Mortgage-Backed Securities | Mortgage-Backed Securities The Company classifies its Non-Agency RMBS as senior, subordinated, or Interest-only. The Company also invests in Agency MBS which it classifies as Agency RMBS to include residential and residential interest-only MBS and Agency CMBS to include commercial and commercial interest-only MBS. Senior interests in Non-Agency RMBS are generally entitled to the first principal repayments in their pro-rata ownership interests at the acquisition date. The tables below present amortized cost, allowance for credit losses, fair value and unrealized gain/losses of Company's MBS investments as of September 30, 2020 and December 31, 2019. September 30, 2020 (dollars in thousands) Principal or Notional Value Total Premium Total Discount Amortized Cost Allowance for credit losses Fair Value Gross Unrealized Gains Gross Unrealized Losses Net Unrealized Gain/(Loss) Non-Agency RMBS Senior $ 1,629,183 $ 3,224 $ (796,138) $ 836,269 $ (167) $ 1,332,900 $ 496,948 $ (150) $ 496,798 Subordinated 915,631 8,285 (341,840) 582,076 — 591,356 62,703 (53,423) 9,280 Interest-only 6,056,933 261,983 — 261,983 — 294,033 81,407 (49,357) 32,050 Agency RMBS Pass-through — — — — — — — — — Interest-only 1,343,378 124,159 — 124,159 — 99,988 1,055 (25,226) (24,171) Agency CMBS Project loans 1,538,077 28,797 (877) 1,565,997 — 1,726,262 160,278 (13) 160,265 Interest-only 1,383,665 26,179 — 26,179 — 28,478 2,692 (393) 2,299 Total $ 12,866,867 $ 452,627 $ (1,138,855) $ 3,396,663 $ (167) $ 4,073,017 $ 805,083 $ (128,562) $ 676,521 December 31, 2019 (dollars in thousands) Principal or Notional Value Total Premium Total Discount Amortized Cost Fair Value Gross Unrealized Gains Gross Unrealized Losses Net Unrealized Gain/(Loss) Non-Agency RMBS Senior $ 2,024,564 $ 2,038 $ (953,916) $ 1,072,686 $ 1,700,911 $ 628,518 $ (293) $ 628,225 Subordinated 876,592 9,915 (332,913) 553,594 624,598 76,272 (5,268) 71,004 Interest-only 7,458,653 301,170 — 301,170 288,899 51,481 (63,752) (12,271) Agency RMBS Pass-through 6,080,547 131,023 — 6,211,570 6,362,626 152,271 (1,215) 151,056 Interest-only 1,539,941 139,536 — 139,536 127,667 220 (12,089) (11,869) Agency CMBS Project loans 2,621,938 52,681 (4,961) 2,669,658 2,801,692 132,700 (666) 132,034 Interest-only 1,817,246 51,140 — 51,140 49,025 586 (2,701) (2,115) Total $ 22,419,481 $ 687,503 $ (1,291,790) $ 10,999,354 $ 11,955,418 $ 1,042,048 $ (85,984) $ 956,064 The following tables present the gross unrealized losses and estimated fair value of the Company’s Agency and Non-Agency MBS by length of time that such securities have been in a continuous unrealized loss position at September 30, 2020 and December 31, 2019. All available for sale securities in an unrealized loss position have been evaluated by the Company for current expected credit losses. September 30, 2020 (dollars in thousands) Unrealized Loss Position for Less than 12 Months Unrealized Loss Position for 12 Months or More Total Estimated Fair Value Unrealized Losses Number of Positions Estimated Fair Value Unrealized Losses Number of Positions Estimated Fair Value Unrealized Losses Number of Positions Non-Agency RMBS Senior $ 18,493 $ (150) 4 $ — $ — — $ 18,493 $ (150) 4 Subordinated 313,860 (52,319) 18 16,464 (1,104) 14 330,324 (53,423) 32 Interest-only 24,670 (4,608) 20 29,308 (44,749) 48 53,978 (49,357) 68 Agency RMBS Pass-through — — — — — — — — — Interest-only 15,462 (3,887) 4 56,587 (21,339) 15 72,049 (25,226) 19 Agency CMBS Project loans — — — 14,758 (13) 2 14,758 (13) 2 Interest-only 5,597 (393) 7 — — — 5,597 (393) 7 Total $ 378,082 $ (61,357) 53 $ 117,117 $ (67,205) 79 $ 495,199 $ (128,562) 132 December 31, 2019 (dollars in thousands) Unrealized Loss Position for Less than 12 Months Unrealized Loss Position for 12 Months or More Total Estimated Fair Value Unrealized Losses Number of Positions Estimated Fair Value Unrealized Losses Number of Positions Estimated Fair Value Unrealized Losses Number of Positions Non-Agency RMBS Senior $ — $ — — $ 31,635 $ (293) 1 $ 31,635 $ (293) 1 Subordinated 69,178 (5,064) 9 1,836 (204) 11 71,014 (5,268) 20 Interest-only 50,376 (22,737) 46 64,129 (41,015) 66 114,505 (63,752) 112 Agency RMBS Pass-through 11,398 (605) 4 67,552 (610) 5 78,950 (1,215) 9 Interest-only 121,228 (12,089) 22 — — — 121,228 (12,089) 22 Agency CMBS Project loans 41,971 (277) 3 44,896 (389) 4 86,867 (666) 7 Interest-only 15,045 (295) 6 9,930 (2,406) 7 24,975 (2,701) 13 Total $ 309,196 $ (41,067) 90 $ 219,978 $ (44,917) 94 $ 529,174 $ (85,984) 184 At September 30, 2020, the Company did not intend to sell any of its Agency and Non-Agency MBS that were in an unrealized loss position, and it was not more likely than not that the Company would be required to sell these MBS investments before recovery of their amortized cost basis, which may be at their maturity. With respect to RMBS held by consolidated VIEs, the ability of any entity to cause the sale by the VIE prior to the maturity of these RMBS is either expressly prohibited, not probable, or is limited to specified events of default, none of which have occurred as of September 30, 2020. Gross unrealized losses on the Company’s Agency MBS (excluding Agency MBS which are reported at fair value with changes in fair value recorded in earnings) were $12 thousand and $1 million as of September 30, 2020 and December 31, 2019, respectively. Given the inherent credit quality of Agency MBS, the Company does not consider any of the current impairments on its Agency MBS to be credit related. In evaluating whether it is more likely than not that it will be required to sell any impaired security before its anticipated recovery, which may be at their maturity, the Company considers the significance of each investment, the amount of impairment, the projected future performance of such impaired securities, as well as the Company’s current and anticipated leverage capacity and liquidity position. Based on these analyses, the Company determined that at September 30, 2020 and December 31, 2019, unrealized losses on its Agency MBS were temporary. Gross unrealized losses on the Company’s Non-Agency RMBS (excluding Non-Agency RMBS which are reported at fair value with changes in fair value recorded in earnings), net of any allowance for credit losses, was $1 million at September 30, 2020. After evaluating the securities and recording the allowance for credit losses, we concluded that the remaining unrealized losses reflected above were non-credit related and would be recovered from the securities' estimated future cash flows. The Company considered a number of factors in reaching this conclusion, including that we did not intend to sell the securities, it was not considered more likely than not that we would be forced to sell the securities prior to recovering the amortized cost, and there were no material credit events that would have caused us to otherwise conclude that we would not recover the amortized cost. Credit losses are calculated by comparing the estimated future cash flows of each security discounted at the yield determined as of the initial acquisition date or, if since revised, as of the last date previously revised, to the net amortized cost basis. Significant judgment is used in projecting cash flows for Non-Agency RMBS. Gross unrealized losses on the Company's Non-Agency RMBS (excluding Non-Agency RMBS which are reported at fair value with changes in fair value recorded in earnings), was $348 thousand at December 31, 2019. Based upon the most recent evaluation, the Company does not consider these unrealized losses to be indicative of other-than-temporary and does not believe that these unrealized losses are credit related, but rather are due to other factors. The Company has reviewed its Non-Agency RMBS that are in an unrealized loss position to identify those securities with losses that are credit related based on an assessment of changes in cash flows expected to be collected for such RMBS, which considers recent bond performance and expected future performance of the underlying collateral. A summary of the credit loss allowance on available-for-sale securities for the quarter and nine months ended September 30, 2020 is presented below. For the Quarter Ended For the Nine Months Ended September 30, 2020 September 30, 2020 (dollars in thousands) (dollars in thousands) Beginning allowance for credit losses $ 1,817 $ — Transition impact from CECL standard — — Additions to the allowance for credit losses on securities for which credit losses were not previously recorded 22 6,582 Allowance on purchased financial assets with credit deterioration — — Reductions for the securities sold during the period — (321) Increase/(decrease) on securities with an allowance in the prior period (1,074) (3,778) Write-offs charged against the allowance (642) (2,389) Recoveries of amounts previously written off 44 73 Ending allowance for credit losses $ 167 $ 167 The following table presents significant credit quality indicators used for the credit loss allowance on our Non-Agency RMBS investments as of September 30, 2020. September 30, 2020 (dollars in thousands) Prepay Rate CDR Loss Severity Amortized Cost Weighted Average Weighted Average Weighted Average Non-Agency RMBS Senior 18,809,643 10.8% 2.4% 51.3% For the quarter ended September 30, 2020 the allowance for credit losses decreased as there was a reduction on expected losses and delinquencies for the period. The increase in the allowance for credit losses for the nine months ended September 30, 2020 is primarily due to increased expected losses and delinquencies as compared to the beginning of the year. In addition, certain Non-Agency RMBS positions, which had previously been in an unrealized gain position as of the prior year-end, are now in an unrealized loss position as of the end of the current period due to the decline in fair value. These Non-Agency RMBS positions now in an unrealized loss have resulted in the recognition of an allowance for credit losses which was previously limited by unrealized gains on these investments. The following tables present a summary of unrealized gains and losses at September 30, 2020 and December 31, 2019. September 30, 2020 (dollars in thousands) Gross Unrealized Gain Included in Accumulated Other Comprehensive Income Gross Unrealized Gain Included in Cumulative Earnings Total Gross Unrealized Gain Gross Unrealized Loss Included in Accumulated Other Comprehensive Income Gross Unrealized Loss Included in Cumulative Earnings Total Gross Unrealized Loss Non-Agency RMBS Senior $ 496,948 $ — $ 496,948 $ (150) $ — $ (150) Subordinated 52,475 10,228 62,703 (445) (52,978) (53,423) Interest-only — 81,407 81,407 — (49,357) (49,357) Agency RMBS Pass-through — — — — — — Interest-only — 1,055 1,055 — (25,226) (25,226) Agency CMBS Project loans 6,166 154,112 160,278 (13) — (13) Interest-only — 2,692 2,692 — (393) (393) Total $ 555,589 $ 249,494 $ 805,083 $ (608) $ (127,954) $ (128,562) December 31, 2019 (dollars in thousands) Gross Unrealized Gain Included in Accumulated Other Comprehensive Income Gross Unrealized Gain Included in Cumulative Earnings Total Gross Unrealized Gain Gross Unrealized Loss Included in Accumulated Other Comprehensive Income Gross Unrealized Loss Included in Cumulative Earnings Total Gross Unrealized Loss Non-Agency RMBS Senior $ 628,518 $ — $ 628,518 $ (293) $ — $ (293) Subordinated 57,174 19,098 76,272 (55) (5,213) (5,268) Interest-only — 51,481 51,481 — (63,752) (63,752) Agency RMBS Pass-through — 152,271 152,271 — (1,215) (1,215) Interest-only — 220 220 — (12,089) (12,089) Agency CMBS Project loans 23,643 109,057 132,700 (651) (15) (666) Interest-only — 586 586 — (2,701) (2,701) Total $ 709,335 $ 332,713 $ 1,042,048 $ (999) $ (84,985) $ (85,984) Changes in prepayments, actual cash flows, and cash flows expected to be collected, among other items, are affected by the collateral characteristics of each asset class. The Company chooses assets for the portfolio after carefully evaluating each investment’s risk profile. The following tables provide a summary of the Company’s MBS portfolio at September 30, 2020 and December 31, 2019. September 30, 2020 Principal or Notional Value Weighted Average Amortized Weighted Average Fair Value Weighted Average Weighted Average Yield at Period-End (1) Non-Agency RMBS Senior $ 1,629,183 $ 51.33 81.81 4.5 % 16.5 % Subordinated 915,631 63.57 64.58 3.6 % 6.3 % Interest-only 6,056,933 4.33 4.85 1.5 % 16.8 % Agency RMBS Interest-only 1,343,378 9.24 7.44 1.9 % 1.5 % Agency CMBS Project loans 1,538,077 101.82 112.24 4.1 % 3.9 % Interest-only 1,383,665 1.89 2.06 0.7 % 7.9 % (1) Bond Equivalent Yield at period end. December 31, 2019 Principal or Notional Value at Period-End Weighted Average Amortized Weighted Average Fair Value Weighted Average Weighted Average Yield at Period-End (1) Non-Agency RMBS Senior $ 2,024,564 $ 52.98 $ 84.01 5.0 % 20.8 % Subordinated 876,592 63.15 71.25 3.7 % 6.9 % Interest-only 7,458,653 4.04 3.87 1.1 % 8.4 % Agency RMBS Pass-through 6,080,547 102.15 104.64 4.0 % 3.4 % Interest-only 1,539,941 9.06 8.29 1.6 % 4.0 % Agency CMBS Project loans 2,621,938 101.82 106.86 3.7 % 3.6 % Interest-only 1,817,246 2.81 2.70 0.7 % 4.7 % (1) Bond Equivalent Yield at period end. The following table presents the weighted average credit rating of the Company’s Non-Agency RMBS portfolio at September 30, 2020 and December 31, 2019. September 30, 2020 December 31, 2019 AAA 0.3 % 0.4 % AA 0.1 % 0.1 % A 1.2 % 0.9 % BBB 1.8 % 1.6 % BB 4.2 % 3.8 % B 2.0 % 1.6 % Below B or not rated 90.4 % 91.6 % Total 100.0 % 100.0 % Actual maturities of MBS are generally shorter than the stated contractual maturities. Actual maturities of the Company’s MBS are affected by the contractual lives of the underlying mortgages, periodic payments of principal and prepayments of principal. The following tables provide a summary of the fair value and amortized cost of the Company’s MBS at September 30, 2020 and December 31, 2019 according to their estimated weighted-average life classifications. The weighted-average lives of the MBS in the tables below are based on lifetime expected prepayment rates using the Company's prepayment assumptions for the Agency MBS and Non-Agency RMBS. The prepayment model considers current yield, forward yield, steepness of the interest rate curve, current mortgage rates, mortgage rates of the outstanding loan, loan age, margin, and volatility. September 30, 2020 (dollars in thousands) Weighted Average Life Less than one year Greater than one year and less Greater than five years and less Greater than ten years Total Fair value Non-Agency RMBS Senior $ 9,894 $ 365,604 $ 502,840 $ 454,562 $ 1,332,900 Subordinated — 73,141 83,705 434,510 591,356 Interest-only 3,380 156,082 132,305 2,266 294,033 Agency RMBS Pass-through — — — — — Interest-only — 1,018 98,970 — 99,988 Agency CMBS Project loans 14,758 — — 1,711,504 1,726,262 Interest-only 705 23,978 3,795 — 28,478 Total fair value $ 28,737 $ 619,823 $ 821,615 $ 2,602,842 $ 4,073,017 Amortized cost Non-Agency RMBS Senior $ 6,264 $ 257,902 $ 288,351 $ 283,752 $ 836,269 Subordinated — 60,669 66,813 454,594 582,076 Interest-only 11,641 152,652 94,982 2,708 261,983 Agency RMBS Pass-through — — — — — Interest-only — 1,979 122,180 — 124,159 Agency CMBS Project loans 14,771 — — 1,551,226 1,565,997 Interest-only 926 21,661 3,592 — 26,179 Total amortized cost $ 33,602 $ 494,863 $ 575,918 $ 2,292,280 $ 3,396,663 December 31, 2019 (dollars in thousands) Weighted Average Life Less than one year Greater than one year and less Greater than five years and less Greater than ten years Total Fair value Non-Agency RMBS Senior $ 16,343 $ 450,185 $ 676,382 $ 558,001 $ 1,700,911 Subordinated — 43,796 95,973 484,829 624,598 Interest-only — 126,631 159,057 3,211 288,899 Agency RMBS Pass-through — 5,939,408 421,539 1,679 6,362,626 Interest-only — 1,614 126,053 — 127,667 Agency CMBS Project loans 15,065 — 29,385 2,757,242 2,801,692 Interest-only — 20,528 28,497 — 49,025 Total fair value $ 31,408 $ 6,582,162 $ 1,536,886 $ 3,804,962 $ 11,955,418 Amortized cost Non-Agency RMBS Senior $ 15,206 $ 304,850 $ 409,958 $ 342,672 $ 1,072,686 Subordinated — 29,085 86,033 438,476 553,594 Interest-only — 150,221 148,889 2,060 301,170 Agency RMBS Pass-through — 5,796,044 414,482 1,044 6,211,570 Interest-only — 2,260 137,276 — 139,536 Agency CMBS Project loans 15,084 — 28,954 2,625,620 2,669,658 Interest-only — 22,950 28,190 — 51,140 Total amortized cost $ 30,290 $ 6,305,410 $ 1,253,782 $ 3,409,872 $ 10,999,354 The Non-Agency RMBS portfolio is subject to credit risk. The Non-Agency RMBS portfolio is primarily collateralized by Alt-A first lien mortgages. An Alt-A mortgage is a type of U.S. mortgage that, for various reasons, is considered riskier than A-paper, or prime, and less risky than subprime, the riskiest category. Alt-A interest rates, which are determined by credit risk, therefore tend to be between those of prime and subprime home loans. Typically, Alt-A mortgages are characterized by borrowers with less than full documentation, lower credit scores and higher loan-to-value ratios. At origination of the loan, Alt-A mortgage securities are defined as Non-Agency RMBS where (i) the underlying collateral has weighted average FICO scores between 680 and 720 or (ii) the FICO scores are greater than 720 and RMBS have 30% or less of the underlying collateral composed of full documentation loans. At September 30, 2020 and December 31, 2019, 51% and 58% of the Non-Agency RMBS collateral was classified as Alt-A, based on fair value. At September 30, 2020 and December 31, 2019, 11% and 12% of the Non-Agency RMBS collateral was classified as prime, respectively, based on fair value. The remaining Non-Agency RMBS collateral is classified as subprime. The Non-Agency RMBS in the Portfolio have the following collateral characteristics at September 30, 2020 and December 31, 2019. September 30, 2020 December 31, 2019 Weighted average maturity (years) 22.9 23.6 Weighted average amortized loan to value (1) 62.0 % 63.2 % Weighted average FICO (2) 714 719 Weighted average loan balance (in thousands) $ 296 $ 313 Weighted average percentage owner occupied 81.4 % 80.6 % Weighted average percentage single family residence 61.4 % 60.0 % Weighted average current credit enhancement 0.9 % 1.1 % Weighted average geographic concentration of top four states CA 31.1 % CA 32.5 % NY 7.2 % FL 6.6 % FL 7.0 % NY 6.3 % TX 2.4 % TX 2.0 % (1) Value represents appraised value of the collateral at the time of loan origination. (2) FICO as determined at the time of loan origination. The table below presents the origination year of the underlying loans related to the Company’s portfolio of Non-Agency RMBS at September 30, 2020 and December 31, 2019. Origination Year September 30, 2020 December 31, 2019 2003 and prior 1.7 % 1.3 % 2004 1.5 % 1.5 % 2005 10.8 % 10.7 % 2006 52.2 % 52.9 % 2007 26.7 % 26.6 % 2008 and later 7.1 % 7.0 % Total 100.0 % 100.0 % Gross realized gains and losses are recorded in “Net realized gains (losses) on sales of investments” on the Company’s Consolidated Statements of Operations. The proceeds and gross realized gains and gross realized losses from sales of investments for the quarters and nine months ended September 30, 2020 and 2019 are as follows: For the Quarters Ended For the Nine Months Ended September 30, 2020 September 30, 2019 September 30, 2020 September 30, 2019 (dollars in thousands) (dollars in thousands) Proceeds from sales: Non-Agency RMBS 604 33,437 142,564 38,658 Agency RMBS — — 5,710,134 1,907,766 Agency CMBS 734,320 — 1,060,987 22,482 Gross realized gains: Non-Agency RMBS — 24 21,274 424 Agency RMBS — — 74,264 27,025 Agency CMBS 70,237 — 88,927 — Gross realized losses: Non-Agency RMBS (2,214) (17) (8,392) (1,447) Agency RMBS — — (5,816) (22,694) Agency CMBS (2,982) — (2,982) (2,225) Net realized gain (loss) $ 65,041 $ 7 $ 167,275 $ 1,083 |