage Loans	$	758,473	$	752,590	18,083	8.14%	5.23	$	10,496
Subprime Mortgage Loans Held for Sale (D)	$	1,049,285	$	1,018,080	4,402	7.82%	2.54	$	-
Subprime Mortgage Loans Subject to Call Option (C)	$	299,176	$	289,021

(A) One of these loans has an $8.9 million contractual exit fee which Newcastle will begin to accrue when management believes it is probable that such exit fee will be received.

(B) In October 2003, pursuant to FIN No. 46, Newcastle consolidated an entity which holds a portfolio of commercial mortgage loans which has been securitized. This investment, which is referred to as the ICH CMO, was previously treated as a non-consolidated residual interest in such securitization. The primary effect of the consolidation is the requirement that Newcastle reflect the gross loan assets and gross bonds payable of this entity in its financial statements.

(C) See Note 5.

(D) In March 2007, Newcastle, through a consolidated subsidiary, entered into an agreement to acquire a portfolio of residential mortgage loans to subprime borrowers (the “Subprime Portfolio II”). Based upon the due diligence review, which was completed in April 2007, the final loan portfolio is $1.3 billion of unpaid principal balance. At March 31, 2007, $1.0 billion of loans have been purchased and are considered “held for sale” and carried at the lower of cost or fair value. No write down was recorded related to these loans. Furthermore, the acquisition of loans held for sale is considered an operating activity for statement of cash flow purposes. Newcastle entered into an interest rate swap in order to hedge its exposure to the risk of changes in market interest rates with respect to the financing of the Subprime Portfolio II. This swap is marked to market through income with the related portion of the hedged item, to the extent that the purchase has been consummated and the swap qualifies as a fair value hedge for accounting purposes, also marked to market through income. The unfunded portion of the loan is treated as a non-hedge derivative for accounting purposes and is marked to market through income. The carrying value of the loans at March 31, 2007 included approximately $10.0 million related to principal receivable, interest receivable and basis adjustments.

(E) The weighted average maturities for the residential loan portfolio and the two manufactured housing loan portfolios were calculated based on constant prepayment rates (CPR) of 30%, 8% and 9%, respectively.

(F) This face amount of loans is 60 or more days past due, in foreclosure or real estate owned, representing 3.0% and 1.0% of the total current face amounts of the Residential Loans and the Manufactured Housing Loans, respectively.

The following is a reconciliation of loss allowance.

	Real Estate Related Loans			Residential Mortgage Loans
Balance at December 31, 2006	$	(2,150	)	$	(7,256	)
Provision for credit losses		(100	)		(1,936	)
Realized losses		-			2,955
Balance at March 31, 2007	$	(2,250	)	$	(6,237	)

10

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

MARCH 31, 2007

(dollars in tables in thousands, except share data)

Newcastle has entered into total rate of return swaps with major investment banks to finance certain loans whereby Newcastle receives the sum of all interest, fees and any positive change in value amounts (the total return cash flows) from a reference asset with a specified notional amount, and pays interest on such notional plus any negative change in value amounts from such asset. These agreements are recorded in Derivative Assets and treated as non-hedge derivatives for accounting purposes and are therefore marked to market through income. Net interest received is recorded to Interest Income and the mark to market is recorded to Other Income. If Newcastle owned the reference assets directly, they would not be marked to market. Under the agreements, Newcastle is required to post an initial margin deposit to an interest bearing account and additional margin may be payable in the event of a decline in value of the reference asset. Any margin on deposit (recorded in Restricted Cash), less any negative change in value amounts, will be returned to Newcastle upon termination of the contract.

As of March 31, 2007, Newcastle held an aggregate of $418.9 million notional amount of total rate of return swaps on 7 reference assets on which it had deposited $66.1 million of margin. These total rate of return swaps had an aggregate fair value of approximately $1.3 million, a weighted average receive interest rate of LIBOR + 2.24 %, a weighted average pay interest rate of LIBOR + 0.65 %, and a weighted average swap maturity of 1.05 years.

5. SECURITIZATION OF SUBPRIME MORTGAGE LOANS

In March 2006, Newcastle, through a consolidated subsidiary, acquired a portfolio of approximately 11,300 residential mortgage loans to subprime borrowers (the “Subprime Portfolio I”) for $1.50 billion. The loans are being serviced by Nationstar Mortgage, LLC, an affiliate of the Manager, for a servicing fee equal to 0.50% per annum on the unpaid principal balance of the Subprime Portfolio I.

In April 2006, Newcastle, through Newcastle Mortgage Securities Trust 2006-1 (the “Securitization Trust”), closed on a securitization of the Subprime Portfolio I. The Securitization Trust is not consolidated by Newcastle. Newcastle sold the Subprime Portfolio I and the related interest rate swap to the Securitization Trust. The Securitization Trust issued $1.45 billion of debt (the “Notes”). Newcastle retained $37.6 million face amount of the low investment grade Notes and all of the equity issued by the Securitization Trust. The Notes have a stated maturity of March 25, 2036. Newcastle, as holder of the equity of the Securitization Trust, has the option to redeem the Notes once the aggregate principal balance of the Subprime Portfolio I is equal to or less than 20% of such balance at the date of the transfer. The proceeds from the securitization were used to repay the repurchase agreement described above.

The transaction between Newcastle and the Securitization Trust qualified as a sale for accounting purposes. However, 20% of the loans which are subject to call option by Newcastle were not treated as being sold and are classified as “held for investment” subsequent to the completion of the securitization. Following the securitization, Newcastle held the following interests in the Subprime Portfolio I: (i) the equity of the Securitization Trust, recorded in Real Estate Securities, Available for Sale, (ii) the retained notes as described above, which have been financed with a repurchase agreement, and (iii) subprime mortgage loans subject to call option and related financing in the amount of 100% of such loans.

11

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

MARCH 31, 2007

(dollars in tables in thousands, except share data)

The following table presents information on the retained interests in the securitization of the Subprime Portfolio I, which include the residual interest and the retained notes described above, and the sensitivity of their fair value to call date for immediate 10% and 20% adverse changes in the assumptions utilized in calculating such fair value, at March 31, 2007:

Total securitized loans (unpaid principal balance)	$	1,105,213
Loans subject to call option (carrying value)	$	289,021
Retained interests (fair value)	$	69,382
Weighted average life (years) of residual interest		2.29
Expected credit losses (A)		5.2%
Effect on fair value of retained interests of 10% adverse change	$	(2,482	)
Effect on fair value of retained interests of 20% adverse change	$	(5,224	)
Weighted average constant prepayment rate (B)		30.5%
Effect on fair value of retained interests of 10% adverse change	$	(3,441	)
Effect on fair value of retained interests of 20% adverse change	$	(5,605	)
Discount rate		18.8%
Effect on fair value of retained interests of 10% adverse change	$	(2,242	)
Effect on fair value of retained interests of 20% adverse change	$	(4,391	)

(A)       Represents the percentage of losses on the original principal balance of the loans at the time of securitization (April 2006) to the maturity of the loans.

(B)        Represents the weighted average prepayment rate for the loans as of March 31, 2007 until maturity of such loans.

The sensitivity analysis is hypothetical and should be used with caution. In particular, the results are calculated by stressing a particular economic assumption independent of changes in any other assumption; in practice, changes in one factor may result in changes in another, which might counteract or amplify the sensitivities. Also, changes in the fair value based on a 10% or 20% variation in an assumption generally may not be extrapolated because the relationship of the change in the assumption to the change in fair value may not be linear.

The following table summarizes principal amounts outstanding and delinquencies of the securitized loans as of March 31, 2007 and net credit losses for the period then ended:

Loan unpaid principal balance (UPB)	$	1,105,213
Delinquencies of 60 or more days (UPB)	$	47,107
Net credit losses	$	197

Delinquencies include loans 60 or more days past due, in foreclosure or real estate owned, representing 4.3% of the total unpaid principal balance. Newcastle received net cash inflows of $2.9 million from the retained interests during the three months ended March 31, 2007.

The weighted average yield of the retained notes was 11.06% and the weighted average funding cost of the related repurchase agreement was 5.73% as of March 31, 2007. The loans subject to call option and the corresponding financing recognize interest income and expense based on the expected weighted average coupon of the loans subject to call option at the call date of 9.24%. At March 31, 2007 included in retained interests is the unamortized cost of retained notes of $34.6 million with a fair value of $29.1 million based on dealer quotations.

12

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

MARCH 31, 2007

(dollars in tables in thousands, except share data)

6. RECENT ACTIVITIES

In January 2007, Newcastle issued 2.42 million shares of its common stock in a public offering at a price to the public of $31.30 per share for net proceeds of approximately $75.0 million. For the purpose of compensating the Manager for its successful efforts in raising capital for Newcastle, in connection with this offering, Newcastle granted options to the Manager to purchase 242,000 shares of Newcastle’s common stock at the public offering price, which were valued at approximately $0.8 million.

In January and February 2007, certain of the Manager’s employees exercised options to acquire 75,882 shares of Newcastle’s common stock for net proceeds of $1.3 million.

In January 2007, Newcastle entered into a $700 million non-recourse warehouse agreement with a major investment bank to finance a portfolio of real estate related loans and securities prior to them being financed with a CBO. The financing primarily bore interest at LIBOR + 0.50% and was terminated simultaneously with the closing of the CBO financing in May 2007.

In February 2007, Newcastle filed a new registration statement with the SEC to replace the previous shelf registration statement to issue various types of securities, such as common stock, preferred stock, depositary shares, debt securities and warrants.  The new shelf registration statement covers an unspecified amount of securities that can be offered.  

In February 2007, Newcastle entered into a $400 million facility in the form of a repurchase agreement with a major investment bank to finance our investments in real estate related loans from time to time. The repurchase agreement has a rolling maturity of one year, with a maximum maturity of February 2010. The financing bears interest at LIBOR plus an applicable spread which varies depending on the type of assets.

In March 2007, Newcastle issued 2.0 million shares ($50.0 million face amount) of its 8.375% Series D Cumulative Redeemable Preferred Stock (the “Series D Preferred”) for net proceeds of approximately $48.4 million.  The Series D Preferred is non-voting, has a $25 per share liquidation preference, no maturity date and no mandatory redemption.  Newcastle has the option to redeem the Series D Preferred beginning in March 2012.

In March 2007, Newcastle entered into an agreement to acquire a portfolio of approximately 7,300 residential mortgage loans to subprime borrowers (the “Subprime Portfolio II”) for up to $1.70 billion of unpaid principal balance. Based upon the due diligence review, which was completed in April 2007, the final loan portfolio is $1.3 billion of unpaid principal balance.  Furthermore, Newcastle is entitled to an early payment default protection under which the seller will repurchase mortgage loans that fail to make the first, second or third monthly payment due after the respective purchase dates. At March 31, 2007, $1.0 billion of loans have been purchased and are considered “held for sale” for accounting purposes. This acquisition was initially funded with a repurchase agreement which bore interest at LIBOR + 0.60%. Newcastle entered into an interest rate swap in order to hedge its exposure to the risk of changes in market interest rates with respect to the financing of the Subprime Portfolio II. The loans are being serviced by Nationstar Mortgage LLC, an affiliate of the Manager, for a servicing fee equal to 0.50% per annum on the unpaid principal balance of the Subprime Portfolio II. 

In April 2007, Newcastle issued 4.56 million shares of its common stock in a public offering at a price to the public of $27.75 per share for net proceeds of approximately $124.9 million. For the purpose of compensating the Manager for its successful efforts in raising capital for Newcastle, in connection with this offering, Newcastle granted options to the Manager to purchase 456,000 shares of Newcastle’s common stock at the public offering price, which were valued at approximately $1.2 million.

In May 2007, Newcastle completed its tenth CBO financing to term finance $825.0 million portfolio of real estate related loans and securities. Newcastle issued, through a consolidated subsidiary, $710.5 million of investment grade notes in the offering. At closing, the investment grade notes have an initial weighted average spread over LIBOR of 0.70% and a weighted average life of 7 years. Approximately 82%, or $585.8 million, of the investment grade notes are rated AAA through AA- and were sold to third parties. The remaining $124.7 million of investment grade notes rated A+ through BBB- have been retained and financed. Newcastle has also retained the below investment grade notes and preferred shares of the offering.

In April 2007, Newcastle entered into a facility, in the form of repurchase agreement, with a major investment bank to finance acquisitions of real estate related loans from time to time.  The facility provides for the financing of assets of up to $400.0 million and bears interest at LIBOR plus an applicable spread, which varies depending on the type of assets being financed.  The facility has a rolling one year maturity.

13

NEWCASTLE INVESTMENT CORP. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

MARCH 31, 2007

(dollars in tables in thousands, except share data)

7. DERIVATIVE INSTRUMENTS

The following table summarizes the notional amounts and fair (carrying) values of Newcastle's derivative financial instruments, excluding the total rate of return swap arrangements described in Note 4, as of March 31, 2007.

	Notional Amount		Fair Value			Longest Maturity
Interest rate swaps, treated as hedges (A)	$	4,864,785	$	26,831			Mar 2017
Interest rate caps, treated as hedges (A)		316,926		903			October 2015
Non-hedge derivative obligations (A) (B)		977,784		(702	)		July 2038

 (A) Included in Derivative Assets or Derivative Liabilities, as applicable. Derivative Liabilities also include accrued interest.

 (B) Represents two essentially offsetting interest rate caps and two essentially offsetting interest rate swaps, each with notional amounts of $32.5 million, an interest rate cap with a notional amount of $17.5 million, and the swap related to the unfunded portion of our purchase of subprime mortgage loans with a notional amount of $337.0 million and the swap that economically hedges a portion of our Subprime Portfolio II but did not qualify for hedge accounting with a notional amount of $492.2 million.

8. EARNINGS PER SHARE

Newcastle is required to present both basic and diluted earnings per share (“EPS”). Basic EPS is calculated by dividing net income available for common stockholders by the weighted average number of shares of common stock outstanding during each period. Diluted EPS is calculated by dividing net income available for common stockholders by the weighted average number of shares of common stock outstanding plus the additional dilutive effect of common stock equivalents during each period. Newcastle’s common stock equivalents are its outstanding stock options. Net income available for common stockholders is equal to net income less preferred dividends.

The following is a reconciliation of the weighted average number of shares of common stock outstanding on a diluted basis.

	Three Months Ended  March 31,
	2007		2006
Weighted average number of shares of common stock outstanding, basic		47,572,895		43,944,820
Dilutive effect of stock options, based on the treasury stock method		250,602		119,120
Weighted average number of shares of common stock outstanding, diluted		47,823,497		44,063,940

As of March 31, 2007, Newcastle’s outstanding options were summarized as follows:

Held by the Manager	1,138,005
Issued to the Manager and subsequently transferred to certain of the Manager's employees	897,920
Held by the independent directors	14,000
Total	2,049,925

14

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

The following should be read in conjunction with the unaudited consolidated financial statements and notes included herein.

GENERAL

Newcastle Investment Corp. is a real estate investment and finance company. We invest in real estate securities, loans and other real estate related assets. In addition, we consider other opportunistic investments which capitalize on our manager’s expertise and which we believe present attractive risk/return profiles and are consistent with our investment guidelines. We seek to deliver stable dividends and attractive risk-adjusted returns to our stockholders through prudent asset selection, active management and the use of match funded financing structures, when appropriate, which reduce our interest rate and financing risks. Our objective is to maximize the difference between the yield on our investments and the cost of financing these investments while hedging our interest rate risk. We emphasize asset quality, diversification, match funded financing and credit risk management.

We currently own a diversified portfolio of moderately credit sensitive real estate debt investments including securities and loans. Our portfolio of real estate securities includes commercial mortgage backed securities (CMBS), senior unsecured debt issued by property REITs, real estate related asset backed securities (ABS), and agency residential mortgage backed securities (RMBS). Mortgage backed securities are interests in or obligations secured by pools of mortgage loans. We generally target investments rated A through BB, except for our agency RMBS which are generally considered AAA rated. We also own, directly and indirectly, interest in loans and pools of loans, including real estate related loans, commercial mortgage loans, residential mortgage loans, manufactured housing loans, and subprime mortgage loans. We also own, directly and indirectly, interests in operating real estate.

We employ leverage in order to achieve our return objectives. We do not have a predetermined target debt to equity ratio as we believe the appropriate leverage for the particular assets we are financing depends on the credit quality of those assets. As of March 31, 2007, our debt to equity ratio was approximately 8.7 to 1. Also, on a pro forma basis, our debt to equity ratio would have been 7.9 to 1 if the trust preferred securities we issued in March 2006 were considered equity for purposes of this computation.

We maintain access to a broad array of capital resources in an effort to insulate our business from potential fluctuations in the availability of capital. We utilize multiple forms of financing including collateralized bond obligations (CBOs), other securitizations, term loans, a credit facility, and trust preferred securities, as well as short term financing in the form of repurchase agreements and asset backed commercial paper.

We seek to match fund our investments with respect to interest rates and maturities in order to minimize the impact of interest rate fluctuations on earnings and reduce the risk of refinancing our liabilities prior to the maturity of the investments. We seek to finance a substantial portion of our real estate securities and loans through the issuance of debt securities in the form of CBOs, which are obligations issued in multiple classes secured by an underlying portfolio of securities. Our CBO financings offer us the structural flexibility to buy and sell certain investments to manage risk and, subject to certain limitations, to optimize returns.

Market Considerations

Our ability to maintain our dividends and grow our business is dependent on our ability to invest our capital on a timely basis at yields which exceed our cost of capital. The primary market factor that bears on this is credit spread.

Generally speaking, tightening credit spreads increase the unrealized gains on our current investments and reduce our financing costs, but reduce the yields available on potential new investments, while widening credit spreads reduce the unrealized gains on our current investments (or cause unrealized losses) and increase our financing costs, but increase the yields available on potential new investments.

In the first three months of 2007, credit spreads widened, increasing the yield we can earn on certain new investments. This widening of credit spreads and declining interest rates caused the net unrealized gains on our securities and derivatives, recorded in accumulated other comprehensive income, and therefore our book value per share, to decrease and resulted in net unrealized losses. One of the key drivers for the widening of credit spreads has been the recent disruption in the subprime mortgage lending sector.  Furthermore, this widening of credit spreads has spilled over to the CMBS sector as well as to the financing market.

If credit spreads widen, we expect that our new investment activities will benefit and our earnings will increase, although our net book value per share, and the ability to realize gains from existing investments, may decrease.

Certain aspects of these effects are more fully described in “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Interest Rate, Credit and Spread Risk” as well as in “Quantitative and Qualitative Disclosures About Market Risk.”

15

Organization

Our initial public offering occurred in October 2002. The following table presents information on shares of our common stock issued since our formation:

Year	Shares Issued	Range of Issue Prices (1)	Net Proceeds (millions)
Formation	16,488,517	N/A	N/A
2002	7,000,000	$13.00	$80.0
2003	7,886,316	$20.35-$22.85	$163.4
2004	8,484,648	$26.30-$31.40	$224.3
2005	4,053,928	$29.60	$108.2
2006	1,800,408	$29.42	$51.2
Three Months 2007	2,495,882	$31.30	$76.3
March 31, 2007	48,209,699
April 2007	4,560,000	$27.75	$124.9

(1)Excludes prices of shares issued pursuant to the exercise of options and of shares issued to Newcastle's independent directors.

As of April 27, 2007, approximately 5.1 million shares of our common stock were held by our manager, through affiliates, and its principals. In addition, our manager, through its affiliates, held options to purchase approximately 1.6 million shares of our common stock at April 27, 2007.

We are organized and conduct our operations to qualify as a REIT for U.S. federal income tax purposes. As such, we will generally not be subject to U.S. federal income tax on that portion of our income that is distributed to stockholders if we distribute at least 90% of our REIT taxable income to our stockholders by prescribed dates and comply with various other requirements.

We conduct our business by investing in three primary business segments: (i) real estate securities and real estate related loans, (ii) residential mortgage loans and (iii) operating real estate.

Revenues attributable to each segment are disclosed below (unaudited) (in thousands).

For the Three Months Ended March 31,	Real Estate Securities and Real Estate Related Loans		Residential Mortgage Loans		Operating Real Estate		Unallocated		Total
2007	$	135,419	$	29,646	$	1,284	$	80	$	166,429
2006	$	95,193	$	26,029	$	2,184	$	142	$	123,548

16

APPLICATION OF CRITICAL ACCOUNTING POLICIES

Management's discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP"). The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions that could affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities and the reported amounts of revenue and expenses. Actual results could differ from these estimates. Management believes that the estimates and assumptions utilized in the preparation of the consolidated financial statements are prudent and reasonable. Actual results have been in line with management’s estimates and judgments used in applying each of the accounting policies described below. The following is a summary of our accounting policies that are most effected by judgments, estimates and assumptions.

Variable Interest Entities

In December 2003, Financial Accounting Standards Board Interpretation (“FIN”) No. 46R “Consolidation of Variable Interest Entities” was issued as a modification of FIN 46. FIN 46R clarified the methodology for determining whether an entity is a variable interest entity (“VIE”) and the methodology for assessing who is the primary beneficiary of a VIE. VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. A VIE is required to be consolidated by its primary beneficiary, and only by its primary beneficiary, which is defined as the party who will absorb a majority of the VIE’s expected losses or receive a majority of the expected residual returns as a result of holding variable interests.

Prior to the adoption of FIN 46R, we consolidated our existing CBO transactions (the “CBO Entities”) because we own the entire equity interest in each of them, representing a substantial portion of their capitalization, and we control the management and resolution of their assets. We have determined that certain of the CBO Entities are VIEs and that we are the primary beneficiary of each of these VIEs and therefore continue to consolidate them. We have also determined that the application of FIN 46R did not result in a change in our accounting for any other entities which were previously consolidated. However, it did cause us to consolidate one entity which was previously not consolidated, ICH CMO, as described below under “Liquidity and Capital Resources.” Furthermore, as a result of FIN 46R, we are precluded from consolidating our wholly owned subsidiary which has issued trust preferred securities as described in “Liquidity and Capital Resources” below. We will continue to analyze future CBO entities, as well as other investments, pursuant to the requirements of FIN 46R. These analyses require considerable judgment in determining the primary beneficiary of a VIE since they involve subjective probability weighting of subjectively determined possible cash flow scenarios. The result could be the consolidation of an entity acquired or formed in the future that would otherwise not have been consolidated or the non-consolidation of such an entity that would otherwise have been consolidated.

Valuation and Impairment of Securities

We have classified our real estate securities as available for sale. As such, they are carried at fair value with net unrealized gains or losses reported as a component of accumulated other comprehensive income. Fair value is based primarily upon broker quotations, as well as counterparty quotations, which provide valuation estimates based upon reasonable market order indications or a good faith estimate thereof. These quotations are subject to significant variability based on market conditions, such as interest rates and credit spreads. Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant increase or decrease in our book equity. We must also assess whether unrealized losses on securities, if any, reflect a decline in value which is other than temporary and, accordingly, write the impaired security down to its value through earnings. For example, a decline in value is deemed to be other than temporary if it is probable that we will be unable to collect all amounts due according to the contractual terms of a security which was not impaired at acquisition, or if we do not have the ability and intent to hold a security in an unrealized loss position until its anticipated recovery (if any). Temporary declines in value generally result from changes in market factors, such as market interest rates and credit spreads, or from certain macroeconomic events, including market disruptions and supply changes, which do not directly impact our ability to collect amounts contractually due.We continually evaluate the credit status of each of our securities and the collateral supporting our securities. This evaluation includes a review of the credit of the issuer of the security (if applicable), the credit rating of the security, the key terms of the security (including credit support), debt service coverage and loan to value ratios, the performance of the pool of underlying loans and the estimated value of the collateral supporting such loans, including the effect of local, industry and broader economic trends and factors. These factors include loan default expectations and loss severities, which are analyzed in connection with a particular security’s credit support, as well as prepayment rates. The result of this evaluation is considered in relation to the amount of the unrealized loss and the period elapsed since it was incurred. Significant judgment is required in this analysis.

17

Revenue Recognition on Securities

Income on these securities is recognized using a level yield methodology based upon a number of cash flow assumptions that are subject to uncertainties and contingencies. Such assumptions include the rate and timing of principal and interest receipts (which may be subject to prepayments and defaults). These assumptions are updated on at least a quarterly basis to reflect changes related to a particular security, actual historical data, and market changes. These uncertainties and contingencies are difficult to predict and are subject to future events, and economic and market conditions, which may alter the assumptions. For securities acquired at a discount for credit losses, the net income recognized is based on a “loss adjusted yield” whereby a gross interest yield is recorded to Interest Income, offset by a provision for probable, incurred credit losses which is accrued on a periodic basis to Provision for Credit Losses. The provision is determined based on an evaluation of the credit status of securities, as described in connection with the analysis of impairment above.

Valuation of Derivatives

Similarly, our derivative instruments are carried at fair value pursuant to Statement of Financial Accounting Standards ("SFAS") No. 133 "Accounting for Derivative Instruments and Hedging Activities," as amended. Fair value is based on counterparty quotations. To the extent they qualify as cash flow hedges under SFAS No. 133, net unrealized gains or losses are reported as a component of accumulated other comprehensive income; otherwise, they are reported currently in income. To the extent they qualify as fair value hedges, net unrealized gains or losses on both the derivative and the related portion of the hedged item are reported currently in income. Fair values of such derivatives are subject to significant variability based on many of the same factors as the securities discussed above. The results of such variability could be a significant increase or decrease in our book equity and/or earnings.

Impairment of Loans

We purchase, directly and indirectly, real estate related, commercial mortgage and residential mortgage loans, including manufactured housing loans and subprime mortgage loans, to be held for investment. We must periodically evaluate each of these loans or loan pools for possible impairment. Impairment is indicated when it is deemed probable that we will be unable to collect all amounts due according to the contractual terms of the loan, or, for loans acquired at a discount for credit losses, when it is deemed probable that we will be unable to collect as anticipated. Upon determination of impairment, we would establish a specific valuation allowance with a corresponding charge to earnings. We continually evaluate our loans receivable for impairment. Our residential mortgage loans, including manufactured housing loans, are aggregated into pools for evaluation based on like characteristics, such as loan type and acquisition date. Individual loans are evaluated based on an analysis of the borrower’s performance, the credit rating of the borrower, debt service coverage and loan to value ratios, the estimated value of the underlying collateral, the key terms of the loan, and the effect of local, industry and broader economic trends and factors. Pools of loans are also evaluated based on similar criteria, including trends in defaults and loss severities for the type and seasoning of loans being evaluated. This information is used to estimate specific impairment charges on individual loans as well as provisions for estimated unidentified incurred losses on pools of loans. Significant judgment is required both in determining impairment and in estimating the resulting loss allowance.

Revenue Recognition on Loans

Income on these loans is recognized similarly to that on our securities and is subject to similar uncertainties and contingencies, which are also analyzed on at least a quarterly basis. For loan pools acquired at a discount for credit losses, the net income recognized is based on a “loss adjusted yield” whereby a gross interest yield is recorded to Interest Income, offset by a provision for probable, incurred credit losses which is accrued on a periodic basis to Provision for Credit Losses. The provision is determined based on an evaluation of the loans as described under “Impairment of Loans” above. A rollforward of the provision is included in Note 4 to our consolidated financial statements.

Impairment of Operating Real Estate

We own operating real estate held for investment. We review our operating real estate for impairment annually or whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Upon determination of impairment, we would record a write-down of the asset, which would be charged to earnings. Significant judgment is required both in determining impairment and in estimating the resulting write-down. To date, we have determined that no write-downs have been necessary on the operating real estate in our portfolio. In addition, when operating real estate is classified as held for sale, it must be recorded at the lower of its carrying amount or fair value less costs of sale. Significant judgment is required in determining the fair value of such properties.

Accounting Treatment for Certain Investments Financed with Repurchase Agreements

We owned $253.7 million of assets purchased from particular counterparties which are financed via $201.6 million of repurchase agreements with the same counterparties at March 31, 2007. Currently, we record such assets and the related financings gross on our balance sheet, and the corresponding interest income and interest expense gross on our income statement. In addition, if the asset is a security, any change in fair value is reported through other comprehensive income (since it is considered “available for sale”).

18

However, in a transaction where assets are acquired from and financed under a repurchase agreement with the same counterparty, the acquisition may not qualify as a sale from the seller’s perspective; in such cases, the seller may be required to continue to consolidate the assets sold to us, based on their “continuing involvement” with such investments. The result is that we may be precluded from presenting the assets gross on our balance sheet as we currently do, and may instead be required to treat our net investment in such assets as a derivative.

If it is determined that these transactions should be treated as investments in derivatives, the interest rate swaps entered into by us to hedge our interest rate exposure with respect to these transactions would no longer qualify for hedge accounting, but would, as the underlying asset transactions, also be marked to market through the income statement.

This potential change in accounting treatment does not affect the economics of the transactions but does affect how the transactions are reported in our financial statements. Our cash flows, our liquidity and our ability to pay a dividend would be unchanged, and we do not believe our taxable income would be affected. Our net income and net equity would not be materially affected. In addition, this would not affect Newcastle’s status as a REIT or cause it to fail to qualify for its Investment Company Act exemption. This issue has been submitted to accounting standard setters for resolution. If we were to change our current accounting treatment for these transactions, our total assets and total liabilities would each be reduced by approximately $202.3 million at March 31, 2007.

Recent Accounting Pronouncements

In June 2006, the Financial Accounting Standards Board (“FASB”) issued interpretation No.48, “Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109” (“FIN 48”).  FIN 48 requires companies to recognize the tax benefits of uncertain tax positions only where the position is “more likely than not” to be sustained assuming examination by tax authorities.  The tax benefit recognized is the largest amount of benefit that is greater than 50% likely of being realized upon ultimate settlement.  We adopted FIN 48 on January 1, 2007.  The adoption of FIN 48 did not have a material effect on our consolidated financial condition or results of operations.

19

RESULTS OF OPERATIONS

The following table summarizes the changes in our results of operations from the three months ended March 31, 2006 to the three months ended March 31, 2007 (dollars in thousands):

	Three Months Ended March 31, 2007/2006
	Period to Period
	Change			Percent Change			Explanation
Interest income	$	48,314			42.4%			(1)
Rental and escalation income		(755	)		(37.6%	)		(2)
Gain on sale of investments		284			14.7%			(3)
Other income		(4,962	)		(87.0%	)		(4)
Interest expense		39,792			51.7%			(1)
Property operating expense		218			26.7%			(2)
Loan and security servicing expense		(23	)		(1.1%	)		(1)
Provision for credit losses		29			1.4%			(5)
Provision for losses, loans held for sale		(4,127	)		(100.0%	)		(6)
General and administrative expense		(293	)		(18.0%	)		(7)
Management fee to affiliate		435			12.5%			(8)
Incentive compensation to affiliate		836			29.3%			(8)
Depreciation and amortization		130			65.3%			(2)
Equity in earnings of unconsolidated subsidiaries		(348	)		(29.1%	)		(9)
Income from continuing operations	$	5,536			18.1%

(1) Changes in interest income and expense are primarily related to our acquisition and disposition during these periods of interest bearing assets and related financings, as follows:

	Three Months Ended March 31, 2007/2006
	Period to Period Increase (Decrease)
	Interest Income			Interest Expense
Real estate security and loan portfolios (A)	$	24,099		$	16,852
Agency RMBS		7,657			7,227
Other real estate related loans		10,930			4,746
Subprime mortgage loan portfolio		1,432			1,225
Credit facility and junior subordinated notes		-			2,832
Manufactured housing loan portfolio (B)		9,307			5,957
Other (C)		502			2,901
Other real estate related loans (D)		(3,836	)		(576	)
Residential mortgage loan portfolio (D)		(1,777	)		(1,372	)
	$	48,314		$	39,792

(A)   Represents our CBO financings and the acquisition of related collateral in these periods.

(B)   Primarily due to the acquisition of a manufactured housing loan pool in the third quarter of 2006.

(C)   Primarily due to increasing interest rates on floating rate assets and liabilities owned during the entire period.

(D)   These loans received paydowns during the period which served to offset the amounts listed above.

Changes in loan and security servicing expense are also primarily due to these acquisitions and paydowns.

(2) These changes are primarily the results of the acceleration of lease termination income in the first quarter of 2006, offset by the effect of foreign currency fluctuations and the foreclosure of $12.2 million of loans in March 2006.

(3) This change is primarily a result of the volume of sales of real estate securities. Sales of real estate securities are based on a number of factors including credit, asset type and industry and can be expected to increase or decrease from time to time. Periodic fluctuations in the volume of sales of securities is dependent upon, among other things, management’s assessment of credit risk, asset concentration, portfolio balance and other factors.

(4) This change is primarily the result of investments financed with total rate of return swaps which we treat as non-hedge derivatives and mark to market through the income statement, which is offset by the $5.5 million gain recorded in the first quarter of 2006 on the derivative used to hedge the interim financing of a pool of subprime mortgage loans, which did not qualify as a hedge for accounting purposes. This gain was offset by the loss described in (6) below.

20

(5) This change is primarily due to the acquisition of a manufactured housing loan pool at a discount for credit quality in the third quarter of 2006.

(6) This change represents the unrealized loss on a pool of subprime mortgage loans which was considered held for sale at March 31, 2006. This loss was related to market factors and was offset by the gain described in (4) above.

(7) The change in general and administrative expense is primarily a result of decreased professional fees.

(8) The increase in management fees is a result of our increased size resulting from our equity issuances. The increase in incentive compensation is primarily a result of increased funds from operations, as described below under “Funds from Operations”.

(9) This change is primarily the result of a decrease in earnings from an LLC which owns franchise loans. During the periods presented, our investment in this LLC decreased due to an expected return of capital distributions resulting in a corresponding reduction in earnings.

21

LIQUIDITY AND CAPITAL RESOURCES

Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, and other general business needs. Additionally, to maintain our status as a REIT under the Internal Revenue Code, we must distribute annually at least 90% of our REIT taxable income. Our primary sources of funds for liquidity consist of net cash provided by operating activities, borrowings under loans, and the issuance of debt and equity securities. Additional sources of liquidity include investments that are readily saleable prior to their maturity. Our debt obligations are generally secured directly by our investment assets.

We expect that our cash on hand and our cash flow provided by operations, as well as our credit facility, will satisfy our liquidity needs with respect to our current investment portfolio over the next twelve months. However, we currently expect to seek additional capital in order to grow our investment portfolio. We have an effective shelf registration statement with the SEC which allows us to issue various types of securities, such as common stock, preferred stock, depositary shares, debt securities and warrants from time to time. The shelf registration statement covers an unspecified amount of securities that can be offered.

We expect to meet our long-term liquidity requirements, specifically the repayment of our debt obligations, through additional borrowings and the liquidation or refinancing of our assets at maturity. We believe that the value of these assets is, and will continue to be, sufficient to repay our debt at maturity under either scenario. Our ability to meet our long-term liquidity requirements relating to capital required for the growth of our investment portfolio is subject to obtaining additional equity and debt financing. Decisions by investors and lenders to enter into such transactions with us will depend upon a number of factors, such as our historical and projected financial performance, compliance with the terms of our current credit arrangements, industry and market trends, the availability of capital and our investors’ and lenders’ policies and rates applicable thereto, and the relative attractiveness of alternative investment or lending opportunities. We maintain access to a broad array of capital resources in an effort to insulate our business from potential fluctuations in the availability of capital.

Our ability to execute our business strategy, particularly the growth of our investment portfolio, depends to a significant degree on our ability to obtain additional capital. Our core business strategy is dependent upon our ability to finance our real estate securities, loans and other real estate related assets with match funded debt at rates that provide a positive net spread. If spreads for such liabilities widen or if demand for such liabilities ceases to exist, then our ability to execute future financings will be severely restricted. Furthermore, in an environment where spreads are tightening, if spreads tighten on the assets we purchase to a greater degree than they tighten on the liabilities we issue, our net spread will be reduced.

We expect to meet our short-term liquidity requirements generally through our cash flow provided by operations and our credit facility, as well as investment specific borrowings. In addition, at March 31, 2007 we had an unrestricted cash balance of $3.9 million and an undrawn balance of $74.5 million on our credit facility. In April 2007, we raised approximately $125.0 million through an issuance of common shares. At May 4, 2007, the undrawn balance of our credit facility was $200.0 million. Our cash flow provided by operations differs from our net income due to five primary factors: (i) accretion of discount or premium on our real estate securities and loans (including the accrual of interest and fees payable at maturity), discount on our debt obligations, deferred financing costs and interest rate cap premiums, and deferred hedge gains and losses, (ii) gains and losses from sales of assets financed with CBOs, (iii) depreciation and straight-lined rental income of our operating real estate, (iv) the provision for credit losses recorded in connection with our loan assets, and (v) unrealized gains or losses on our non-hedge derivatives, particularly our total return swaps. Proceeds from the sale of assets which serve as collateral for our CBO financings, including gains thereon, are required to be retained in the CBO structure until the related bonds are retired and are therefore not available to fund current cash needs. As of March 31, 2007, we had $166.1 million of restricted cash held in CBO financing structures pending its investment in real estate securities and loans.

Our match funded investments are financed long-term and their credit status is continuously monitored; therefore, these investments are expected to generate a generally stable current return, subject to interest rate fluctuations. See “Quantitative and Qualitative Disclosures About Market Risk -- Interest Rate Exposure” below. Our remaining investments, generally financed with short term repurchase agreements and asset backed commercial paper, are also subject to refinancing risk upon the maturity of the related debt. See “Debt Obligations” below.

With respect to our operating real estate, we expect to incur expenditures of approximately $2.6 million relating to tenant improvements, in connection with the inception of leases, and capital expenditures during the twelve months ending March 31, 2008.

With respect to two of our real estate related loans and the Subprime Portfolio II, we were committed to fund up to an additional $222.9 million at March 31, 2007, subject to certain conditions to be met by the borrowers. Subsequent to March 31, 2007, we funded $220.4 million of these commitments through May 4, 2007.

As described below, under “Interest Rate, Credit and Spread Risk,” we are subject to margin calls in connection with our assets financed with repurchase agreements or total rate of return swaps. Margin calls resulting from decreases in value related to rising interest rates are substantially offset by our ability to make margin calls on our interest rate derivatives. We do not expect these potential margin calls to materially affect our financial condition, liquidity or results of operations.

22

Debt Obligations

The following tables present certain information regarding our debt obligations and related hedges as of March 31, 2007 (unaudited) (dollars in thousands):

Debt Obligation/Collateral	Month Issued		Current Face Amount		Carrying Value		Unhedged Weighted Average Funding Cost			Final Stated Maturity			Weighted Average Funding Cost (1)		Weighted Average Maturity (Years)		Face Amount of Floating Rate Debt		Collateral Carrying Value		Collateral Weighted Average Maturity (Years)		Face Amount of Floating Rate Collateral		Aggregate Notional Amount of Current Hedges
CBO Bonds Payable
Real estate securities		Jul 1999	$	366,155	$	363,529		7.83% (2	)		Jul 2038			6.39%		1.63	$	271,155	$	495,383		3.84	$	-	$	237,306
Real estate securities and loans		Apr 2002		444,000		441,818		6.41% (2	)		Apr 2037			6.77%		3.20		372,000		494,842		5.02		59,323		296,000
Real estate securities and loans		Mar 2003		472,000		469,076		6.22% (2	)		Mar 2038			5.34%		5.05		427,800		511,404		4.36		121,870		285,060
Real estate securities and loans		Sep 2003		460,000		456,397		6.06% (2	)		Sep 2038			5.87%		5.60		442,500		506,770		4.01		166,248		207,500
Real estate securities and loans		Mar 2004		414,000		411,140		5.92% (2	)		Mar 2039			5.37%		5.36		382,750		444,943		4.64		167,170		177,300
Real estate securities and loans		Sep 2004		454,500		451,263		5.90% (2	)		Sep 2039			5.48%		5.94		442,500		493,764		4.77		217,128		209,140
Real estate securities and loans		Apr 2005		447,000		442,997		5.78% (2	)		Apr 2040			5.51%		6.91		439,600		478,187		5.58		195,718		242,895
Real estate securities		Dec 2005		442,800		438,987		5.82% (2	)		Dec 2050			5.56%		8.23		436,800		499,396		6.98		121,426		341,506
Real estate securities and loans		Nov 2006		807,500		807,296		5.95% (2	)		Nov 2052			5.89%		6.81		799,900		910,615		4.46		651,857		161,655
				4,307,955		4,282,503								5.79%		5.60		4,015,005		4,835,304		4.84		1,700,740		2,158,362
Other Bonds Payable
ICH loans (3)		(3)		100,164		100,164		6.78% (2	)		Aug 2030			6.78%		0.85		1,740		119,875		0.89		1,740		-
Manufactured housing loans		Jan 2006		204,644		203,396		LIBOR+1.25	%		Jan 2009			6.14%		1.22		204,644		227,119		5.93		4,730		196,218
Manufactured housing loans		Aug 2006		348,676		346,293		LIBOR+1.25	%		Aug 2011			7.03%		2.93		348,676		381,303		5.70		68,838		357,275
				653,484		649,853								6.71%		2.08		555,060		728,297		5.00		75,308		553,493
Notes Payable
Residential mortgage loans (4)		Nov 2004		109,922		109,922		LIBOR+0.16	%		Nov 2007			5.65%		0.57		109,922		124,991		2.79		121,882		-
				109,922		109,922								5.65%		0.57		109,922		124,991		2.79		121,882		-
Repurchase Agreements (4) (7)
Real estate securities		Rolling		174,238		174,238		LIBOR+ 0.54	%		Apr 2007			5.86%		0.08		174,238		137,113		3.76		103,789		45,800
Real estate related loans		Rolling		478,805		478,805		LIBOR+ 0.75	%		Various (8	)		6.07%		0.71		478,805		600,917		2.28		601,059		-
Residential mortgage loans		Rolling		17,955		17,955		LIBOR+ 0.43	%		Jun 2007			5.78%		0.25		17,955		19,177		2.81		18,667		-
Subprime mortgage loans held for sale		Mar 2007		974,500		974,500		LIBOR+ 0.60	%		Sep 2007			5.92%		0.50		974,500		1,018,080		2.54		-		-
CBO warehouse		Jan 2007		552,566		552,566		LIBOR+ 0.51	%		Jan 2008			5.78%		0.81		552,566		651,042		3.38		499,365		124,872
				2,198,064		2,198,064								5.91%		0.59		2,198,064		2,426,329		2.78		1,222,880		170,672
Repurchase Agreements subject to ABCP facility (10)
Agency RMBS		Rolling		1,312,209		1,312,209		5.38	%		Apr 2007			5.00%		0.08		1,312,209		1,354,942		4.33		-		1,242,369
Credit facility (5)		May 2006		125,500		125,500		LIBOR+ 1.75	%		Nov 2007			7.07%		0.60		125,500		-		-		-		-
Junior subordinated notes payable		Mar 2006		100,100		100,100		7.80% (6	)		Apr 2036			7.71%		29.00		-		-		-		-		-
Subtotal debt obligations				8,807,234		8,778,151								5.81%		3.40	$	8,315,760	$	9,469,863		4.21	$	3,120,810	$	4,124,896
Financing on subprime mortgage
loans subject to call option (10)		Apr 2006		299,176		289,021
Total debt obligations			$	9,106,410	$	9,067,172
(1) Includes the effect of applicable hedges.
(2) Weighted average, including floating and fixed rate classes.
(3) See "Liquidity and Capital Resources" below regarding the consolidation of ICH CMO.
(4) Subject to potential mandatory prepayments based on collateral value.
(5) A maximum of $200 million can be drawn. In April 2007, the spread was reduced to 1.60% and the maturity was extended to June 2009.
(6) LIBOR + 2.25% after April 2016.
(7) The counterparties on our repurchase agreements include: Bear Stearns Mortgage Capital Corporation ($1,308.7 million), Credit Suisse ($182.6 million), Deutsche Bank AG ($645.4 million) and other ($61.4 million).
(8) Longest maturity is March 2008.
(9) Financing terms are subject to change in July 2007.
(10) See "Liquidity and Capital Resources" below.

23

Our debt obligations existing at March 31, 2007 (gross of $39.2 million of discounts) had contractual maturities as follows (unaudited) (in thousands):

Period from April 1, 2007 through December 31, 2007	$	2,899,777
2008		845,918
2009		204,644
2010		-
2011		348,676
2012		-
Thereafter		4,807,395
Total	$	9,106,410

Certain of the debt obligations included above are obligations of our consolidated subsidiaries which own the related collateral. In some cases, including the CBO and Other Bonds Payable, such collateral is not available to other creditors of ours.

Our debt obligations contain various customary loan covenants. Such covenants do not, in management’s opinion, materially restrict our investment strategy or ability to raise capital. We are in compliance with all of our loan covenants as of March 31, 2007.

Two classes of separately issued CBO bonds, with an aggregate $718.0 million face amount, were issued subject to remarketing procedures and related agreements whereby such bonds are remarketed and sold on a periodic basis. $395.0 million of these bonds are fully insured by a third party with respect to the timely payment of interest and principal thereon.

In October 2003, pursuant to FIN No. 46R, we consolidated an entity which holds a portfolio of commercial mortgage loans which has been securitized. This investment, which we refer to as ICH, was previously treated as a non-consolidated residual interest in such securitization. The primary effect of the consolidation is the requirement that we reflect the gross loan assets and gross bonds payable of this entity in our financial statements.

In March 2006, a consolidated subsidiary of ours acquired a portfolio of approximately 11,300 subprime mortgage loans (the “Subprime Portfolio”) for $1.50 billion. In April 2006, Newcastle Mortgage Securities Trust 2006-1 (the “Securitization Trust”) closed on a securitization of the Subprime Portfolio. We do not consolidate the Securitization Trust. We sold the Subprime Portfolio to the Securitization Trust. The Securitization Trust issued $1.45 billion of debt (the “Notes”). The Notes have a stated maturity of March 25, 2036. We, as holder of the equity of the Securitization Trust, have the option to redeem the Notes once the aggregate principal balance of the Subprime Portfolio is equal to or less than 20% of such balance at the date of the transfer. The transaction between us and the Securitization Trust qualified as a sale for accounting purposes. However, 20% of the loans which are subject to call option by us were not treated as being sold. Following the securitization, we held the following interests in the Subprime Portfolio: (i) the equity of the Securitization Trust, (ii) the retained notes, and (iii) subprime mortgage loans subject to call option and related financing in the amount of 100% of such loans.

In March 2006, we completed the placement of $100.0 million of trust preferred securities through our wholly owned subsidiary, Newcastle Trust I (the “Preferred Trust”). We own all of the common stock of the Preferred Trust. The Preferred Trust used the proceeds to purchase $100.1 million of our junior subordinated notes. These notes represent all of the Preferred Trust’s assets. The terms of the junior subordinated notes are substantially the same as the terms of the trust preferred securities. The trust preferred securities may be redeemed at par beginning in April 2011. We do not consolidate the Preferred Trust; as a result, we have reflected the obligation to the Preferred Trust under the caption Junior Subordinated Notes Payable.

In December 2006, we closed a $2 billion asset backed commercial paper (ABCP) facility through our wholly owned subsidiary, Windsor Funding Trust. This facility provides us with the ability to finance our agency residential mortgage backed securities (RMBS) and AAA-rated MBS by issuing secured liquidity notes that are rated A-1+, P-1 and F-1+, by Standard & Poor’s, Moody’s and Fitch respectively, and have maturities of up to 250 days. The facility also permits the issuance of subordinated notes rated at least BBB/Baa by Standard & Poor’s, Moody’s or Fitch. As of March 31, 2007, Windsor Funding Trust had approximately $1.3 billion of secured liquidity notes and $8.3 million of subordinated notes issued and outstanding. The weighted average maturities of the secured liquidity notes and the subordinated notes were 0.05 years and 4.75 years, respectively. We own all of the trust certificates of the Windsor Funding Trust. Windsor Funding Trust used the proceeds of the issuance to enter into a repurchase agreement with Newcastle to purchase interests in our agency RMBS. The repurchase agreement represents Windsor Funding Trust’s only asset. The interest rate on the repurchase agreement is effectively the weighted average interest rate on the secured liquidity notes and subordinated notes. Under the provisions of FIN 46R, we determined that the noteholders were the primary beneficiaries of the Windsor Funding Trust. As a result, we did not consolidate the Windsor Funding Trust and have reflected our obligation pursuant to the asset backed commercial paper facility under the caption Repurchase Agreements subject to ABCP Facility.

In January 2007, we entered into a $700 million non-recourse warehouse agreement with a major investment bank to finance a portfolio of real estate related loans and securities prior to them being financed with a CBO. The financing primarily bore interest at LIBOR + 0.50% and was terminated simultaneously with the closing of the CBO financing in May 2007.

In February 2007, we entered into a $400 million facility in the form of a repurchase agreement with a major investment bank to finance our investments in real estate related loans from time to time. The repurchase agreement has a rolling maturity of one year, with a maximum maturity of February 2010. The financing bears interest at LIBOR plus an applicable spread, which varies depending on the type of assets.

24

In March 2007, we entered into an agreement to acquire a portfolio of subprime mortgage loans for up to $1.70 billion. The amount of the final loan portfolio is subject to the results of the due diligence review. At March 31, 2007, $1.0 billion of loans have been acquired. This acquisition was initially funded with an approximately $974.5 million repurchase agreement. We have entered into an interest rate swap in order to hedge our exposure to the risk of changes in market interest rates with respect to the portfolio of loans.

In May 2007, we completed our tenth CBO financing to term finance $825.0 million portfolio of real estate related loans and securities. We issued, through a consolidated subsidiary, $710.5 million of investment grade notes in the offering. At closing, the investment grade notes have an initial weighted average spread over LIBOR of 0.70% and a weighted average life of 7 years. Approximately 82%, or $585.8 million, of the investment grade notes is rated AAA through AA- and sold to third parties. The remaining $124.7 million of investment grade notes rated A+ through BBB- have been retained and financed. We also retained the below investment grade notes and preferred shares of the offering.

In April 2007, we entered into a facility, in the form of repurchase agreement, with a major investment bank to finance acquisitions of real estate related loans from time to time.  The facility provides for the financing of assets of up of to $400.0 million and bears interest at LIBOR plus an applicable spread, which varies depending on the type of assets being financed. The facility has a rolling one year maturity.

Other

We have entered into total rate of return swaps with major investment banks to finance certain loans whereby we receive the sum of all interest, fees and any positive change in value amounts (the total return cash flows) from a reference asset with a specified notional amount, and pay interest on such notional plus any negative change in value amounts from such asset. These agreements are recorded in Derivative Assets and treated as non-hedge derivatives for accounting purposes and are therefore marked to market through income. Net interest received is recorded to Interest Income and the mark to market is recorded to Other Income. If we owned the reference assets directly, they would not be marked to market. Under the agreements, we are required to post an initial margin deposit to an interest bearing account and additional margin may be payable in the event of a decline in value of the reference asset. Any margin on deposit, less any negative change in value amounts, will be returned to us upon termination of the contract.

As of March 31, 2007, we held an aggregate of $418.9 million notional amount of total rate of return swaps on 7 reference assets on which we had deposited $66.1 million of margin. These total rate of return swaps had an aggregate fair value of approximately $1.3 million, a weighted average receive interest rate of LIBOR + 2.24%, a weighted average pay interest rate of LIBOR + 0.65%, and a weighted average maturity of 1.05 years.

Stockholders’ Equity

Common Stock

The following table presents information on shares of our common stock issued since December 31, 2006:

Period	Shares Issued	Range of Issue Prices (1)	Net Proceeds (millions)	Options Granted to Manager
Three Months Ended March 31, 2007 April 2007	2,495,882 4,560,000	$31.30 $27.75	$ 76.3 $124.9	242,000 456,000

(1) Excludes prices of shares issued pursuant to the exercise of options and of shares issued to our independent directors.

At March 31, 2007, we had 48,209,699 shares of common stock outstanding.

As of March 31, 2007, our outstanding options were summarized as follows:

Held by the Manager	1,138,005
Issued to the Manager and subsequently transferred to certain of the Manager's employees	897,920
Held by the independent directors	14,000
Total	2,049,925

In connection with this offering in April 2007, for the purpose of compensating the Manager for its successful efforts in raising capital for us, we granted options to the Manger to purchase 456,000 shares of our common stock at the public offering price, which were valued at approximately $1.2 million.

Preferred Stock

In March 2003, we issued 2.5 million shares ($62.5 million face amount) of 9.75% Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred”). In October 2005, we issued 1.6 million shares ($40.0 million face amount) of 8.05% Series C Cumulative Redeemable Preferred Stock (the “Series C Preferred”). In March 2007, we issued 2.0 million shares ($50.0 million face amount) of 8.375% Series D Cumulative Redeemable Preferred Stock (the “Series D Preferred). The Series B Preferred, Series C Preferred and Series D Preferred have a $25 liquidation preference, no maturity date and no mandatory redemption. We have the option to redeem the Series B Preferred beginning in March 2008, the Series C Preferred beginning in October 2010 and the Series D Preferred beginning in March 2012. If the Series C Preferred or Series D Preferred cease to be listed on the NYSE or the AMEX, or quoted on the NASDAQ, and we are not subject to the reporting requirements of the Exchange Act, we have the option to redeem the Series C or Series D Preferred, as applicable, at their face amount and, during such time any shares of the Series C Preferred or the Series D Preferred are outstanding, the dividend will increase to 9.05% or 9.375% per annum, respectively.

25

Other Comprehensive Income (Loss)

During the three months ended March 31, 2007, our accumulated other comprehensive income (loss) changed due to the following factors (in thousands):

Accumulated other comprehensive income, December, 31, 2006	$	75,984
Net unrealized gain (loss) on securities		(65,513	)
Reclassification of net realized (gain) loss on securities into earnings		(7,759	)
Foreign currency translation		189
Net unrealized gain (loss) on derivatives designated as cash flow hedges		(15,195	)
Reclassification of net realized (gain) loss on derivatives designated as cash flow hedges into earnings		331
Accumulated other comprehensive income (loss), March 31, 2007	$	(11,963	)

Our book equity changes as our real estate securities portfolio and derivatives are marked-to-market each quarter, among other factors. The primary causes of mark-to-market changes are changes in interest rates and credit spreads. During the period, declining interest rates and widening credit spreads resulted in a net decrease in unrealized gains on our real estate securities and derivatives. In an environment of widening credit spreads and increasing interest rates, we believe our new investment activities would benefit. While such an environment would likely result in a decrease in the fair value of our existing securities portfolio and, therefore, reduce our book equity and ability to realize gains on such existing securities, it would not directly affect our earnings or our cash flow or our ability to pay dividends.

Common Dividends Paid

Declared for the Period Ended	Paid	Amount Per Share
September 30, 2006	October 2006	$0.650
December 31, 2006	January 2007	$0.690
March 31, 2007	April 2007	$0.690

Cash Flow

Net cash flow used in operating activities decreased to ($1,001.7 million) for the three months ended March 31, 2007 from ($1,470.4 million) for the three months ended March 31, 2006. This change primarily resulted from the acquisition and settlement of our investments as described above, and the performance thereof. The three months ended March 31, 2007 and March 31, 2006 included the purchase of loans held for sale of $1,009.8 million and $1,511.1 million, respectively.

Investing activities used ($649.7 million) and ($135.7 million) during the three months ended March 31, 2007 and 2006, respectively. Investing activities consisted primarily of investments made in certain real estate securities, loans and other real estate related assets, net of proceeds from the sale or settlement of investments.

Financing activities provided $1,649.9 million and $1,623.3 million during the three months ended March 31, 2007 and 2006, respectively. The equity issuances, borrowings and debt issuances described above served as the primary sources of cash flow from financing activities. Offsetting uses included the payment of related deferred financing costs, the purchase of hedging instruments, the payment of dividends, and the repayment of debt as described above.

See the consolidated statements of cash flows included in our consolidated financial statements included herein for a reconciliation of our cash position for the periods described herein.

INTEREST RATE, CREDIT AND SPREAD RISK

We are subject to interest rate, credit and spread risk with respect to our investments.

Our primary interest rate exposures relate to our real estate securities, loans, floating rate debt obligations, interest rate swaps, and interest rate caps. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on interest-earning assets and the interest expense incurred in connection with our interest-bearing liabilities and hedges. Changes in the level of interest rates also can affect, among other things, our ability to acquire real estate securities and loans at attractive prices, the value of our real estate securities, loans and derivatives, and our ability to realize gains from the sale of such assets.

26

Our general financing strategy focuses on the use of match funded structures. This means that we seek to match the maturities of our debt obligations with the maturities of our investments to minimize the risk that we have to refinance our liabilities prior to the maturities of our assets, and to reduce the impact of changing interest rates on our earnings. In addition, we generally match fund interest rates on our investments with like-kind debt (i.e., fixed rate assets are financed with fixed rate debt and floating rate assets are financed with floating rate debt), directly or through the use of interest rate swaps, caps or other financial instruments, or through a combination of these strategies, which allows us to reduce the impact of changing interest rates on our earnings. See “Quantitative and Qualitative Disclosures About Market Risk - Interest Rate Exposure” below.

Real Estate Securities

Interest rate changes may also impact our net book value as our real estate securities and related hedge derivatives are marked to market each quarter. Our loan investments and debt obligations are not marked to market. Generally, as interest rates increase, the value of our fixed rate securities decreases, and as interest rates decrease, the value of such securities will increase. In general, we would expect that over time, decreases in the value of our real estate securities portfolio attributable to interest rate changes will be offset to some degree by increases in the value of our swaps, and vice versa. However, the relationship between spreads on securities and spreads on swaps may vary from time to time, resulting in a net aggregate book value increase or decline. Our real estate securities portfolio is largely financed to maturity through long term CBO financings that are not redeemable as a result of book value changes. Accordingly, unless there is a material impairment in value that would result in a payment not being received on a security, changes in the book value of our securities portfolio will not directly affect our recurring earnings or our ability to pay dividends.

The commercial mortgage and asset backed securities we invest in are generally junior in right of payment of interest and principal to one or more senior classes, but benefit from the support of one or more subordinate classes of securities or other form of credit support within a securitization transaction. The senior unsecured REIT debt securities we invest in reflect comparable credit risk. Credit risk refers to each individual borrower’s ability to make required interest and principal payments on the scheduled due dates. We believe, based on our due diligence process, that these securities offer attractive risk-adjusted returns with long term principal protection under a variety of default and loss scenarios. While the expected yield on these securities is sensitive to the performance of the underlying assets, the more subordinated securities or other features of the securitization transaction, in the case of commercial mortgage and asset backed securities, and the issuer's underlying equity and subordinated debt, in the case of senior unsecured REIT debt securities, are designed to bear the first risk of default and loss. We further minimize credit risk by actively monitoring our real estate securities portfolio and the underlying credit quality of our holdings and, where appropriate, repositioning our investments to upgrade the credit quality on our investments. While we have not experienced any significant credit losses, in the event of a significant rising interest rate environment and/or economic downturn, loan and collateral defaults may increase and result in credit losses that would adversely affect our liquidity and operating results.

Our real estate securities are also subject to spread risk. Our fixed rate securities are valued based on a market credit spread over the rate payable on fixed rate U.S. Treasuries of like maturity. In other words, their value is dependent on the yield demanded on such securities by the market based on their credit relative to U.S. Treasuries. Excessive supply of such securities combined with reduced demand will generally cause the market to require a higher yield on such securities, resulting in the use of a higher (or “wider”) spread over the benchmark rate (usually the applicable U.S. Treasury security yield) to value such securities. Under such conditions, the value of our real estate securities portfolio would tend to decline. Conversely, if the spread used to value such securities were to decrease (or “tighten”), the value of our real estate securities portfolio would tend to increase. Our floating rate securities are valued based on a market credit spread over LIBOR and are affected similarly by changes in LIBOR spreads. Such changes in the market value of our real estate securities portfolio may affect our net equity, net income or cash flow directly through their impact on unrealized gains or losses on available-for-sale securities, and therefore our ability to realize gains on such securities, or indirectly through their impact on our ability to borrow and access capital. If the value of our securities subject to repurchase agreements were to decline, it could affect our ability to refinance such securities upon the maturity of the related repurchase agreements, adversely impacting our rate of return on such securities. See “ Quantitative and Qualitative Disclosures About Market Risk - Credit Spread Exposure” below.

Furthermore, shifts in the U.S. Treasury yield curve, which represents the market’s expectations of future interest rates, would also affect the yield required on our real estate securities and therefore their value. This would have similar effects on our real estate securities portfolio and our financial position and operations to a change in spreads.

Loans

Similar to our real estate securities portfolio, we are subject to credit and spread risk with respect to our real estate related, commercial mortgage and residential mortgage loan portfolios. However, unlike our real estate securities portfolio, our residential mortgage loans generally do not benefit from the support of junior classes of securities. We believe that this credit risk is mitigated through our due diligence process and continual reviews of the borrower’s payment history, delinquency status, and the relationship of the loan balance to the underlying property value.

Our loan portfolios are also subject to spread risk. Our floating rate loans are valued based on a market credit spread to LIBOR. The value of the loans is dependent upon the yield demanded by the market based on their credit relative to LIBOR. The value of our floating rate loans would tend to decline should the market require a higher yield on such loans, resulting in the use of a higher spread over the benchmark rate (usually the applicable LIBOR yield). Our fixed rate loans are valued based on a market credit spread over U.S. Treasuries and are effected similarly by changes in U.S. Treasury spreads. If the value of our loans subject to repurchase agreements were to decline, it could affect our ability to refinance such loans upon the maturity of the related repurchase agreements.

27

Any credit or spread losses incurred with respect to our loan portfolios would affect us in the same way as similar losses on our real estate securities portfolio as described above, except that our loan portfolios are not marked to market. Accordingly, unless there is a material impairment in value that would result in a payment not being received on a loan, changes in the value of our loan portfolio will not directly affect our recurring earnings or ability to pay dividends.

Statistics

	March 31, 2007				December 31, 2006
	Face Amount		% Total		Face Amount		% Total
Real Estate Securities and Related Loans	$	6,782,018		65.2%	$	6,196,179		71.7%
Agency RMBS		1,348,562		13.0%		1,177,779		13.6%
Total Real Estate Securities and Related Loans		8,130,580		78.2%		7,373,958		85.3%
Residential Mortgage Loans		758,474		7.3%		812,561		9.4%
Subprime Loans Held for Sale		1,049,285		10.1%		-		0.0%
Other				.
Subprime Loans Subject to Call Option		299,176		2.8%		299,176		3.5%
Investment in Real Estate Joint Venture		38,561		0.4%		38,469		0.4%
ICH Loans		121,649		1.2%		123,390		1.4%
Total Portfolio	$	10,397,725		100.0%	$	8,647,554		100.0%

The table excludes operating real estate of $34.2 million at March 31, 2007 and $33.8 million at December 31, 2006.

Asset Quality and Diversification at March 31, 2007

·   Total real estate securities and related loans of $8.1 billion face amount, representing 78.2% of the total portfolio.

Asset Quality

o   $6.8 billion or 84.0% of this portfolio is rated by third parties, or had an implied AAA rating, with a weighted average rating of BBB.

o   $4.7 billion or 58.1% of this portfolio has an investment grade rating (BBB- or higher) or an implied AAA rating.

o   For the core real estate securities and related loans (excluding subprime residual) of $6.8 billion, the weighted average credit spread (i.e., the yield premium on our investments over the comparable US Treasury or LIBOR) was 2.81% at March 31, 2007 versus 2.56% at December 31, 2006.

Diversity

o   Our $6.8 billion portfolio of real estate securities and loans are diversified by asset type, industry, location and issuer.

o   This portfolio had 601 investments. The largest investment was $320.8 million and the average investment size was $11.3 million.

o   Our real estate securities are supported by pools of underlying loans. For instance, our CMBS investments had over 21,000 underlying loans.

·   Residential mortgage loans of $758.5 million face amount, representing 7.3% of the total portfolio.

Asset Quality

o   These residential loans are to high quality borrowers with an average Fair Isaac Corp. credit score (“FICO”) of 696.

o   Approximately $121.9 million face amount were held in securitized form, of which 95.5% was rated investment grade.

Diversity

o   Our residential and manufactured housing loans were well diversified with 423 and 17,660 loans, respectively.

·   Subprime loans held for sale of $1.0 billion face amount, representing 10.1% of the total portfolio.

o   Approximately 96% of the portfolio is secured by first liens and 93% are owner occupied.

o   Our subprime loans held for sale were well diversified with 4,402 loans.

Margin

Certain of our investments are financed through repurchase agreements or total rate of return swaps which are subject to margin calls based on the value of such investments. Margin calls resulting from decreases in value related to rising interest rates are substantially offset by our ability to make margin calls on our interest rate derivatives. We maintain adequate cash reserves or availability on our credit facility to meet any margin calls resulting from decreases in value related to a reasonably possible (in the opinion of management) widening of credit spreads. Funding a margin call on our credit facility would have a dilutive effect on our earnings, however we would not expect this to be material.

28

OFF-BALANCE SHEET ARRANGEMENTS

As of March 31, 2007, we had one material off-balance sheet arrangement.

·  In April 2006, we securitized our portfolio of subprime mortgage loans. The loans were sold to a securitization trust, of which 80% were treated as a sale, which is an off-balance sheet financing as described in “Liquidity and Capital Resources.”

We also had the following arrangements which do not meet the definition of off-balance sheet arrangements, but do have some of the characteristics of off-balance sheet arrangements.

·   We are party to total rate of return swaps which are treated as non-hedge derivatives. For further information on these investments, see “Liquidity and Capital Resources.”

·   We have made investments in four unconsolidated subsidiaries.

In each case, our exposure to loss is limited to the carrying (fair) value of our investment, except for the total rate of return swaps where our exposure to loss is limited to their fair value plus their notional amount.

CONTRACTUAL OBLIGATIONS

During the first three months of 2007, we had all of the material contractual obligations referred to in our annual report on Form 10-K for the year ended December 31, 2006, as well as the following:

Contract Category	Change
Repurchase agreements	We financed certain newly acquired loans and securities with repurchase agreements.  We entered into the interim financing for our subprime mortgage loans.  We entered into a repurchase agreement with a rolling maturity of one year. We also entered into a warehouse agreement (structured in the form of a repurchase agreement) related to our tenth CBO financing.
Interest rate swaps	Certain floating rate debt issuances as well as certain assets were hedged with interest rate swaps.
Purchase commitment	We entered into an agreement to purchase a portfolio of subprime mortgage loans.
Loan servicing agreement	We entered into an agreement related to our second subprime mortgage loan portfolio.

The terms of these contracts are described under “Quantitative and Qualitative Disclosures About Market Risk” below.

INFLATION

We believe that our risk of increases in the market interest rates on our floating rate debt as a result of inflation is largely offset by our use of match funding and hedging instruments as described above. See "Quantitative and Qualitative Disclosure About Market Risk -- Interest Rate Exposure" below.

29

FUNDS FROM OPERATIONS

We believe FFO is one appropriate measure of the operating performance of real estate companies. We also believe that FFO is an appropriate supplemental disclosure of operating performance for a REIT due to its widespread acceptance and use within the REIT and analyst communities.Furthermore, FFO is used to compute our incentive compensation to the Manager. FFO, for our purposes, represents net income available for common stockholders (computed in accordance with GAAP), excluding extraordinary items, plus depreciation of operating real estate, and after adjustments for unconsolidated subsidiaries, if any. We consider gains and losses on resolution of our investments to be a normal part of our recurring operations and therefore do not exclude such gains and losses when arriving at FFO. Adjustments for unconsolidated subsidiaries, if any, are calculated to reflect FFO on the same basis. FFO does not represent cash generated from operating activities in accordance with GAAP and therefore should not be considered an alternative to net income as an indicator of our operating performance or as an alternative to cash flow as a measure of liquidity and is not necessarily indicative of cash available to fund cash needs. Our calculation of FFO may be different from the calculation used by other companies and, therefore, comparability may be limited.

Funds from Operations (FFO) is calculated as follows (unaudited) (in thousands): 

	For the Three Months Ended March 31, 2007
Income available for common stockholders	$	33,676
Operating real estate depreciation		256
Funds from Operations (FFO)	$	33,932

Funds from Operations was derived from our segments as follows (unaudited) (in thousands):

	Book Equity at March 31, 2007			Average Invested Common Equity for the Three Months Ended March 31, 2007(2)			FFO for the Three Months Ended March 31, 2007			Return on Invested Common Equity (ROE) (3)
Real estate securities and real estate related loans	$	1,128,075		$	1,043,594		$	41,734			16.00%
Residential mortgage loans		146,632			125,216			6,472			20.67%
Operating real estate		49,311			49,340			761			6.17%
Unallocated (1)		(421,118	)		(328,286	)		(15,035	)		N/A
Total (2)		902,900		$	889,864		$	33,932			15.25%
Preferred stock		152,500
Accumulated depreciation		(4,487	)
Accumulated other comprehensive income		(11,963	)
Net book equity	$	1,038,950

(1)   Unallocated FFO represents ($2,515) of preferred dividends, ($3,671) of interest on our credit facility and junior subordinated notes payable, and ($8,849) of corporate general and administrative expenses, management fees and incentive compensation for the three months ended March 31, 2007.

(2)   Invested common equity is equal to book equity excluding preferred stock, accumulated depreciation and accumulated other comprehensive income.

(3)   FFO divided by average invested common equity, annualized.

RELATED PARTY TRANSACTIONS

In March 2007, we entered into a servicing agreement with a portfolio company of a private equity fund advised by an affiliate of our Manager for them to service a portfolio of subprime mortgage loans, which was acquired at the same time. As compensation under the servicing agreement, the portfolio company will receive, on a monthly basis, a net servicing fee equal to 0.5% per annum on the annual principal balance of the loans being serviced. The outstanding unpaid principal balance of this portfolio was approximately $1.0 billion at March 31, 2007.

As of March 31, 2007, we held total investments of $255.0 million face amount of real estate securities and related loans issued by affiliates of our manager and earned approximately $4.0 million of interest on such investments for the three months ended March 31, 2007.

30

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is the exposure to loss resulting from changes in interest rates, credit spreads, foreign currency exchange rates, commodity prices and equity prices. The primary market risks that we are exposed to are interest rate risk and credit spread risk. These risks are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political considerations and other factors beyond our control. All of our market risk sensitive assets, liabilities and related derivative positions are for non-trading purposes only. For a further understanding of how market risk may affect our financial position or operating results, please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations − Application of Critical Accounting Policies.”

Interest Rate Exposure

Our primary interest rate exposures relate to our real estate securities, loans, floating rate debt obligations, interest rate swaps, and interest rate caps. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on interest-earning assets and the interest expense incurred in connection with our interest-bearing liabilities and hedges. Changes in the level of interest rates also can affect, among other things, our ability to acquire real estate securities and loans at attractive prices, the value of our real estate securities, loans and derivatives, and our ability to realize gains from the sale of such assets. While our strategy is to utilize interest rate swaps, caps and match funded financings in order to limit the effects of changes in interest rates on our operations, there can be no assurance that our profitability will not be adversely affected during any period as a result of changing interest rates. In the event of a significant rising interest rate environment and/or economic downturn, loan and collateral defaults may increase and result in credit losses that would adversely affect our liquidity and operating results. As of March 31, 2007, a 100 basis point increase in short term interest rates would increase our earnings, excluding the subprime mortgage loans held for sale, by approximately $0.6 million per annum.

A period of rising interest rates negatively impacts our return on certain investments, particularly our floating rate residential mortgage loans. Although these loans are financed with floating rate debt, the interest rate on the debt resets prior to, and in some cases more frequently than, the interest rate on the assets, causing a decrease in return on equity during a period of rising interest rates. When interest rates stabilize, we expect these investments will return to their historical returns on equity. 

Interest rate changes may also impact our net book value as our real estate securities and related hedge derivatives are marked to market each quarter. Our loan investments and debt obligations are not marked to market. Generally, as interest rates increase, the value of our fixed rate securities decreases, and as interest rates decrease, the value of such securities will increase. In general, we would expect that over time, decreases in the value of our real estate securities portfolio attributable to interest rate changes will be offset to some degree by increases in the value of our swaps, and vice versa. However, the relationship between spreads on securities and spreads on swaps may vary from time to time, resulting in a net aggregate book value increase or decline. Our real estate securities portfolio is largely financed to maturity through long-term CBO financings that are not redeemable as a result of book value changes. Accordingly, unless there is a material impairment in value that would result in a payment not being received on a security, changes in the book value of our portfolio will not directly affect our recurring earnings or our ability to pay dividends. As of March 31, 2007, a 100 basis point change in short term interest rates would impact our net book value by approximately $26.2 million.

Our general financing strategy focuses on the use of match funded structures. This means that, when appropriate, we seek to match the maturities of our debt obligations with the maturities of our investments to minimize the risk that we have to refinance our liabilities prior to the maturities of our assets, and to reduce the impact of changing interest rates on our earnings. In addition, we generally match fund interest rates on our investments with like-kind debt (i.e., fixed rate assets are financed with fixed rate debt and floating rate assets are financed with floating rate debt), directly or through the use of interest rate swaps, caps, or other financial instruments, or through a combination of these strategies, which allows us to reduce the impact of changing interest rates on our earnings. Our financing strategy is dependent on our ability to place the match funded debt we use to finance our investments at rates that provide a positive net spread. If spreads for such liabilities widen or if demand for such liabilities ceases to exist, then our ability to execute future financings will be severely restricted.

Interest rate swaps are agreements in which a series of interest rate flows are exchanged with a third party (counterparty) over a prescribed period. The notional amount on which swaps are based is not exchanged. In general, our swaps are “pay fixed” swaps involving the exchange of floating rate interest payments from the counterparty for fixed interest payments from us. This can effectively convert a floating rate debt obligation into a fixed rate debt obligation.

Similarly, an interest rate cap or floor agreement is a contract in which we purchase a cap or floor contract on a notional face amount. We will make an up-front payment to the counterparty for which the counterparty agrees to make future payments to us should the reference rate (typically one- or three-month LIBOR) rise above (cap agreements) or fall below (floor agreements) the “strike” rate specified in the contract. Should the reference rate rise above the contractual strike rate in a cap, we will earn cap income; should the reference rate fall below the contractual strike rate in a floor, we will earn floor income. Payments on an annualized basis will equal the contractual notional face amount multiplied by the difference between the actual reference rate and the contracted strike rate.

31

While a REIT may utilize these types of derivative instruments to hedge interest rate risk on its liabilities or for other purposes, such derivative instruments could generate income that is not qualified income for purposes of maintaining REIT status. As a consequence, we may only engage in such instruments to hedge such risks within the constraints of maintaining our standing as a REIT. We do not enter into derivative contracts for speculative purposes nor as a hedge against changes in credit risk.

Our hedging transactions using derivative instruments also involve certain additional risks such as counterparty credit risk, the enforceability of hedging contracts and the risk that unanticipated and significant changes in interest rates will cause a significant loss of basis in the contract. The counterparties to our derivative arrangements are major financial institutions with high credit ratings with which we and our affiliates may also have other financial relationships. As a result, we do not anticipate that any of these counterparties will fail to meet their obligations. There can be no assurance that we will be able to adequately protect against the foregoing risks and will ultimately realize an economic benefit that exceeds the related amounts incurred in connection with engaging in such hedging strategies.

Credit Spread Exposure

Our real estate securities are also subject to spread risk. Our fixed rate securities are valued based on a market credit spread over the rate payable on fixed rate U.S. Treasuries of like maturity. In other words, their value is dependent on the yield demanded on such securities by the market based on their credit relative to U.S. Treasuries. Excessive supply of such securities combined with reduced demand will generally cause the market to require a higher yield on such securities, resulting in the use of higher (or “wider”) spread over the benchmark rate (usually the applicable U.S. Treasury security yield) to value such securities. Under such conditions, the value of our real estate securities portfolio would tend to decline. Conversely, if the spread used to value such securities were to decrease (or “tighten”), the value of our real estate securities portfolio would tend to increase. Our floating rate securities are valued based on a market credit spread over LIBOR and are affected similarly by changes in LIBOR spreads. Such changes in the market value of our real estate securities portfolio may affect our net equity, net income or cash flow directly through their impact on unrealized gains or losses on available-for-sale securities, and therefore our ability to realize gains on such securities, or indirectly through their impact on our ability to borrow and access capital.

Furthermore, shifts in the U.S. Treasury yield curve, which represents the market’s expectations of future interest rates, would also effect the yield required on our real estate securities and therefore their value. This would have similar effects on our real estate securities portfolio and our financial position and operations to a change in spreads.

Our loan portfolios are also subject to spread risk. Our floating rate loans are valued based on a market credit spread to LIBOR. The value of the loans is dependent upon the yield demanded by the market based on their credit relative to LIBOR. The value of our floating rate loans would tend to decline should the market require a higher yield on such loans, resulting in the use of a higher spread over the benchmark rate (usually the applicable LIBOR yield). Our fixed rate loans are valued based on a market credit spread over U.S. Treasuries and are effected similarly by changes in U.S. Treasury spreads. If the value of our loans subject to repurchase agreements or commercial paper were to decline, it could affect our ability to refinance such loans upon the maturity of the related repurchase agreements or commercial paper.

Any decreases in the value of our loan portfolios due to spread changes would affect us in the same way as similar changes to our real estate securities portfolio as described above, except that our loan portfolios are not marked to market.

As of March 31, 2007, a 25 basis point movement in credit spreads would impact our net book value by approximately $50.7 million, but would not directly affect our earnings or cash flow.

Margin

Certain of our investments are financed through repurchase agreements or total return swaps which are subject to margin calls based on the value of such investments. Margin calls resulting from decreases in value related to rising interest rates are substantially offset by our ability to make margin calls on our interest rate derivatives. We maintain adequate cash reserves or availability on our credit facility to meet any margin calls resulting from decreases in value related to a reasonably possible (in the opinion of management) widening of credit spreads. Funding a margin call on our credit facility would have a dilutive effect on our earnings, however we would not expect this to be material.

32

Fair Values

Fair values for a majority of our investments are readily obtainable through broker quotations. For certain of our financial instruments, fair values are not readily available since there are no active trading markets as characterized by current exchanges between willing parties. Accordingly, fair values can only be derived or estimated for these instruments using various valuation techniques, such as computing the present value of estimated future cash flows using discount rates commensurate with the risks involved. However, the determination of estimated future cash flows is inherently subjective and imprecise. We note that minor changes in assumptions or estimation methodologies can have a material effect on these derived or estimated fair values, and that the fair values reflected below are indicative of the interest rate and credit spread environments as of March 31, 2007 and do not take into consideration the effects of subsequent interest rate or credit spread fluctuations.

We note that the values of our investments in real estate securities, loans and derivative instruments, primarily interest rate hedges on our debt obligations, are sensitive to changes in market interest rates, credit spreads and other market factors. The value of these investments can vary, and has varied, materially from period to period.

Interest Rate and Credit Spread Risk

We held the following interest rate and credit spread risk sensitive instruments at March 31, 2007 (unaudited) (dollars in thousands):

	Carrying Value			Principal Balance  or Notional Amount		Weighted Average Yield/Funding Cost		Maturity Date		Fair Value
Assets:
Real estate securities, available for sale (1)	$	5,581,179		$	5,667,330		6.53%		(1)	$	5,581,179
Real estate related loans (2)		2,138,974			2,146,372		8.85%		(2)		2,141,541
Residential mortgage loans (3)		752,590			758,473		8.14%		(3)		772,230
Subprime mortgage loans, held for sale (3)		1,018,080			1,049,285		7.82%		(3)		1,018,080
Subprime mortgage loans subject to call option (4)		289,021			299,176		(4)		(4)		298,021
Interest rate caps, treated as hedges (5)		903			316,926		N/A		(5)		903
Total rate of return swaps (6)		1,273			418,878		N/A		(6)		1,273
Liabilities:
CBO bonds payable (7)		4,282,503			4,307,955		5.79%		(7)		4,312,803
Other bonds payable (8)		649,853			653,484		6.71%		(8)		650,292
Notes payable (9)		109,922			109,922		5.65%		(9)		109,922
Repurchase agreements (10)		2,198,064			2,198,064		5.91%		(10)		2,198,064
Repurchase agreements subject to ABCP facility (10)		1,312,209			1,312,209		5.00%		(10)		1,312,209
Financing of subprime mortgage loans
subject to call option (4)		289,021			299,176		(4)		(4)		289,021
Credit facility (11)		125,500			125,500		7.07%		(11)		125,715
Junior subordinated notes payable (12)		100,100			100,100		7.71%		(12)		101,294
Interest rate swaps, treated as hedges (13)		(26,831	)		4,864,785		N/A		(13)		(26,831	)
Non-hedge derivatives (14)		702			977,784		N/A		(14)		702

(1) These securities contain various terms, including fixed and floating rates, self-amortizing and interest only. Their weighted average maturity is 4.86 years. The fair value of these securities is estimated by obtaining third party broker quotations, if available and practicable, and counterparty quotations.

(2) Represents the following loans:

Loan Type	Current Face Amount		Carrying Value		Weighted Avg. Yield		Weighted Average Maturity (Years)		Floating Rate Loans as a % of Face Amount		Fair Value
B-Notes	$	345,960	$	344,613		8.20%		2.66		80.7%	$	344,613
Mezzanine Loans		1,223,656		1,219,082		9.25%		2.77		92.0%		1,219,942
Bank Loans		347,226		347,056		8.06%		4.40		100.0%		348,763
Whole Loans		107,881		108,348		10.30%		1.98		100.0%		108,348
ICH Loans		121,649		119,875		7.63%		0.89		1.4%		119,875
	$	2,146,372	$	2,138,974		8.85%		2.87		86.7%	$	2,141,541

33

The ICH loans were valued by discounting expected future cash flows by the loans’ effective rate at acquisition. The rest of the loans were valued by obtaining third party broker quotations, if available and practicable, and counterparty quotations.

(3) This aggregate portfolio of residential loans consists of a portfolio of floating rate residential mortgage loans and two portfolios of substantially fixed rate manufactured housing loans. The $140.5 million portfolio of residential mortgage loans has a weighted average maturity of 2.79 years. The $617.9 million manufactured housing loan portfolios have a weighted average maturity of 5.79 years. The $1,049.3 million portfolio of subprime mortgage loans has a weighted average maturity of 2.54 years. These loans were valued by reference to current market interest rates and credit spreads.

(4) These two items, related to the securitization of subprime mortgage loans, are equal and offsetting. They each yield 9.24% and are further described under “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources”.

(5) Represents cap agreements as follows:

	Notional Balance	Effective Date	Maturity Date	Capped Rate	Strike Rate		Fair Value
$	237,307	Current	March 2009	1-Month LIBOR	6.50%	$	9
	18,000	January 2010	October 2015	3-Month LIBOR	8.00%		96
	8,619	December 2010	June 2015	3-Month LIBOR	7.00%		302
	53,000	May 2011	September 2015	1-Month LIBOR	7.50%		496
$	316,926					$	903

The fair value of these agreements is estimated by obtaining counterparty quotations.

(6) Represents total rate of return swaps which are treated as non-hedge derivatives. The fair value of these agreements, which is included in Derivative Assets, is estimated by obtaining counterparty quotations. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources” for a further discussion of these swaps.

(7) These bonds were valued by discounting expected future cash flows by a rate calculated based on current market conditions for comparable financial instruments, including market interest rates and credit spreads. The weighted average maturity of the CBO bonds payable is 5.60 years. The CBO bonds payable amortize principal prior to maturity based on collateral receipts, subject to reinvestment requirements.

(8) The ICH bonds amortize principal prior to maturity based on collateral receipts and have a weighted average maturity of 0.85 years. These bonds were valued by discounting expected future cash flows by a rate calculated based on current market conditions for comparable financial instruments, including market interest rates and credit spreads. The manufactured housing loan bonds amortize principal prior to maturity based on collateral receipts and have a weighted average maturity of 2.30. These bonds were valued by reference to current market interest rates and credit spreads.

(9) The residential mortgage loan financing has a weighted average maturity of 0.57 years and is subject to adjustment monthly based on the market value of the loan portfolio. This financing was valued by reference to current market interest rates and credit spreads.

(10) These agreements bear floating rates of interest, which reset monthly or quarterly to a market credit spread, and we believe that, for similar financial instruments with comparable credit risks, the effective rates approximate market rates. Accordingly, the carrying amounts outstanding are believed to approximate fair value. These agreements have a weighted average maturity of 0.59 years.

(11) The credit facility has a weighted average maturity of  0.60 years. This facility was valued at the reduced credit spread obtained in the revised financing terms agreed with the lender in April 2007.

(12) These notes have a weighted average maturity of 29.0 years. These notes were valued by discounting expected future cash flows by a rate calculated based on current market conditions for comparable financial instruments, including market interest rates and credit spreads.

34

(13) Represents current swap agreements as follows:

Year of Maturity	Weighted Average Maturity	Aggregate Notional Amount			Weighted Average Fixed Pay Rate	Aggregate Fair Value
Agreements which receive 1-Month LIBOR:
2009	May 2009		309,437	*	3.27%		(7,677)
2010	Jun 2010		380,690		4.37%		(4,507)
2011	Jul 2011		631,072		5.22%		4,506
2012	Feb 2012		268,693		4.99%		261
2015	Jul 2015		776,901		4.92%		(4,633)
2016	May 2016		777,088		5.17%		4,853
2017	Apr 2017		737,584		5.07%		516
					-
Agreements which receive 3-Month LIBOR:
2011	Apr 2011		337,000		5.81%		8,575
2013	Mar 2013		276,060		3.87%		(13,389)
2014	Jun 2014		356,740		4.21%		(15,748)
2016	Apr 2016		13,520		5.57%		412
		$	4,864,785			$	(26,831)

* $237,307 of this notional receives 1-Month LIBOR only up to 6.50%

The fair value of these agreements is estimated by obtaining counterparty quotations. A positive fair value represents a liability. We have recorded $47.9 million of gross interest rate swap assets and $21.1 million of liabilities.

(14) These are two essentially offsetting interest rate caps and two essentially offsetting interest rate swaps, each with notional amounts of $32.5 million, an interest rate cap with a notional balance of $17.5 million, the swap related to the unfunded portion of our purchase of subprime mortgage loans with a notional amount of $337.0 million and the swap that did not qualify for hedge accounting with a notional amount of $492.2 million. The maturity date of the purchased swap is July 2009; the maturity date of the sold swap is July 2014, the maturity date of the $32.5 million caps is July 2038, the maturity date of the $17.5 million cap is July 2009 and the maturity date of the swap related to the purchase of subprime mortgage loans is March 2017. The fair value of these agreements is estimated by obtaining counterparty quotations. A positive fair value represents a liability; therefore, we have a net non-hedge derivative liability.

35

ITEM 4. CONTROLS AND PROCEDURES

(a) Disclosure Controls and Procedures. The Company's management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company's disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")) as of the end of the period covered by this report. The Company’s disclosure controls and procedures are designed to provide reasonable assurance that information is recorded, processed, summarized and reported accurately and on a timely basis. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company's disclosure controls and procedures are effective.

(b)   Internal Control Over Financial Reporting. There have not been any changes in the Company's internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

36

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

The Company is not party to any material legal proceedings.

Item 1A. Risk Factors

There have been no material changes from the risk factors previously disclosed in the registrant’s Form 10-K for the year ended December 31, 2006.

CAUTIONARY STATEMENTS

The information contained in this quarterly report on Form 10-Q is not a complete description of our business or the risks associated with an investment in our company. We urge you to carefully review and consider the various disclosures made by us in this report and in our other filings with the Securities and Exchange Commission (“SEC”), including our annual report on Form 10-K for the year ended December 31, 2006, that discuss our business in greater detail.

This report contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements relate to, among other things, the operating performance of our investments, the stability of our earnings, and our financing needs. Forward-looking statements are generally identifiable by use of forward-looking terminology such as "may," "will," "should," "potential," "intend," "expect," "endeavor," "seek," "anticipate," "estimate," "overestimate," "underestimate," "believe," "could," "project," "predict," "continue" or other similar words or expressions. Forward-looking statements are based on certain assumptions, discuss future expectations, describe future plans and strategies, contain projections of results of operations or of financial condition or state other forward-looking information. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements. These forward-looking statements involve risks, uncertainties and other factors that may cause our actual results in future periods to differ materially from forecasted results. Factors which could have a material adverse effect on our operations and future prospects include, but are not limited to, our ability to take advantage of opportunities in additional asset classes at attractive risk-adjusted prices, our ability to deploy capital accretively, the risks that default and recovery rates on our loan portfolios exceed our underwriting estimates, the relationship between yields on assets which are paid off and yields on assets in which such monies can be reinvested, the relative spreads between the yield on the assets we invest in and the cost of financing, changes in economic conditions generally and the real estate and bond markets specifically; adverse changes in the financing markets we access affecting our ability to finance our real estate securities portfolios in general or particular real estate related assets, or in a manner that maintains our historic net spreads; changes in interest rates and/or credit spreads, as well as the success of our hedging strategy in relation to such changes; the quality and size of the investment pipeline and the rate at which we can invest our cash, including cash inside our CBOs; impairments in the value of the collateral underlying our real estate securities, real estate related loans and residential mortgage loans and the relation of any such impairments to our judgments as to whether changes in the market value of our securities, loans or real estate are temporary or not and whether circumstances bearing on the value of such assets warrant changes in carrying values; legislative/regulatory changes; completion of pending investments; the availability and cost of capital for future investments; competition within the finance and real estate industries; and other risks detailed from time to time in our SEC reports. Readers are cautioned not to place undue reliance on any of these forward-looking statements, which reflect our management's views as of the date of this report. The factors noted above could cause our actual results to differ significantly from those contained in any forward-looking statement. For a discussion of our critical accounting policies, see "Management's Discussion and Analysis of Financial Condition and Results of Operations - Application of Critical Accounting Policies."

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. We are under no duty to update any of the forward-looking statements after the date of this report to conform these statements to actual results.

37

In addition, risks relating to our management and business, which are described in our SEC reports include, specifically, (1) the following risks relating to our management: (i) We are dependent on our manager and may not find a suitable replacement if our manager terminates the management agreement. Furthermore, we are dependent on the services of certain key employees of our manager and the loss of such services could temporarily adversely affect our operations; (ii) There are conflicts of interest inherent in our relationship with our manager insofar as our manager and its affiliates manage and invest in other pooled investment vehicles (investment funds, private investment funds, or businesses) that invest in real estate securities, real estate related loans and operating real estate and whose investment objectives overlap with our investment objectives. Our management agreement with our manager does not limit or restrict our manager or its affiliates from managing other investment vehicles that invest in investments which meet our investment objectives. Certain investments appropriate for Newcastle may also be appropriate for one or more of these other investment vehicles and our manager or its affiliates may determine to make a particular investment through another investment vehicle rather than through Newcastle. It is possible that we may not be given the opportunity to participate at all in certain investments made by our affiliates that meet our investment objectives; and (iii) Our investment strategy may evolve, in light of existing market conditions and investment opportunities, to continue to take advantage of opportunistic investments in real estate related assets, which may involve additional risks depending upon the nature of such assets and our ability to finance such assets on a short or long term basis; and (2) the following risks relating to our business: (i) Although we seek to match fund our investments to limit refinance risk, in particular with respect to a substantial portion of our investments in real estate securities and loans, we do not employ this strategy with respect to certain of our investments, which increases refinance risks for and, therefore, the yield of these investments; (ii) We may not be able to match fund our investments with respect to maturities and interest rates, which exposes us to the risk that we may not be able to finance or refinance our investments on economically favorable terms; (iii) Prepayment rates can increase, adversely affecting yields on certain of our loans; (iv) The real estate related loans and other direct and indirect interests in pools of real estate properties or loans that we invest in may be subject to additional risks relating to the privately negotiated structure and terms of the transaction, which may result in losses to us; and (v) We finance certain of our investments with debt subject to margin calls based on a decrease in the value of such investments, which could adversely impact our liquidity.

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

None.

Item 3. Defaults upon Senior Securities

None.

Item 4. Submission of Matters to a Vote of Security Holders

None.

Item 5. Other Information

None.

38

Item 6. Exhibits

3.1   Articles of Amendment and Restatement (incorporated by reference to the Registrant's Registration Statement on Form S-11 (File No. 333-90578), Exhibit 3.1).

3.2   Articles Supplementary Relating to the Series B Preferred Stock (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q for the period ended March 31, 2003, Exhibit 3.3).

3.3   Articles Supplementary Relating to the Series C Preferred Stock (incorporated by reference to the Registrant’s Report on Form 8-K, Exhibit 3.3, filed on October 25, 2005).

3.4   Articles Supplementary Relating to the Series D Preferred Stock (incorporated by reference to the Registrant’s Report on Form 8-A, Exhibit 3.1, filed on March 14, 2007).

3.5   Amended and Restated By-laws (incorporated by reference to the Registrant's Registration Statement on Form 8-K, Exhibit 3.1, filed on May 5, 2006).

4.1   Rights Agreement between the Registrant and American Stock Transfer and Trust Company, as Rights Agent, dated October 16, 2002 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q for the period ended September 30, 2002, Exhibit 4.1).

10.1   Amended and Restated Management and Advisory Agreement by and among the Registrant and Fortress Investment Group LLC, dated June 23, 2003 (incorporated by reference to the Registrant’s Registration Statement on Form S-11 (File No. 333-106135), Exhibit 10.1).

10.2   Newcastle Investment Corp. Nonqualified Stock Option and Incentive Award Plan Amended and Restated Effective as of February 11, 2004 (incorporated by reference to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2005, Exhibit 10.2).

31.1   Certification of Chief Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2   Certification of Chief Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1   Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2   Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

39

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:

NEWCASTLE INVESTMENT CORP.

(Registrant)

By: /s/ Kenneth M. Riis

Name: Kenneth M. Riis

Title: Chief Executive Officer and President

Date: May 10, 2007

By: /s/ Debra A. Hess

Name: Debra A. Hess

Title: Chief Financial Officer

Date: May 10, 2007

40