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 the Company's MBS investments as of September 30, 2022 and December 31, 2021. September 30, 2022 (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 $ 1,171,759 $ 6,702 $ (635,696) $ 542,765 $ (1,745) $ 786,378 $ 251,616 $ (6,258) $ 245,358 Subordinated 506,901 3,970 (166,925) 343,946 (1,610) 308,692 18,980 (52,624) (33,644) Interest-only 3,363,236 166,502 — 166,502 — 96,228 15,459 (85,733) (70,274) Agency RMBS Interest-only 1,229,240 67,368 — 67,368 — 38,470 479 (29,377) (28,898) Agency CMBS Project loans 303,369 5,931 (196) 309,104 — 297,259 — (11,845) (11,845) Interest-only 2,704,539 144,664 — 144,664 — 130,725 1,651 (15,590) (13,939) Total $ 9,279,044 $ 395,137 $ (802,817) $ 1,574,349 $ (3,355) $ 1,657,752 $ 288,185 $ (201,427) $ 86,758 December 31, 2021 (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 $ 1,283,788 $ 5,906 $ (673,207) $ 616,487 $ (212) $ 985,682 $ 369,913 $ (506) $ 369,407 Subordinated 845,432 5,179 (274,843) 575,768 (1) 652,025 99,240 (22,982) 76,258 Interest-only 3,904,665 191,230 — 191,230 — 172,501 36,512 (55,241) (18,729) Agency RMBS Interest-only 992,978 102,934 — 102,934 — 60,487 — (42,447) (42,447) Agency CMBS Project loans 560,565 10,812 (879) 570,498 — 614,419 43,921 — 43,921 Interest-only 2,578,640 147,024 — 147,024 — 146,789 3,044 (3,279) (235) Total $ 10,166,068 $ 463,085 $ (948,929) $ 2,203,941 $ (213) $ 2,631,903 $ 552,630 $ (124,455) $ 428,175 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, 2022 and December 31, 2021. All available for sale Non-Agency RMBS not accounted under the fair value option election in an unrealized loss position have been evaluated by the Company for current expected credit losses. September 30, 2022 (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 $ 52,192 $ (6,258) 8 $ — $ — — $ 52,192 $ (6,258) 8 Subordinated 199,709 (43,400) 34 32,543 (9,224) 12 232,252 (52,624) 46 Interest-only 40,402 (29,741) 82 14,061 (55,992) 51 54,463 (85,733) 133 Agency RMBS Interest-only 16,787 (7,934) 14 15,986 (21,443) 12 32,773 (29,377) 26 Agency CMBS Project loans 289,078 (11,845) 127 — — — 289,078 (11,845) 127 Interest-only 122,117 (15,362) 8 257 (228) 2 122,374 (15,590) 10 Total $ 720,285 $ (114,540) 273 $ 62,847 $ (86,887) 77 $ 783,132 $ (201,427) 350 December 31, 2021 (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 $ 30,846 $ (506) 2 $ — $ — — $ 30,846 $ (506) 2 Subordinated 36,942 (657) 7 28,371 (22,325) 9 65,313 (22,982) 16 Interest-only 11,872 (1,958) 24 30,474 (53,283) 56 42,346 (55,241) 80 Agency RMBS Interest-only 5,003 (1,215) 4 55,486 (41,232) 21 60,489 (42,447) 25 Agency CMBS Interest-only 131,551 (3,164) 7 491 (115) 1 132,042 (3,279) 8 Total $ 216,214 $ (7,500) 44 $ 114,822 $ (116,955) 87 $ 331,036 $ (124,455) 131 At September 30, 2022, 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, 2022. The Company had $2 million gross unrealized losses on its Agency MBS (excluding Agency MBS which are reported at fair value with changes in fair value recorded in earnings) as of September 30, 2022. There were no such losses on its Agency MBS as of December 31, 2021. 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, 2022 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, were $18 million and $506 thousand, at September 30, 2022 and December 31, 2021, respectively. After evaluating the securities and recording any allowance for credit losses, the Company 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 it did not intend to sell the securities, it was not considered more likely than not that it would be forced to sell the securities prior to recovering the amortized cost, and there were no material credit events that would have caused the Company to otherwise conclude that it would not recover the amortized cost. The allowance for 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. 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 losses allowance on available-for-sale securities for the quarters and nine months ended September 30, 2022 and 2021 is presented below. For the Quarter Ended For the Nine Months Ended September 30, 2022 September 30, 2021 September 30, 2022 September 30, 2021 (dollars in thousands) (dollars in thousands) Beginning allowance for credit losses $ 4,890 $ 508 $ 213 $ 180 Additions to the allowance for credit losses on securities for which credit losses were not previously recorded 851 7 2,443 475 Allowance on purchased financial assets with credit deterioration — — — — Reductions for the securities sold during the period — — — — Increase/(decrease) on securities with an allowance in the prior period (2,385) (544) 636 (721) Write-offs charged against the allowance (1) (23) (77) (86) Recoveries of amounts previously written off — 174 140 274 Ending allowance for credit losses $ 3,355 $ 122 $ 3,355 $ 122 The following table presents significant credit quality indicators used for the credit loss allowance on our Non-Agency RMBS investments as of September 30, 2022 and December 31, 2021. September 30, 2022 (dollars in thousands) Prepay Rate CDR Loss Severity Amortized Cost Weighted Average Weighted Average Weighted Average Non-Agency RMBS Senior 52,377 6.9% 2.8% 38.1% Subordinated 49,765 8.5% 0.5% 39.4% December 31, 2021 (dollars in thousands) Prepay Rate CDR Loss Severity Amortized Cost Weighted Average Weighted Average Weighted Average Non-Agency RMBS Senior 6,941 2.4% 5.1% 60.9% Subordinated 1 10.0% 0.3% 30.0% The increase in the allowance for credit losses for the nine months ended September 30, 2022 is primarily due to increases in expected losses and delinquencies as compared to the same period of 2021. In addition, certain Non-Agency RMBS positions now have higher unrealized losses and 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, 2022 and December 31, 2021. September 30, 2022 (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 $ 251,616 $ — $ 251,616 $ (4,729) $ (1,529) $ (6,258) Subordinated 12,962 6,018 18,980 (13,566) (39,058) (52,624) Interest-only — 15,459 15,459 — (85,733) (85,733) Agency RMBS Interest-only — 479 479 — (29,377) (29,377) Agency CMBS Project loans — — — (2,079) (9,766) (11,845) Interest-only — 1,651 1,651 — (15,590) (15,590) Total $ 264,578 $ 23,607 $ 288,185 $ (20,374) $ (181,053) $ (201,427) December 31, 2021 (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 $ 369,913 $ — $ 369,913 $ (506) $ — $ (506) Subordinated 33,587 65,653 99,240 — (22,982) (22,982) Interest-only — 36,512 36,512 — (55,241) (55,241) Agency RMBS Interest-only — — — — (42,447) (42,447) Agency CMBS Project loans 2,060 41,861 43,921 — — — Interest-only — 3,044 3,044 — (3,279) (3,279) Total $ 405,560 $ 147,070 $ 552,630 $ (506) $ (123,949) $ (124,455) 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, 2022 and December 31, 2021. September 30, 2022 Principal or Notional Value Weighted Average Amortized Weighted Average Fair Value Weighted Average Weighted Average Yield at Period-End (1) Non-Agency RMBS Senior $ 1,171,759 $ 46.17 67.11 5.0 % 16.8 % Subordinated 506,901 67.54 60.90 4.6 % 6.9 % Interest-only 3,363,236 4.95 2.86 1.0 % 7.4 % Agency RMBS Interest-only 1,229,240 5.48 3.13 0.8 % 1.6 % Agency CMBS Project loans 303,369 101.89 97.99 4.3 % 4.1 % Interest-only 2,704,539 5.35 4.83 0.7 % 3.8 % (1) Bond Equivalent Yield at period end. December 31, 2021 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 $ 1,283,788 $ 48.02 $ 76.78 4.5 % 18.0 % Subordinated 845,432 68.10 77.12 3.8 % 7.1 % Interest-only 3,904,665 4.90 4.42 1.7 % 13.2 % Agency RMBS Interest-only 992,978 10.37 6.09 1.3 % 0.3 % Agency CMBS Project loans 560,565 101.77 109.61 4.3 % 4.1 % Interest-only 2,578,640 5.70 5.69 0.7 % 4.6 % (1) Bond Equivalent Yield at period end. Actual maturities of MBS are generally shorter than the stated contractual maturities. Actual maturities of the Company’s MBS are affected by the underlying mortgages, periodic payments of principal, realized losses 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, 2022 and December 31, 2021 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, 2022 (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 $ 14,897 $ 164,597 $ 295,320 $ 311,564 $ 786,378 Subordinated 4,175 7,683 122,733 174,101 308,692 Interest-only 140 33,929 59,298 2,861 96,228 Agency RMBS Interest-only — 5,203 33,267 — 38,470 Agency CMBS Project loans 8,182 — — 289,077 297,259 Interest-only 177 130,548 — — 130,725 Total fair value $ 27,571 $ 341,960 $ 510,618 $ 777,603 $ 1,657,752 Amortized cost Non-Agency RMBS Senior $ 5,197 $ 138,794 $ 189,007 $ 209,767 $ 542,765 Subordinated 1,428 5,250 133,297 203,971 343,946 Interest-only 11,937 69,251 74,880 10,434 166,502 Agency RMBS Interest-only — 6,521 60,847 — 67,368 Agency CMBS Project loans 8,182 — — 300,922 309,104 Interest-only 519 144,145 — — 144,664 Total amortized cost $ 27,263 $ 363,961 $ 458,031 $ 725,094 $ 1,574,349 December 31, 2021 (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 $ 3,186 $ 279,222 $ 318,684 $ 384,590 $ 985,682 Subordinated 3,303 149,089 276,979 222,654 652,025 Interest-only 2,300 140,558 29,642 1 172,501 Agency RMBS Interest-only — — 60,487 — 60,487 Agency CMBS Project loans 8,388 — — 606,031 614,419 Interest-only 1,335 141,997 3,457 — 146,789 Total fair value $ 18,512 $ 710,866 $ 689,249 $ 1,213,276 $ 2,631,903 Amortized cost Non-Agency RMBS Senior $ 2,349 $ 194,506 $ 190,030 $ 229,602 $ 616,487 Subordinated 1 129,063 244,103 202,601 575,768 Interest-only 27,764 140,757 22,648 61 191,230 Agency RMBS Interest-only — — 102,934 — 102,934 Agency CMBS Project loans 8,388 — — 562,110 570,498 Interest-only 1,540 142,290 3,194 — 147,024 Total amortized cost $ 40,042 $ 606,616 $ 562,909 $ 994,374 $ 2,203,941 The Non-Agency RMBS investments are secured by pools of mortgage loans which are subject to credit risk. The following table summarizes the delinquency, bankruptcy, foreclosure and Real estate owned, or REO, total of the pools of mortgage loans securing the Company’s investments in Non-Agency RMBS at September 30, 2022 and December 31, 2021. When delinquency rates increase, it is expected that the Company will incur additional credit losses. September 30, 2022 30 Days Delinquent 60 Days Delinquent 90+ Days Delinquent Bankruptcy Foreclosure REO Total % of Unpaid Principal Balance 2.8 % 1.0 % 3.3 % 1.2 % 3.1 % 0.6 % 12.0 % December 31, 2021 30 Days Delinquent 60 Days Delinquent 90+ Days Delinquent Bankruptcy Foreclosure REO Total % of Unpaid Principal Balance 3.4 % 1.3 % 5.5 % 1.3 % 2.6 % 0.4 % 14.5 % The Non-Agency RMBS in the Portfolio have the following collateral characteristics at September 30, 2022 and December 31, 2021. September 30, 2022 December 31, 2021 Weighted average maturity (years) 19.6 21.4 Weighted average amortized loan to value (1) 58.7 % 60.3 % Weighted average FICO (2) 712 706 Weighted average loan balance (in thousands) $ 259 $ 259 Weighted average percentage owner-occupied 84.5 % 84.0 % Weighted average percentage single family residence 61.6 % 62.7 % Weighted average current credit enhancement 1.1 % 1.2 % Weighted average geographic concentration of top four states CA 32.4 % CA 31.2 % NY 11.1 % NY 10.4 % FL 7.8 % FL 8.0 % NJ 4.6 % NJ 4.6 % (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, 2022 and December 31, 2021. Origination Year September 30, 2022 December 31, 2021 2003 and prior 1.2 % 1.4 % 2004 1.0 % 1.2 % 2005 8.7 % 8.6 % 2006 46.0 % 53.7 % 2007 30.8 % 25.3 % 2008 and later 12.3 % 9.8 % 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, 2022 and 2021 are as follows: For the Quarters Ended For the Nine Months Ended September 30, 2022 September 30, 2021 September 30, 2022 September 30, 2021 (dollars in thousands) (dollars in thousands) Proceeds from sales: Non-Agency RMBS — — — 47,877 Agency RMBS 18,378 — 18,378 626 Agency CMBS — — — 201,037 Gross realized gains: Non-Agency RMBS — — — 37,742 Agency CMBS — — — 13,735 Gross realized losses: Non-Agency RMBS — — — (4,955) Agency RMBS (37,031) — (37,031) (1,209) Net realized gain (loss) $ (37,031) $ — $ (37,031) $ 45,313 |