Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
As of
$ in thousands, except share amounts June 30, 2024 December 31, 2023
ASSETS
Mortgage-backed securities, at fair value (including pledged securities of $ 4,450,061 and $ 4,712,185 , respectively; net of allowance for credit losses of $ 622 and $ 320 , respectively)
4,836,827 5,045,306
U.S. Treasury securities, at fair value — 11,214
Cash and cash equivalents 58,775 76,967
Restricted cash 124,667 121,670
Due from counterparties 1,279 —
Investment related receivable 35,599 26,604
Derivative assets, at fair value 8,991 939
Other assets 391 1,509
Total assets 5,066,529 5,284,209
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Repurchase agreements 4,260,475 4,458,695
Derivative liabilities, at fair value 1,525 —
Dividends payable 20,255 19,384
Accrued interest payable 20,536 15,787
Collateral held payable — 2,475
Accounts payable and accrued expenses 1,306 1,296
Due to affiliate 3,216 3,907
Total liabilities 4,307,313 4,501,544
Commitments and contingencies (See Note 14):
Stockholders' equity:
Preferred Stock, par value $ 0.01 per share; 50,000,000 shares authorized:
7.75 % Fixed-to-Floating Series B Cumulative Redeemable Preferred Stock: 4,247,989 and 4,385,997 shares issued and outstanding, respectively ($ 106,200 and $ 109,650 aggregate liquidation preference, respectively)
102,678 106,014
7.50 % Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock: 7,344,030 and 7,545,439 shares issued and outstanding, respectively ($ 183,601 and $ 188,636 aggregate liquidation preference, respectively)
177,603 182,474
Common Stock, par value $ 0.01 per share; 67,000,000 shares authorized, 50,637,604 and 48,460,626 shares issued and outstanding, respectively
506 484
Additional paid in capital 4,030,745 4,011,138
Accumulated other comprehensive income 648 698
Retained earnings (distributions in excess of earnings) ( 3,552,964 ) ( 3,518,143 )
Total stockholders’ equity 759,216 782,665
Total liabilities and stockholders' equity 5,066,529 5,284,209
The accompanying notes are an integral part of these condensed consolidated financial statements.
1
Table of Contents
INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended June 30, Six Months Ended June 30,
$ in thousands, except share data 2024 2023 2024 2023
Interest income 68,028 71,428 136,611 140,715
Interest expense 59,393 59,022 120,973 108,748
Net interest income 8,635 12,406 15,638 31,967
Other income (loss)
Gain (loss) on investments, net ( 45,212 ) ( 99,679 ) ( 111,365 ) ( 47,723 )
(Increase) decrease in provision for credit losses ( 263 ) ( 169 ) ( 302 ) ( 169 )
Equity in earnings (losses) of unconsolidated ventures — — ( 193 ) 2
Gain (loss) on derivative instruments, net 28,262 96,624 121,423 51,729
Other investment income (loss), net — 27 — ( 66 )
Total other income (loss) ( 17,213 ) ( 3,197 ) 9,563 3,773
Expenses
Management fee – related party 2,945 3,168 5,806 6,147
General and administrative 1,943 1,963 3,739 4,052
Total expenses 4,888 5,131 9,545 10,199
Net income (loss) ( 13,466 ) 4,078 15,656 25,541
Dividends to preferred stockholders ( 5,508 ) ( 5,840 ) ( 11,093 ) ( 11,702 )
Gain on repurchase and retirement of preferred stock 208 364 401 364
Net income (loss) attributable to common stockholders ( 18,766 ) ( 1,398 ) 4,964 14,203
Earnings (loss) per share:
Net income (loss) attributable to common stockholders
Basic ( 0.38 ) ( 0.03 ) 0.10 0.35
Diluted ( 0.38 ) ( 0.03 ) 0.10 0.35
The accompanying notes are an integral part of these condensed consolidated financial statements.
2
Table of Contents
INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
Three Months Ended June 30, Six Months Ended June 30,
$ in thousands 2024 2023 2024 2023
Net income (loss) ( 13,466 ) 4,078 15,656 25,541
Other comprehensive income (loss):
Unrealized gain (loss) on mortgage-backed securities, net ( 150 ) ( 131 ) ( 352 ) ( 607 )
Reclassification of unrealized loss on available-for-sale securities to (increase) decrease in provision for credit losses 263 169 302 169
Reclassification of amortization of net deferred (gain) loss on de-designated interest rate swaps to interest expense — ( 3,201 ) — ( 7,695 )
Currency translation adjustments on investment in unconsolidated venture — — — ( 10 )
Reclassification of currency translation loss on investment in unconsolidated venture to other investment income (loss), net — — — 123
Total other comprehensive income (loss) 113 ( 3,163 ) ( 50 ) ( 8,020 )
Comprehensive income (loss) ( 13,353 ) 915 15,606 17,521
Dividends to preferred stockholders ( 5,508 ) ( 5,840 ) ( 11,093 ) ( 11,702 )
Gain on repurchase and retirement of preferred stock 208 364 401 364
Comprehensive income (loss) attributable to common stockholders ( 18,653 ) ( 4,561 ) 4,914 6,183
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
Table of Contents
INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
For the three months ended March 31, 2024 and June 30, 2024
(Unaudited)
Additional
Paid in
Capital Accumulated
Other
Comprehensive
Income (Loss) Retained
Earnings
(Distributions
in excess of
earnings) Total
Stockholders’
Equity
Series B
Preferred Stock Series C
Preferred Stock
$ in thousands, except share amounts Common Stock
Shares Amount Shares Amount Shares Amount
Balance as of December 31, 2023 4,385,997 106,014 7,545,439 182,474 48,460,626 484 4,011,138 698 ( 3,518,143 ) 782,665
Net income (loss) — — — — — — — — 29,122 29,122
Other comprehensive income (loss) — — — — — — — ( 163 ) — ( 163 )
Proceeds from issuance of common stock, net of offering costs — — — — 365,838 4 3,314 — — 3,318
Stock awards — — — — ( 870 ) — — — — —
Repurchase and retirement of preferred stock ( 93,347 ) ( 2,256 ) ( 95,917 ) ( 2,320 ) — — — — 193 ( 4,383 )
Common stock dividends — — — — — — — — ( 19,530 ) ( 19,530 )
Preferred stock dividends — — — — — — — — ( 5,585 ) ( 5,585 )
Amortization of equity-based compensation — — — — — — 128 — — 128
Balance as of March 31, 2024 4,292,650 103,758 7,449,522 180,154 48,825,594 488 4,014,580 535 ( 3,513,943 ) 785,572
Net income (loss) — — — — — — — — ( 13,466 ) ( 13,466 )
Other comprehensive income (loss) — — — — — — — 113 — 113
Proceeds from issuance of common stock, net of offering costs — — — — 1,761,155 18 16,034 — — 16,052
Stock awards — — — — 50,855 — — — — —
Repurchase and retirement of preferred stock ( 44,661 ) ( 1,080 ) ( 105,492 ) ( 2,551 ) — — — — 208 ( 3,423 )
Common stock dividends — — — — — — — — ( 20,255 ) ( 20,255 )
Preferred stock dividends — — — — — — — — ( 5,508 ) ( 5,508 )
Amortization of equity-based compensation — — — — — — 131 — — 131
Balance as of June 30, 2024 4,247,989 102,678 7,344,030 177,603 50,637,604 506 4,030,745 648 ( 3,552,964 ) 759,216
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
Table of Contents
INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
For the three months ended March 31, 2023 and June 30, 2023
(Unaudited)
Additional
Paid in
Capital Accumulated
Other
Comprehensive
Income (Loss) Retained
Earnings
(Distributions
in excess of
earnings) Total
Stockholders’
Equity
Series B
Preferred Stock Series C
Preferred Stock
$ in thousands, except share amounts Common Stock
Shares Amount Shares Amount Shares Amount
Balance as of December 31, 2022 4,537,634 109,679 7,816,470 189,028 38,710,916 387 3,901,562 10,761 ( 3,407,342 ) 804,075
Net income (loss) — — — — — — — — 21,463 21,463
Other comprehensive income (loss) — — — — — — — ( 4,857 ) — ( 4,857 )
Proceeds from issuance of common stock, net of offering costs — — — — 2,930,069 29 35,763 — — 35,792
Stock awards — — — — 6,259 — — — — —
Common stock dividends — — — — — — — — ( 16,658 ) ( 16,658 )
Preferred stock dividends — — — — — — — — ( 5,862 ) ( 5,862 )
Amortization of equity-based compensation — — — — — — 162 — — 162
Balance as of March 31, 2023 4,537,634 109,679 7,816,470 189,028 41,647,244 416 3,937,487 5,904 ( 3,408,399 ) 834,115
Net income (loss) — — — — — — — — 4,078 4,078
Other comprehensive income (loss) — — — — — — — ( 3,163 ) — ( 3,163 )
Proceeds from issuance of common stock, net of offering costs — — — — 2,888,639 29 30,939 — — 30,968
Stock awards — — — — 43,980 — — — — —
Repurchase and retirement of preferred stock ( 37,788 ) ( 913 ) ( 42,696 ) ( 1,033 ) — — — — 364 ( 1,582 )
Common stock dividends — — — — — — — — ( 17,833 ) ( 17,833 )
Preferred stock dividends — — — — — — — — ( 5,840 ) ( 5,840 )
Amortization of equity-based compensation — — — — — — 141 — — 141
Balance as of June 30, 2023 4,499,846 108,766 7,773,774 187,995 44,579,863 445 3,968,567 2,741 ( 3,427,630 ) 840,884
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
Table of Contents
INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Six Months Ended June 30,
$ in thousands 2024 2023
Cash Flows from Operating Activities
Net income (loss) 15,656 25,541
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Amortization of premiums and (discounts), net ( 6,719 ) 2,752
Realized and unrealized (gain) loss on derivative instruments, net ( 32,865 ) 66,172
(Gain) loss on investments, net 111,365 47,723
Increase (decrease) in provision for credit losses 302 169
(Gain) loss from investments in unconsolidated ventures in excess of distributions received 193 ( 2 )
Other amortization 259 ( 7,392 )
Loss on foreign currency translation — 123
Changes in operating assets and liabilities:
(Increase) decrease in operating assets ( 1,783 ) ( 421 )
Increase (decrease) in operating liabilities 4,068 19,079
Net cash provided by (used in) operating activities 90,476 153,744
Cash Flows from Investing Activities
Purchase of mortgage-backed securities ( 624,425 ) ( 2,393,198 )
Distributions from investments in unconsolidated ventures, net 307 40
Principal payments from mortgage-backed securities 153,021 144,515
Proceeds from sale of mortgage-backed securities 568,331 1,482,034
Proceeds from sale of U.S. Treasury securities 10,755 —
Settlement (termination) of swaps, TBAs and forwards, net 26,338 ( 64,954 )
Net change in due from counterparties and collateral held payable on derivative instruments ( 1,279 ) 1,584
Net cash provided by (used in) investing activities 133,048 ( 829,979 )
Cash Flows from Financing Activities
Proceeds from issuance of common stock 19,370 66,760
Repurchase of preferred stock ( 7,806 ) ( 1,582 )
Proceeds from repurchase agreements 17,949,216 17,156,436
Principal repayments of repurchase agreements ( 18,147,017 ) ( 16,431,871 )
Net change in due from counterparties and collateral held payable on repurchase agreements ( 2,475 ) ( 4,892 )
Payments of deferred costs — ( 169 )
Payments of dividends ( 50,007 ) ( 53,523 )
Net cash provided by (used in) financing activities ( 238,719 ) 731,159
Net change in cash, cash equivalents and restricted cash ( 15,195 ) 54,924
Cash, cash equivalents and restricted cash, beginning of period 198,637 278,781
Cash, cash equivalents and restricted cash, end of period 183,442 333,705
Supplement Disclosure of Cash Flow Information
Interest paid 116,223 96,830
Non-cash Investing and Financing Activities Information
Net change in unrealized gain (loss) on mortgage-backed securities classified as available-for-sale 50 438
Dividends declared not paid 20,255 17,832
Net change in investment related receivable (payable) 6,591 —
Net change in foreign currency translation adjustment recorded in accumulated other comprehensive income — ( 113 )
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
Table of Contents
INVESCO MORTGAGE CAPITAL INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1 – Organization and Business Operations
Invesco Mortgage Capital Inc. (the “Company” or “we”) is a Maryland corporation primarily focused on investing in, financing and managing mortgage-backed securities ("MBS”) and other mortgage-related assets.
As of June 30, 2024, we were invested in:
• residential mortgage-backed securities (“RMBS”) that are guaranteed by a U.S. government agency such as the Government National Mortgage Association (“Ginnie Mae”), or a federally chartered corporation such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”) (collectively “Agency RMBS”);
• commercial mortgage-backed securities (“CMBS”) that are guaranteed by a U.S. government agency such as Ginnie Mae or a federally chartered corporation such as Fannie Mae or Freddie Mac (collectively "Agency CMBS");
• CMBS that are not guaranteed by a U.S. government agency or a federally chartered corporation (“non-Agency CMBS”); and
• RMBS that are not guaranteed by a U.S. government agency or a federally chartered corporation (“non-Agency RMBS”).
During the periods presented in these condensed consolidated financial statements, we also invested in U.S. Treasury securities and real estate-related financing arrangements in the form of unconsolidated ventures.
We conduct our business through IAS Operating Partnership L.P. (the “Operating Partnership”) and have one operating segment. We are externally managed and advised by Invesco Advisers, Inc. (our “Manager”), a registered investment adviser and an indirect, wholly-owned subsidiary of Invesco Ltd. (“Invesco”), a leading independent global investment management firm.
We elected to be taxed as a real estate investment trust (“REIT”) for U.S. federal income tax purposes under the provisions of the Internal Revenue Code of 1986. To maintain our REIT qualification, we are generally required to distribute at least 90 % of our REIT taxable income to our stockholders annually. We operate our business in a manner that permits our exclusion from the “Investment Company” definition under the Investment Company Act of 1940, as amended (the “1940 Act”).
Note 2 – Summary of Significant Accounting Policies
Basis of Presentation and Consolidation
Certain disclosures included in our Annual Report on Form 10-K are not required to be included on an interim basis in our quarterly reports on Form 10-Q. We have condensed or omitted these disclosures. Therefore, this Form 10-Q should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2023.
Our condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and consolidate the financial statements of the Company and its controlled subsidiaries. All significant intercompany transactions, balances, revenues and expenses are eliminated upon consolidation. In the opinion of management, the condensed consolidated financial statements reflect all adjustments, consisting of normal recurring accruals, which are necessary for a fair statement of our financial condition and results of operations for the periods presented.
Use of Estimates
The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in our condensed consolidated financial statements and accompanying notes. Examples of estimates include, but are not limited to, estimates of the fair values of financial instruments, interest income on mortgage-backed securities and allowances for credit losses. Actual results may differ from those estimates.
Significant Accounting Policies
There have been no changes to our accounting policies included in Note 2 to the consolidated financial statements of our Annual Report on Form 10-K for the year ended December 31, 2023.
7
Table of Contents
Note 3 – Variable Interest Entities ("VIEs")
Our maximum risk of loss in VIEs in which we are not the primary beneficiary as of June 30, 2024 is presented in the table below.
$ in thousands Carrying
Amount Company's Maximum Risk of Loss
Non-Agency CMBS 10,264 10,264
Non-Agency RMBS 7,463 7,463
Total 17,727 17,727
Refer to Note 4 - "Mortgage-Backed Securities" for additional details regarding these investments.
Note 4 – Mortgage-Backed Securities
The following tables summarize our MBS portfolio by asset type as of June 30, 2024 and December 31, 2023.
As of June 30, 2024
$ in thousands Principal/ Notional
Balance Unamortized
Premium
(Discount) Amortized
Cost Allowance for Credit Losses Unrealized
Gain/
(Loss), net Fair
Value Period-
end
Weighted
Average
Yield (1)
Agency RMBS:
30 year fixed-rate pass-through 4,482,253 ( 124,355 ) 4,357,898 — 1,898 4,359,796 5.40 %
Agency-CMO (2)
553,157 ( 482,008 ) 71,149 — 3,562 74,711 9.94 %
Agency CMBS 392,924 ( 8,372 ) 384,552 — 41 384,593 4.97 %
Non-Agency CMBS 11,000 ( 114 ) 10,886 ( 622 ) — 10,264 8.91 %
Non-Agency RMBS (3)(4)(5)
259,791 ( 252,826 ) 6,965 — 498 7,463 9.44 %
Total 5,699,125 ( 867,675 ) 4,831,450 ( 622 ) 5,999 4,836,827 5.45 %
(1) Period-end weighted average yield is based on amortized cost as of June 30, 2024 and incorporates future prepayment and loss assumptions when appropriate.
(2) All Agency collateralized mortgage obligations (“Agency-CMO”) are interest-only securities (“Agency IO”).
(3) Non-Agency RMBS is 66.4 % fixed rate, 32.9 % variable rate, and 0.7 % floating rate based on fair value. Coupon payments on variable rate investments are based upon changes in the underlying hybrid adjustable-rate mortgage (“ARM”) loan coupons, while coupon payments on floating rate investments are based upon a spread to a reference index.
(4) Of the total discount in non-Agency RMBS, $ 2.1 million is non-accretable calculated using the principal/notional balance and based on estimated future cash flows of the securities.
(5) Non-Agency RMBS includes interest-only securities ("non-Agency IO") which represent 96.8 % of principal/notional balance, 35.6 % of amortized cost and 32.1 % of fair value.
8
Table of Contents
As of December 31, 2023
$ in thousands Principal/Notional
Balance Unamortized
Premium
(Discount) Amortized
Cost Allowance for Credit Losses Unrealized
Gain/
(Loss), net Fair
Value Period-
end
Weighted
Average
Yield (1)
Agency RMBS:
30 year fixed-rate pass-through 5,005,512 ( 159,924 ) 4,845,588 — 106,886 4,952,474 5.33 %
Agency-CMO (2)
573,240 ( 498,355 ) 74,885 — ( 127 ) 74,758 9.74 %
Non-Agency CMBS 11,000 ( 372 ) 10,628 ( 320 ) ( 373 ) 9,935 9.58 %
Non-Agency RMBS (3)(4)(5)
275,061 ( 267,744 ) 7,317 — 822 8,139 9.10 %
Total 5,864,813 ( 926,395 ) 4,938,418 ( 320 ) 107,208 5,045,306 5.42 %
(1) Period-end weighted average yield is based on amortized cost as of December 31, 2023 and incorporates future prepayment and loss assumptions when appropriate.
(2) All Agency-CMO are Agency IO.
(3) Non-Agency RMBS is 66.8 % fixed rate, 32.5 % variable rate and 0.7 % floating rate based on fair value. Coupon payments on variable rate investments are based upon changes in the underlying hybrid ARM loan coupons, while coupon payments on floating rate investments are based upon a spread to a reference index.
(4) Of the total discount in non-Agency RMBS, $ 2.1 million is non-accretable calculated using the principal/notional balance and based on estimated future cash flows of the securities.
(5) Non-Agency RMBS includes non-Agency IO which represent 96.9 % of principal/notional balance, 37.6 % of amortized cost and 31.7 % of fair value.
The following table presents the fair value of our available-for-sale securities and securities accounted for under the fair value option by asset type as of June 30, 2024 and December 31, 2023. We have elected the fair value option for our MBS purchased on or after September 1, 2016 and all of our RMBS interest-only securities. As of June 30, 2024 and December 31, 2023, approximately 99.7 % of our MBS were accounted for under the fair value option.
As of
June 30, 2024 December 31, 2023
$ in thousands Available-for-sale Securities Securities under Fair Value Option Total
Fair Value Available-for-sale Securities Securities under Fair Value Option Total
Fair Value
Agency RMBS:
30 year fixed-rate pass-through — 4,359,796 4,359,796 — 4,952,474 4,952,474
Agency-CMO — 74,711 74,711 — 74,758 74,758
Agency CMBS — 384,593 384,593 — — —
Non-Agency CMBS 10,264 — 10,264 9,935 — 9,935
Non-Agency RMBS 5,216 2,247 7,463 5,743 2,396 8,139
Total 15,480 4,821,347 4,836,827 15,678 5,029,628 5,045,306
9
Table of Contents
The components of the carrying value of our MBS portfolio as of June 30, 2024 and December 31, 2023 are presented below. Accrued interest receivable on our MBS portfolio, which is recorded within investment related receivable on our condensed consolidated balance sheets, was $ 21.9 million as of June 30, 2024 (December 31, 2023: $ 22.3 million).
As of
June 30, 2024 December 31, 2023
$ in thousands MBS Interest-Only Securities Total MBS Interest-Only Securities Total
Principal/notional balance 4,894,611 804,514 5,699,125 5,025,062 839,751 5,864,813
Unamortized premium 6,012 — 6,012 5,061 — 5,061
Unamortized discount ( 142,801 ) ( 730,886 ) ( 873,687 ) ( 169,342 ) ( 762,114 ) ( 931,456 )
Allowance for credit losses ( 622 ) — ( 622 ) ( 320 ) — ( 320 )
Gross unrealized gains (1)
20,391 5,913 26,304 107,899 3,523 111,422
Gross unrealized losses (1)
( 17,871 ) ( 2,434 ) ( 20,305 ) ( 393 ) ( 3,821 ) ( 4,214 )
Fair value 4,759,720 77,107 4,836,827 4,967,967 77,339 5,045,306
(1) Gross unrealized gains and losses includes gains (losses) recognized in net income for securities accounted for under the fair value option as well as gains (losses) for available-for-sale securities which are recognized as adjustments to other comprehensive income. Realization occurs upon sale or settlement of such securities. Further detail on the components of our total gains (losses) on investments, net for the three and six months ended June 30, 2024 and 2023 is provided below in this Note 4.
The following table summarizes our MBS portfolio according to estimated weighted average life classifications as of June 30, 2024 and December 31, 2023 .
As of
$ in thousands June 30, 2024 December 31, 2023
Less than one year — —
Greater than one year and less than five years 10,488 189,845
Greater than or equal to five years 4,826,339 4,855,461
Total 4,836,827 5,045,306
The following tables present the estimated fair value and gross unrealized losses of our MBS by length of time that such securities have been in a continuous unrealized loss position as of June 30, 2024 and December 31, 2023.
As of June 30, 2024
Less than 12 Months 12 Months or More Total
$ in thousands Fair
Value Unrealized
Losses Number
of
Securities Fair
Value Unrealized
Losses Number
of
Securities Fair
Value Unrealized
Losses Number
of
Securities
Agency RMBS:
30 year fixed-rate pass-through (1)
2,503,681 ( 17,037 ) 26 — — — 2,503,681 ( 17,037 ) 26
Agency-CMO (1)
5,192 ( 284 ) 1 14,930 ( 1,845 ) 4 20,122 ( 2,129 ) 5
Agency CMBS (1)
166,146 ( 806 ) 16 — — — 166,146 ( 806 ) 16
Non-Agency RMBS (2)
78 ( 2 ) 3 1,386 ( 331 ) 9 1,464 ( 333 ) 12
Total 2,675,097 ( 18,129 ) 46 16,316 ( 2,176 ) 13 2,691,413 ( 20,305 ) 59
(1) Fair value option has been elected for all Agency securities in an unrealized loss position.
(2) Includes non-Agency IO with a fair value of $ 1.1 million for which the fair value option has been elected. Such securities have unrealized losses of $ 305,000 .
10
Table of Contents
As of December 31, 2023
Less than 12 Months 12 Months or More Total
$ in thousands Fair
Value Unrealized
Losses Number
of
Securities Fair
Value Unrealized
Losses Number
of
Securities Fair
Value Unrealized
Losses Number
of
Securities
Agency RMBS:
Agency-CMO (1)
17,486 ( 849 ) 3 21,664 ( 2,574 ) 6 39,150 ( 3,423 ) 9
Non-Agency CMBS (2)
9,935 ( 373 ) 1 — — — 9,935 ( 373 ) 1
Non-Agency RMBS (3)
— — — 1,462 ( 418 ) 9 1,462 ( 418 ) 9
Total 27,421 ( 1,222 ) 4 23,126 ( 2,992 ) 15 50,547 ( 4,214 ) 19
(1) Fair value option has been elected for all Agency securities in an unrealized loss position.
(2) Unrealized losses on non-Agency CMBS are included in accumulated other comprehensive income. These losses are not reflected in an allowance for credit losses based on a comparison of discounted expected cash flows to current amortized cost basis.
(3) Includes non-Agency IO with a fair value of $ 1.2 million for which the fair value option has been elected. Such securities have unrealized losses of $ 399,000 .
We recorded a $ 263,000 and $ 302,000 provision for credit losses during the three and six months ended June 30, 2024, respectively, and a $ 169,000 provision for credit losses during the three and six months ended June 30, 2023 on a single non-Agency CMBS. The following table presents a roll-forward of our allowance for credit losses.
Three Months Ended June 30, Six Months Ended June 30,
$ in thousands 2024 2023 2024 2023
Beginning allowance for credit losses ( 359 ) — ( 320 ) —
Additions to the allowance for credit losses on securities for which credit losses were not previously recorded — ( 169 ) — ( 169 )
Additional increases to the allowance for credit losses on securities that had an allowance recorded in a previous period ( 263 ) — ( 302 ) —
Ending allowance for credit losses ( 622 ) ( 169 ) ( 622 ) ( 169 )
The following table summarizes the components of our total gain (loss) on investments, net for the three and six months ended June 30, 2024 and 2023.
Three Months Ended June 30, Six Months Ended June 30,
$ in thousands 2024 2023 2024 2023
Gross realized gains on sale of MBS — — 148 5,363
Gross realized losses on sale of MBS ( 6,529 ) ( 10,484 ) ( 9,899 ) ( 29,612 )
Net unrealized gains (losses) on MBS accounted for under the fair value option ( 38,683 ) ( 89,195 ) ( 101,156 ) ( 23,474 )
Net unrealized gains (losses) on U.S. Treasury securities — — ( 372 ) —
Net realized gains (losses) on U.S. Treasury securities — — ( 86 ) —
Total gain (loss) on investments, net ( 45,212 ) ( 99,679 ) ( 111,365 ) ( 47,723 )
11
Table of Contents
The following tables present components of interest income recognized for the three and six months ended June 30, 2024 and 2023.
For the three months ended June 30, 2024
$ in thousands Coupon
Interest Net (Premium
Amortization)/Discount
Accretion Interest
Income
Agency RMBS 61,248 1,595 62,843
Agency CMBS 4,256 165 4,421
Non-Agency CMBS 126 130 256
Non-Agency RMBS 274 ( 110 ) 164
Other (inclusive of interest earned on cash balances) 344 — 344
Total interest income 66,248 1,780 68,028
For the three months ended June 30, 2023
$ in thousands Coupon
Interest Net (Premium
Amortization)/Discount
Accretion Interest
Income
Agency RMBS 68,570 1,138 69,708
Non-Agency CMBS 491 296 787
Non-Agency RMBS 288 ( 125 ) 163
Other (inclusive of interest earned on cash balances) 770 — 770
Total interest income 70,119 1,309 71,428
For the six months ended June 30, 2024
$ in thousands Coupon
Interest Net (Premium
Amortization)/Discount
Accretion Interest
Income
Agency RMBS 127,377 2,732 130,109
Agency CMBS 4,760 170 4,930
Non-Agency CMBS 251 257 508
Non-Agency RMBS 554 ( 235 ) 319
U.S. Treasury securities 22 ( 1 ) 21
Other (inclusive of interest earned on cash balances) 724 — 724
Total interest income 133,688 2,923 136,611
For the six months ended June 30, 2023
$ in thousands Coupon
Interest Net (Premium
Amortization)/Discount
Accretion Interest
Income
Agency RMBS 136,053 1,152 137,205
Non-Agency CMBS 966 587 1,553
Non-Agency RMBS 578 ( 259 ) 319
Other (inclusive of interest earned on cash balances) 1,638 — 1,638
Total interest income 139,235 1,480 140,715
12
Table of Contents
Note 5 - U.S. Treasury Securities
The following table presents the components of the carrying value of our U.S. Treasury security as of December 31, 2023. We sold the security during the first quarter of 2024. We did not hold any U.S. Treasury securities as of June 30, 2024.
As of
$ in thousands December 31, 2023
Principal balance 10,000
Unamortized premium 842
Amortized cost 10,842
Unrealized gain (loss), net 372
Fair value 11,214
Note 6 – Borrowings
We finance the majority of our investment portfolio through repurchase agreements. Our repurchase agreements bear interest at a contractually agreed upon rate and generally have maturities ranging from one to six months . We account for our repurchase agreements as secured borrowings since we maintain effective control of the financed assets. Our repurchase agreements are subject to certain financial covenants. We were in compliance with all of these covenants as of June 30, 2024.
The following tables summarize certain characteristics of our borrowings as of June 30, 2024 and December 31, 2023. Refer to Note 7 - "Collateral Positions" for collateral pledged and held under our repurchase agreements.
As of
$ in thousands June 30, 2024 December 31, 2023
Weighted Weighted
Weighted Average Weighted Average
Average Remaining Average Remaining
Amount Interest Maturity Amount Interest Maturity
Outstanding Rate (days) Outstanding Rate (days)
Repurchase Agreements - Agency RMBS 3,945,401 5.46 % 20 4,458,695 5.53 % 20
Repurchase Agreements - Agency CMBS 315,074 5.46 % 17 — N/A N/A
Total Borrowings 4,260,475 5.46 % 19 4,458,695 5.53 % 20
13
Table of Contents
Note 7 - Collateral Positions
The following table summarizes the fair value of collateral that we pledged and held under our repurchase agreements, interest rate swaps and to-be-announced securities forward contracts ("TBAs") as of June 30, 2024 and December 31, 2023. Refer to Note 2 - "Summary of Significant Accounting Policies - Fair Value Measurements" of our consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2023 for a description of how we determine fair value. Agency RMBS and Agency CMBS collateral pledged is included in mortgage-backed securities on our condensed consolidated balance sheets. Cash collateral pledged on centrally cleared interest rate swaps is classified as restricted cash on our condensed consolidated balance sheets. Cash collateral pledged on TBAs accounted for as derivatives is classified as due from counterparties on our condensed consolidated balance sheets.
Cash collateral held that is not restricted for use is included in cash and cash equivalents on our condensed consolidated balance sheets and the liability to return the collateral is included in collateral held payable. Non-cash collateral held is only recognized if the counterparty defaults or if we sell the pledged collateral. As of June 30, 2024 and December 31, 2023, we did not recognize any non-cash collateral held on our condensed consolidated balance sheets.
$ in thousands As of
Collateral Pledged June 30, 2024 December 31, 2023
Repurchase Agreements:
Agency RMBS 4,118,660 4,712,185
Agency CMBS 331,401 —
Total repurchase agreements collateral pledged 4,450,061 4,712,185
Derivative Instruments:
Cash 1,279 —
Restricted cash 124,667 121,670
Total derivative instruments collateral pledged 125,946 121,670
Total Collateral Pledged:
Mortgage-backed securities 4,450,061 4,712,185
Cash 1,279 —
Restricted cash 124,667 121,670
Total Collateral Pledged 4,576,007 4,833,855
As of
Collateral Held June 30, 2024 December 31, 2023
Repurchase Agreements:
Cash — 2,475
Non-cash collateral 2,160 39,130
Total repurchase agreements collateral held 2,160 41,605
Repurchase Agreements
Collateral pledged with our repurchase agreement counterparties is segregated in our books and records. The repurchase agreement counterparties have the right to resell and repledge the collateral posted but have the obligation to return the pledged collateral, or substantially the same collateral if agreed to by us, upon maturity of the repurchase agreement. Under the repurchase agreements, the respective lender retains the contractual right to mark the underlying collateral to fair value. We would be required to provide additional collateral to fund margin calls if the value of pledged assets declined. We intend to maintain a level of liquidity that will enable us to meet margin calls.
The ratio of our total repurchase agreements collateral pledged to our total repurchase agreements outstanding was 104 % as of June 30, 2024 (December 31, 2023: 106 %) based on the fair value of the securities as reported in our condensed consolidated balance sheets.
Interest Rate Swaps
As of June 30, 2024 and December 31, 2023, all of our interest rate swaps were centrally cleared by a registered clearing organization such as the Chicago Mercantile Exchange (“CME”) and LCH Limited (“LCH”) through a Futures Commission
14
Table of Contents
Merchant (“FCM”). We are required to pledge initial margin and daily variation margin for our centrally cleared interest rate swaps that is based on the fair value of our contracts as determined by our FCM. Collateral pledged with our FCM is segregated in our books and records and can be in the form of cash or securities. Daily variation margin for centrally cleared interest rate swaps is characterized as settlement of the derivative itself rather than collateral and is recorded as gain (loss) on derivative instruments, net in our condensed consolidated statements of operations. Certain of our FCM agreements include cross default provisions.
TBAs
Our TBAs provide for bilateral collateral pledging based on market value as determined by our counterparties. Collateral pledged with our TBA counterparties is segregated in our books and records and can be in the form of cash or securities. Our counterparties have the right to repledge the collateral posted and have the obligation to return the pledged collateral, or substantially the same collateral, if agreed to by us, as the market value of the contracts changes.
Note 8 – Derivatives and Hedging Activities
The following table summarizes changes in the notional amount of our derivative instruments during 2024.
$ in thousands Notional Amount as of December 31, 2023 Additions Settlement,
Termination,
Expiration
or Exercise Notional Amount as of June 30, 2024
Interest Rate Swaps 4,065,000 1,890,000 ( 2,040,000 ) 3,915,000
TBA Purchase Contracts — 900,000 ( 700,000 ) 200,000
TBA Sale Contracts — ( 700,000 ) 700,000 —
Total 4,065,000 2,090,000 ( 2,040,000 ) 4,115,000
Refer to Note 7 - "Collateral Positions" for further information regarding our collateral pledged to and received from our derivative counterparties.
Interest Rate Swaps
At each settlement date, we typically refinance each repurchase agreement at the market interest rate at that time. Our objectives in using interest rate derivatives are to add stability to interest expense and to manage our exposures to interest rate movements. To accomplish these objectives, we primarily use interest rate swaps as part of our interest rate risk management strategy. Under the terms of the majority of our interest rate swap contracts, we make fixed-rate payments to a counterparty in exchange for the receipt of floating-rate amounts over the life of the agreements without exchange of the underlying notional amount. To a lesser extent, we also enter into interest rate swap contracts whereby we make floating-rate payments to a counterparty in exchange for the receipt of fixed-rate amounts as part of our overall risk management strategy.
Amounts recorded in accumulated other comprehensive income before we discontinued cash flow hedge accounting for our interest rate swaps were reclassified to interest expense on the condensed consolidated statements of operations as interest was accrued and paid on the related repurchase agreements over the remaining life of the interest rate swap agreements. We reclassified $ 3.2 million and $ 7.7 million as a decrease to interest expense during the three and six months ended June 30, 2023, respectively. As of December 31, 2023, there were no gains or losses on discontinued cash flow hedges remaining in accumulated other comprehensive income.
15
Table of Contents
As of June 30, 2024 and December 31, 2023, we had interest rate swaps whereby we pay interest at a fixed rate and receive floating interest based on the secured overnight financing rate (“SOFR”) with the following maturities outstand ing .
$ in thousands As of June 30, 2024
Maturities Notional
Amount Weighted Average Fixed Pay Rate Weighted Average Floating Receive Rate Weighted Average Years to Maturity
Less than 3 years 180,000 0.48 % 5.33 % 1.6
3 to 5 years 1,375,000 0.29 % 5.33 % 3.3
5 to 7 years 1,150,000 0.55 % 5.33 % 6.1
7 to 10 years 565,000 3.87 % 5.33 % 9.7
Greater than 10 years 645,000 2.25 % 5.33 % 18.8
Total 3,915,000 1.22 % 5.33 % 7.5
$ in thousands As of December 31, 2023
Maturities Notional
Amount Weighted Average Fixed Pay Rate Weighted Average Floating Receive Rate Weighted Average Years to Maturity
Less than 3 years 950,000 2.55 % 5.38 % 1.6
3 to 5 years 1,375,000 0.29 % 5.38 % 3.8
5 to 7 years 1,150,000 0.55 % 5.38 % 6.6
Greater than 10 years 590,000 1.75 % 5.38 % 21.4
Total 4,065,000 1.10 % 5.38 % 6.6
TBAs
We primarily use TBAs that we do not intend to physically settle on the contractual settlement date as an alternative means of investing in and financing Agency RMBS. The following table summarizes certain characteristics of our TBAs accounted for as derivatives as of June 30, 2024. We did not have any TBAs outstanding as of December 31, 2023.
$ in thousands As of June 30, 2024
Notional
Amount Implied
Cost Basis Implied
Market Value Net
Carrying Value
TBA Purchase Contracts 200,000 199,945 198,420 ( 1,525 )
Tabular Disclosure of the Effect of Derivative Instruments on the Balance Sheet
The table below presents the fair value of our derivative financial instruments, as well as their classification on the condensed consolidated balance sheets as of June 30, 2024 and December 31, 2023.
$ in thousands
Derivative Assets Derivative Liabilities
As of As of
June 30,
2024 December 31,
2023 June 30,
2024 December 31,
2023
Balance Sheet Fair Value Fair Value Balance Sheet Fair Value Fair Value
Interest Rate Swaps Asset 8,991 939 Interest Rate Swaps Liability — —
TBAs — — TBAs 1,525 —
Total Derivative Assets 8,991 939 Total Derivative Liabilities 1,525 —
16
Table of Contents
The following tables summarize the effect of interest rate swaps, TBAs and currency forward contracts reported in gain (loss) on derivative instruments, net on the condensed consolidated statements of operations for the three and six months ended June 30, 2024 and 2023.
$ in thousands
Three Months Ended June 30, 2024
Derivative
not designated as
hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net
Interest Rate Swaps ( 22,871 ) 43,271 8,860 29,260
TBAs 527 — ( 1,525 ) ( 998 )
Total ( 22,344 ) 43,271 7,335 28,262
$ in thousands
Three Months Ended June 30, 2023
Derivative
not designated as
hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net
Interest Rate Swaps 27,893 63,437 5,312 96,642
Currency Forward Contracts ( 18 ) — — ( 18 )
TBAs ( 929 ) — 929 —
Total 26,946 63,437 6,241 96,624
$ in thousands
Six Months Ended June 30, 2024
Derivative
not designated as
hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net
Interest Rate Swaps 25,811 88,558 8,052 122,421
TBAs 527 — ( 1,525 ) ( 998 )
Total 26,338 88,558 6,527 121,423
$ in thousands
Six Months Ended June 30, 2023
Derivative
not designated as
hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net
Interest Rate Swaps ( 63,056 ) 117,901 ( 2,656 ) 52,189
Currency Forward Contracts ( 18 ) — — ( 18 )
TBAs ( 1,880 ) — 1,438 ( 442 )
Total ( 64,954 ) 117,901 ( 1,218 ) 51,729
17
Table of Contents
Note 9 – Offsetting Assets and Liabilities
Certain of our repurchase agreements and derivative transactions are governed by underlying agreements that generally provide for a right of offset under master netting arrangements (or similar agreements) in the event of default or in the event of bankruptcy of either party to the transactions. Assets and liabilities subject to such arrangements are presented on a gross basis in the condensed consolidated balance sheets.
The following tables present information about the assets and liabilities that are subject to master netting arrangements (or similar agreements) and can potentially be offset on our condensed consolidated balance sheets as of June 30, 2024 and December 31, 2023. The daily variation margin payment for centrally cleared interest rate swaps is characterized as settlement of the derivative itself rather than collateral. Our derivative asset of $ 9.0 million as of June 30, 2024 (December 31, 2023: asset of $ 939,000 ) related to centrally cleared interest rate swaps is not included in the table below as a result of this characterization of daily variation margin.
As of June 30, 2024
Gross Amounts Not Offset with Financial Assets (Liabilities) in the Balance Sheets
$ in thousands
Gross
Amounts of
Recognized
Assets (Liabilities) Gross
Amounts
Offset in the
Balance
Sheets Net Amounts of Assets (Liabilities) Presented in the
Balance Sheets Financial
Instruments
Cash Collateral
(Received) Pledged Net
Amount
Liabilities
Derivatives (1)
( 1,525 ) — ( 1,525 ) — 1,279 ( 246 )
Repurchase Agreements (2)
( 4,260,475 ) — ( 4,260,475 ) 4,260,475 — —
Total Liabilities ( 4,262,000 ) — ( 4,262,000 ) 4,260,475 1,279 ( 246 )
As of December 31, 2023
Gross Amounts Not Offset with Financial Assets (Liabilities) in the Balance Sheets
$ in thousands
Gross
Amounts of
Recognized
Assets (Liabilities) Gross
Amounts
Offset in the
Balance
Sheets Net Amounts of Assets (Liabilities) Presented in the
Balance Sheets Financial
Instruments Cash Collateral
(Received) Pledged Net
Amount
Liabilities
Repurchase Agreements (2)
( 4,458,695 ) — ( 4,458,695 ) 4,458,695 — —
Total Liabilities (1)
( 4,458,695 ) — ( 4,458,695 ) 4,458,695 — —
(1) Cash collateral pledged by us on our derivatives was $ 125.9 million as of June 30, 2024 (December 31, 2023: $ 121.7 million) of which $ 124.7 million relates to initial margin pledged on centrally cleared interest rate swaps (December 31, 2023: $ 121.7 million). Centrally cleared interest rate swaps are excluded from the tables above. We held no cash collateral on our derivatives as of June 30, 2024 or December 31, 2023.
(2) The fair value of securities pledged against our borrowings under repurchase agreements was $ 4.5 billion as of June 30, 2024 (December 31, 2023: $ 4.7 billion). We held no cash collateral under repurchase agreements as of June 30, 2024 (December 31, 2023: $ 2.5 million). Gross amounts not offset are limited to the net amount of repurchase agreement liabilities presented sufficient to reduce the net amount to zero for each counterparty. Accordingly, cash collateral held under repurchase agreements is not shown in the table above, but the obligation to return the cash collateral is separately reported within collateral held payable on the condensed consolidated balance sheets.
18
Table of Contents
Note 10 – Fair Value of Financial Instruments
A three-level valuation hierarchy exists for disclosure of fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect our market assumptions. The three levels are defined as follows:
• Level 1 Inputs – Quoted prices for identical instruments in active markets.
• Level 2 Inputs – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.
• Level 3 Inputs – Instruments with primarily unobservable value drivers.
The following tables present our assets and liabilities measured at fair value on a recurring basis.
As of June 30, 2024
Fair Value Measurements Using:
$ in thousands Level 1 Level 2 Level 3 Total at
Fair Value
Assets:
Mortgage-backed securities (1)
— 4,836,827 — 4,836,827
Derivative assets — 8,991 — 8,991
Total assets — 4,845,818 — 4,845,818
Liabilities:
Derivative liabilities — 1,525 — 1,525
Total liabilities — 1,525 — 1,525
As of December 31, 2023
Fair Value Measurements Using:
$ in thousands Level 1 Level 2 Level 3 NAV as a practical expedient (3)
Total at
Fair Value
Assets:
Mortgage-backed securities (1)
— 5,045,306 — — 5,045,306
U.S. Treasury securities (2)
— 11,214 — — 11,214
Derivative assets — 939 — — 939
Other assets — — — 500 500
Total assets — 5,057,459 — 500 5,057,959
(1) For more detail about the fair value of our MBS, refer to Note 4 - “Mortgage-Backed Securities”.
(2) For more information on U.S. Treasury securities, refer to Note 5 - “U.S. Treasury Securities”.
(3) Our investment in an unconsolidated venture was valued using the net asset value (“NAV”) as a practical expedient and was not subject to redemption, although investors could sell or transfer their interest at the approval of the general partner of the underlying funds. The unconsolidated venture made its final distribution in the first quarter of 2024.
19
Table of Contents
The following table presents the carrying value and estimated fair value of our financial instruments that are not carried at fair value on the condensed consolidated balance sheets as of June 30, 2024 and December 31, 2023.
As of
June 30, 2024 December 31, 2023
$ in thousands Carrying
Value Estimated
Fair Value Carrying
Value Estimated
Fair Value
Financial Liabilities
Repurchase agreements 4,260,475 4,260,480 4,458,695 4,458,662
Total 4,260,475 4,260,480 4,458,695 4,458,662
The estimated fair value of repurchase agreements is a Level 3 fair value measurement based on an expected present value technique. This method discounts future estimated cash flows using rates we determined best reflect current market interest rates that would be offered for repurchase agreements with similar characteristics and credit quality.
Note 11 – Related Party Transactions
Our Manager is at all times subject to the supervision and oversight of our board of directors and has only such functions and authority as we delegate to it. Under the terms of our management agreement, our Manager and its affiliates provide us with our management team, including our officers and appropriate support personnel. Each of our officers is an employee of our Manager or one of its affiliates. We do not have any employees. Our Manager is not obligated to dedicate any of its employees exclusively to us, nor is our Manager obligated to dedicate any specific portion of time to our business. The costs of support personnel provided by our Manager for the three and six months ended June 30, 2024 reimbursed or reimbursable by us were $ 339,000 and $ 570,000 , respectively (June 30, 2023: $ 461,000 and $ 870,000 , respectively).
Management Fee
We pay our Manager a fee equal to 1.50 % of our stockholders' equity per annum. For purposes of calculating the management fee, stockholders' equity is calculated as average month-end stockholders' equity for the prior calendar quarter as determined in accordance with U.S. GAAP. Stockholders' equity may exclude one-time events due to changes in U.S. GAAP and certain non-cash items upon approval by a majority of our independent directors.
We do not pay any management fees on our investments in unconsolidated ventures that are managed by an affiliate of our Manager.
Expense Reimbursement
We are required to reimburse our Manager for operating expenses incurred on our behalf, including directors and officers insurance, accounting services, auditing and tax services, legal services, filing fees, and miscellaneous general and administrative costs. Our reimbursement obligation is not subject to any dollar limitation.
The following table summarizes the costs incurred on our behalf by our Manager during the three and six months ended June 30, 2024 and 2023.
Three Months Ended June 30, Six Months Ended June 30,
$ in thousands 2024 2023 2024 2023
Incurred costs, prepaid or expensed 1,409 1,294 2,888 2,688
Incurred costs, charged or expected to be charged against equity as a cost of raising capital — 257 — 257
Total incurred costs, originally paid by our Manager 1,409 1,551 2,888 2,945
Note 12 – Stockholders’ Equity
Preferred Stock
In May 2022, our board of directors approved a share repurchase program for our Series B and Series C Preferred Stock. During the three and six months ended June 30, 2024, we repurchased and retired 44,661 and 138,008 shares of Series B Preferred Stock, respectively, and 105,492 and 201,409 shares of Series C Preferred Stock, respectively. During the three and six months ended June 30, 2023, we repurchased and retired 37,788 shares of Series B Preferred Stock and 42,696 shares of Series C Preferred Stock. As of June 30, 2024, we had authority to repurchase 1,047,989 additional shares of our Series B Preferred Stock and 844,030 additional shares of our Series C Preferred Stock under the current preferred stock share repurchase program.
20
Table of Contents
Holders of our Series B Preferred Stock are entitled to receive dividends at an annual rate of 7.75 % of the liquidation preference of $ 25.00 per share or $ 1.9375 per share per annum until December 27, 2024. After December 27, 2024, holders are entitled to receive dividends at a floating rate equal to three-month CME Term SOFR and the applicable credit spread adjustment ( 0.26161 %) plus a spread of 5.18 % of the $ 25.00 liquidation preference per annum. Dividends are cumulative and payable quarterly in arrears.
Holders of our Series C Preferred Stock are entitled to receive dividends at an annual rate of 7.50 % of the liquidation preference of $ 25.00 per share or $ 1.875 per share per annum until September 27, 2027. After September 27, 2027, holders are entitled to receive dividends at a floating rate equal to three-month CME Term SOFR and the applicable credit spread adjustment ( 0.26161 %) plus a spread of 5.289 % of the $ 25.00 liquidation preference per annum. Dividends are cumulative and payable quarterly in arrears.
We have the option to redeem shares of our Series B Preferred Stock on or after December 27, 2024 and shares of our Series C Preferred Stock on or after September 27, 2027 for $ 25.00 per share, plus any accumulated and unpaid dividends through the date of the redemption. Shares of Series B and Series C Preferred Stock are not redeemable, convertible into or exchangeable for any other property or any other securities of the Company before those times, except under circumstances intended to preserve our qualification as a REIT or upon the occurrence of a change in control.
Common Stock
As of June 30, 2024, we had 4,173,536 shares of our common stock remaining available for sale from time to time in at-the-market or privately negotiated transactions under our equity distribution agreement with placement agents. These shares are registered with the SEC under our shelf registration statement (as amended and/or supplemented). Refer to Note 15 - “Subsequent Events” for information on sales of shares under our equity distribution agreement subsequent to June 30, 2024.
During the three months ended June 30, 2024, we sold 1,761,155 shares of common stock under our equity distribution agreement for proceeds of $ 16.1 million, net of approximately $ 210,000 in commissions and fees. During the six months ended June 30, 2024, we sold 2,126,993 shares of common stock under our equity distribution agreement for proceeds of $ 19.4 million, net of approximately $ 254,000 in commissions and fees. During the three months ended June 30, 2023, we sold 2,888,639 shares of common stock under an equity distribution agreement for proceeds of $ 31.0 million, net of approximately $ 421,000 in commissions and fees. During the six months ended June 30, 2023, we sold 5,818,708 shares of common stock under our equity distribution agreement for proceeds of $ 66.8 million, net of approximately $ 903,000 in commissions and fees.
During the three and six months ended June 30, 2024 and 2023, we did not repurchase any shares of our common stock. As of June 30, 2024, we had authority to repurchase 1,816,359 shares of our common stock through our common stock share repurchase program.
Accumulated Other Comprehensive Income
The following tables present the components of total other comprehensive income (loss), net and accumulated other comprehensive income (“AOCI”) for the three and six months ended June 30, 2024 and 2023. The tables exclude gains and losses on MBS that are accounted for under the fair value option.
Three Months Ended June 30, 2024
$ in thousands Equity method investments Available-for-sale securities Derivatives and hedging Total
Total other comprehensive income (loss)
Unrealized gain (loss) on mortgage-backed securities, net — ( 150 ) — ( 150 )
Reclassification of unrealized loss on available-for-sale securities to (increase) decrease in provision for credit losses — 263 — 263
Total other comprehensive income (loss) — 113 — 113
AOCI balance at beginning of period — 535 — 535
Total other comprehensive income (loss) — 113 — 113
AOCI balance at end of period — 648 — 648
21
Table of Contents
Three Months Ended June 30, 2023
$ in thousands Equity method investments Available-for-sale securities Derivatives and hedging Total
Total other comprehensive income (loss)
Unrealized gain (loss) on mortgage-backed securities, net — ( 131 ) — ( 131 )
Reclassification of unrealized loss on available-for-sale securities to (increase) decrease in provision for credit losses — 169 — 169
Reclassification of amortization of net deferred (gain) loss on de-designated interest rate swaps to interest expense — — ( 3,201 ) ( 3,201 )
Total other comprehensive income (loss) — 38 ( 3,201 ) ( 3,163 )
AOCI balance at beginning of period — ( 7 ) 5,911 5,904
Total other comprehensive income (loss) — 38 ( 3,201 ) ( 3,163 )
AOCI balance at end of period — 31 2,710 2,741
Six Months Ended June 30, 2024
$ in thousands Equity method investments Available-for-sale securities Derivatives and hedging Total
Total other comprehensive income (loss)
Unrealized gain (loss) on mortgage-backed securities, net — ( 352 ) — ( 352 )
Reclassification of unrealized loss on available-for-sale securities to (increase) decrease in provision for credit losses — 302 — 302
Total other comprehensive income (loss) — ( 50 ) — ( 50 )
AOCI balance at beginning of period — 698 — 698
Total other comprehensive income (loss) — ( 50 ) — ( 50 )
AOCI balance at end of period — 648 — 648
Six Months Ended June 30, 2023
$ in thousands Equity method investments Available-for-sale securities Derivatives and hedging Total
Total other comprehensive income (loss)
Unrealized gain (loss) on mortgage-backed securities, net — ( 607 ) — ( 607 )
Reclassification of unrealized loss on available-for-sale securities to (increase) decrease in provision for credit losses — 169 — 169
Reclassification of amortization of net deferred (gain) loss on de-designated interest rate swaps to repurchase agreements interest expense — — ( 7,695 ) ( 7,695 )
Currency translation adjustments on investment in unconsolidated venture ( 10 ) — — ( 10 )
Reclassification of currency translation loss on investment in unconsolidated venture to other investment income (loss), net 123 — — 123
Total other comprehensive income (loss) 113 ( 438 ) ( 7,695 ) ( 8,020 )
AOCI balance at beginning of period ( 113 ) 469 10,405 10,761
Total other comprehensive income (loss) 113 ( 438 ) ( 7,695 ) ( 8,020 )
AOCI balance at end of period — 31 2,710 2,741
22
Table of Contents
Amounts recorded in AOCI before we discontinued cash flow hedge accounting for our interest rate swaps were reclassified to interest expense on the condensed consolidated statements of operations as interest was accrued and paid on the related repurchase agreements over the remaining original life of the interest rate swap agreements.
Dividends
The table below summarizes the dividends we declared during the six months ended June 30, 2024 and 2023.
$ in thousands, except per share amounts Dividends Declared
Series B Preferred Stock Per Share In Aggregate Date of Payment
2024
May 7, 2024 0.4844 2,058 June 27, 2024
February 21, 2024 0.4844 2,086 March 27, 2024
2023
May 8, 2023 0.4844 2,186 June 27, 2023
February 17, 2023 0.4844 2,198 March 27, 2023
$ in thousands, except per share amounts Dividends Declared
Series C Preferred Stock Per Share In Aggregate Date of Payment
2024
May 7, 2024 0.46875 3,450 June 27, 2024
February 21, 2024 0.46875 3,499 March 27, 2024
2023
May 8, 2023 0.46875 3,654 June 27, 2023
February 17, 2023 0.46875 3,664 March 27, 2023
$ in thousands, except per share amounts Dividends Declared
Common Stock Per Share In Aggregate Date of Payment
2024
June 24, 2024 0.40 20,255 July 26, 2024
March 26, 2024 0.40 19,530 April 26, 2024
2023
June 21, 2023 0.40 17,833 July 27, 2023
March 27, 2023 0.40 16,658 April 27, 2023
23
Table of Contents
Note 13 – Earnings (Loss) per Common Share
Earnings (loss) per share for the three and six months ended June 30, 2024 and 2023 is computed as shown in the table below.
Three Months Ended June 30, Six Months Ended June 30,
In thousands, except per share amounts 2024 2023 2024 2023
Numerator (Income)
Basic Earnings:
Net income (loss) available to common stockholders ( 18,766 ) ( 1,398 ) 4,964 14,203
Denominator (Weighted Average Shares)
Basic Earnings:
Shares available to common stockholders 49,365 42,391 48,949 41,007
Effect of dilutive securities:
Restricted stock awards — — 1 1
Dilutive Shares 49,365 42,391 48,950 41,008
Earnings (loss) per share:
Net income (loss) attributable to common stockholders
Basic ( 0.38 ) ( 0.03 ) 0.10 0.35
Diluted ( 0.38 ) ( 0.03 ) 0.10 0.35
The following potential weighted average common shares were excluded from diluted earnings per share for the three months ended June 30, 2024 as the effect would be antidilutive: 822 for restricted stock awards (three months ended June 30, 2023: 654 for restricted stock awards).
Note 14 – Commitments and Contingencies
Commitments and contingencies may arise in the ordinary course of business. In April 2024, our sole remaining unconsolidated venture was dissolved and the balance of our outstanding uncalled capital commitments was canceled.
Note 15 – Subsequent Events
Issuances of Common Stock
In July 2024, the Company sold 4,173,536 shares of common stock under its current equity distribution agreement for net proceeds of $ 37.9 million. Following these sales, there were no shares remaining available for sale under the Company's current equity distribution agreement.
Dividends
We declared the following dividends on August 7, 2024: a Series B Preferred Stock dividend of $ 0.4844 per share payable on September 27, 2024 to our stockholders of record as of September 5, 2024 and a Series C Preferred Stock dividend of $ 0.46875 per share payable on September 27, 2024 to our stockholders of record as of September 5, 2024.
Change in Authorized Common Stock
On August 8, 2024, the Company filed an Articles of Amendment to increase the number of shares of common stock, par value $ 0.01 per share, that the Company has authority to issue. Effective upon filing, the Articles of Amendment amended the Charter of the Company to increase the total authorized number of shares of common stock of the Company from 67,000,000 to 134,000,000 .
24
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.