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 March 31, 2024 and December 31, 2023. March 31, 2024 (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 $ 1,057,200 $ 16,024 $ (575,728) $ 497,496 $ (16,491) $ 664,282 $ 189,895 $ (6,618) $ 183,277 Subordinated 610,429 3,583 (281,892) 332,120 (3,416) 314,254 17,469 (31,919) (14,450) Interest-only 2,819,698 157,077 — 157,077 — 81,327 14,386 (90,136) (75,750) Agency RMBS Interest-only 388,676 19,490 — 19,490 — 14,867 198 (4,821) (4,623) Agency CMBS Project loans 48,651 622 — 49,273 — 43,706 — (5,567) (5,567) Interest-only 474,631 7,366 — 7,366 — 7,426 1,100 (1,040) 60 Total $ 5,399,285 $ 204,162 $ (857,620) $ 1,062,822 $ (19,907) $ 1,125,862 $ 223,048 $ (140,101) $ 82,947 December 31, 2023 (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 $ 1,073,632 $ 14,641 $ (582,640) $ 505,633 $ (15,052) $ 676,128 $ 192,528 $ (6,981) $ 185,547 Subordinated 583,049 3,609 (286,247) 300,411 (3,508) 276,903 16,548 (36,548) (20,000) Interest-only 2,874,680 157,871 — 157,871 — 90,775 14,394 (81,490) (67,096) Agency RMBS Interest-only 392,284 19,238 — 19,238 — 15,023 862 (5,077) (4,215) Agency CMBS Project loans 86,572 1,248 — 87,820 — 79,179 — (8,641) (8,641) Interest-only 478,239 7,766 — 7,766 — 8,282 1,307 (791) 516 Total $ 5,488,456 $ 204,373 $ (868,887) $ 1,078,739 $ (18,560) $ 1,146,290 $ 225,639 $ (139,528) $ 86,111 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 March 31, 2024 and December 31, 2023. All Non-Agency RMBS held as available-for-sale, and not accounted under the fair value option election in an unrealized loss position have been evaluated by the Company for current expected credit losses. March 31, 2024 (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 $ 46,803 $ (283) 13 $ 45,625 $ (6,335) 8 $ 92,429 $ (6,618) 21 Subordinated 25,720 (630) 4 189,006 (31,289) 35 214,726 (31,919) 39 Interest-only 20,615 (6,983) 30 29,047 (83,153) 105 49,662 (90,136) 135 Agency RMBS Interest-only 1,278 (8) 1 9,526 (4,813) 8 10,803 (4,821) 9 Agency CMBS Project loans 5,149 (1,065) 3 38,557 (4,502) 32 43,706 (5,567) 35 Interest-only 4,284 (760) 3 131 (280) 2 4,415 (1,040) 5 Total $ 103,849 $ (9,729) 54 $ 311,892 $ (130,372) 190 $ 415,741 $ (140,101) 244 December 31, 2023 (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 $ 51,476 $ (281) 13 $ 42,859 $ (6,700) 6 $ 94,335 $ (6,981) 19 Subordinated 19,382 (1,467) 5 181,822 (35,081) 33 201,204 (36,548) 38 Interest-only 19,263 (4,035) 27 36,731 (77,455) 105 55,994 (81,490) 132 Agency RMBS Interest-only — — — 9,151 (5,077) 8 9,151 (5,077) 8 Agency CMBS Project loans 43,827 (4,040) 5 35,353 (4,601) 32 79,180 (8,641) 37 Interest-only 2,601 (529) 2 158 (262) 2 2,759 (791) 4 Total $ 136,549 $ (10,352) 52 $ 306,074 $ (129,176) 186 $ 442,623 $ (139,528) 238 At March 31, 2024, the Company did not intend to sell any of its Agency and Non-Agency MBS classified as available-for-sale 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 March 31, 2024. The Company had $24 thousand and $23 thousand 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 March 31, 2024 and December 31, 2023, 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 March 31, 2024 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 $15 million and $18 million, at March 31, 2024 and December 31, 2023, 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 required 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 ended March 31, 2024 and 2023 is presented below. For the Quarter Ended March 31, 2024 March 31, 2023 (dollars in thousands) Beginning allowance for credit losses $ 18,560 $ 7,188 Additions to the allowance for credit losses on securities for which credit losses were not previously recorded 705 597 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 448 4,093 Write-offs charged against the allowance (302) (1,631) Recoveries of amounts previously written off 496 4 Ending allowance for credit losses $ 19,907 $ 10,251 The following table presents significant credit quality indicators used for the credit loss allowance on our Non-Agency RMBS investments as of March 31, 2024 and December 31, 2023. March 31, 2024 (dollars in thousands) Prepay Rate CDR Loss Severity Amortized Cost Weighted Average Weighted Average Weighted Average Non-Agency RMBS Senior 98,495 7.1% 2.3% 37.3% Subordinated 72,053 6.5% 0.3% 44.7% December 31, 2023 (dollars in thousands) Prepay Rate CDR Loss Severity Amortized Cost Weighted Average Weighted Average Weighted Average Non-Agency RMBS Senior 98,394 6.2% 2.3% 35.3% Subordinated 75,005 6.2% 0.7% 38.9% The increase in the allowance for credit losses for the quarter ended March 31, 2024 is primarily due to increases in expected losses and delinquencies as compared to the same period of 2023. 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 March 31, 2024 and December 31, 2023. March 31, 2024 (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 $ 189,895 $ — $ 189,895 $ (5,231) $ (1,388) $ (6,618) Subordinated 10,826 6,643 17,469 (10,019) (21,900) (31,919) Interest-only — 14,386 14,386 — (90,136) (90,136) Agency RMBS Interest-only — 198 198 — (4,821) (4,821) Agency CMBS Project loans — — — (24) (5,543) (5,567) Interest-only — 1,100 1,100 — (1,040) (1,040) Total $ 200,721 $ 22,327 $ 223,048 $ (15,274) $ (124,827) $ (140,101) December 31, 2023 (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 $ 192,528 $ — $ 192,528 $ (5,396) $ (1,585) $ (6,981) Subordinated 10,757 5,791 16,548 (12,198) (24,350) (36,548) Interest-only — 14,394 14,394 — (81,490) (81,490) Agency RMBS Interest-only — 862 862 — (5,077) (5,077) Agency CMBS Project loans — — — (23) (8,618) (8,641) Interest-only — 1,307 1,307 — (791) (791) Total $ 203,285 $ 22,354 $ 225,639 $ (17,617) $ (121,911) $ (139,528) 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 March 31, 2024 and December 31, 2023. March 31, 2024 Principal or Notional Value Weighted Average Amortized Weighted Average Fair Value Weighted Average Weighted Average Yield at Period-End (1) Non-Agency RMBS Senior $ 1,057,200 $ 45.50 62.83 5.7 % 16.9 % Subordinated 610,429 53.85 51.49 3.8 % 7.2 % Interest-only 2,819,698 5.57 2.88 0.5 % 6.2 % Agency RMBS Interest-only 388,676 5.01 3.83 0.1 % 6.6 % Agency CMBS Project loans 48,651 101.28 89.84 3.7 % 3.6 % Interest-only 474,631 1.55 1.56 0.5 % 8.4 % (1) Bond Equivalent Yield at period end. December 31, 2023 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 $ 1,073,632 $ 45.69 $ 62.98 5.7 % 17.3 % Subordinated 583,049 50.92 47.49 3.3 % 6.7 % Interest-only 2,874,680 5.49 3.16 0.5 % 4.2 % Agency RMBS Interest-only 392,284 4.90 3.83 0.1 % 5.7 % Agency CMBS Project loans 86,572 101.44 91.46 4.0 % 3.8 % Interest-only 478,239 1.62 1.73 0.5 % 8.2 % (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 March 31, 2024 and December 31, 2023 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. March 31, 2024 (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 $ 11,478 $ 96,678 $ 290,509 $ 265,617 $ 664,282 Subordinated 3,327 29,143 115,456 166,328 314,254 Interest-only 374 24,035 54,143 2,775 81,327 Agency RMBS Interest-only 4,645 6,437 3,785 — 14,867 Agency CMBS Project loans 7,721 — — 35,985 43,706 Interest-only 172 7,254 — — 7,426 Total fair value $ 27,717 $ 163,547 $ 463,893 $ 470,705 $ 1,125,862 Amortized cost Non-Agency RMBS Senior $ 4,175 $ 95,054 $ 202,382 $ 195,885 $ 497,496 Subordinated 2,286 25,550 117,777 186,507 332,120 Interest-only 15,986 46,031 89,067 5,993 157,077 Agency RMBS Interest-only 6,231 8,046 5,213 — 19,490 Agency CMBS Project loans 7,745 — — 41,528 49,273 Interest-only 632 6,734 — — 7,366 Total amortized cost $ 37,056 $ 181,415 $ 414,438 $ 429,913 $ 1,062,822 December 31, 2023 (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 $ 12,086 $ 100,330 $ 288,283 $ 275,429 $ 676,128 Subordinated 3,727 16,221 100,541 156,414 276,903 Interest-only 269 24,858 62,934 2,714 90,775 Agency RMBS Interest-only 15,023 — — — 15,023 Agency CMBS Project loans 7,797 — — 71,382 79,179 Interest-only 614 7,668 — — 8,282 Total fair value $ 39,516 $ 149,077 $ 451,758 $ 505,939 $ 1,146,290 Amortized cost Non-Agency RMBS Senior $ 4,072 $ 95,442 $ 202,295 $ 203,824 $ 505,633 Subordinated 2,301 12,672 104,432 181,006 300,411 Interest-only 9,527 46,578 98,632 3,134 157,871 Agency RMBS Interest-only 19,238 — — — 19,238 Agency CMBS Project loans 7,820 — — 80,000 87,820 Interest-only 775 6,991 — — 7,766 Total amortized cost $ 43,733 $ 161,683 $ 405,359 $ 467,964 $ 1,078,739 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 March 31, 2024 and December 31, 2023. When delinquency rates increase, it is expected that the Company will incur additional credit losses. March 31, 2024 30 Days Delinquent 60 Days Delinquent 90+ Days Delinquent Bankruptcy Foreclosure REO Total % of Unpaid Principal Balance 3.7 % 1.5 % 2.4 % 1.3 % 3.0 % 0.6 % 12.5 % December 31, 2023 30 Days Delinquent 60 Days Delinquent 90+ Days Delinquent Bankruptcy Foreclosure REO Total % of Unpaid Principal Balance 3.4 % 1.4 % 2.6 % 1.3 % 3.0 % 0.5 % 12.2 % The Non-Agency RMBS in the Portfolio have the following collateral characteristics at March 31, 2024 and December 31, 2023. March 31, 2024 December 31, 2023 Weighted average maturity (years) 18.9 19.5 Weighted average amortized loan to value (1) 56.5 % 57.1 % Weighted average FICO (2) 707 707 Weighted average loan balance (in thousands) $ 250 $ 252 Weighted average percentage owner-occupied 84.1 % 84.5 % Weighted average percentage single family residence 61.2 % 61.4 % Weighted average current credit enhancement 1.2 % 1.3 % Weighted average geographic concentration of top four states CA 32.9 % CA 33.1 % NY 11.6 % NY 11.6 % FL 7.6 % FL 7.6 % NJ 4.6 % NJ 4.5 % (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 March 31, 2024 and December 31, 2023. Origination Year March 31, 2024 December 31, 2023 2003 and prior 1.1 % 1.2 % 2004 0.7 % 0.8 % 2005 7.8 % 8.2 % 2006 42.1 % 43.3 % 2007 31.3 % 32.5 % 2008 and later 17.0 % 14.0 % 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 ended March 31, 2024, and 2023 are as follows: For the Quarter Ended March 31, 2024 March 31, 2023 (dollars in thousands) Proceeds from sales: Non-Agency RMBS — — Agency RMBS — — Agency CMBS $ 34,672 $ 167,675 Gross realized gains: Non-Agency RMBS — — Agency RMBS — — Agency CMBS — — Gross realized losses: Non-Agency RMBS — — Agency RMBS — — Agency CMBS (3,750) (5,264) Net realized gain (loss) $ (3,750) $ (5,264) |