QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
|
|
|
|
|
|
|
|
Large accelerated filer
|
☐
|
Accelerated filer
|
☐
|
|
|
|
|
|
☒
|
Smaller reporting company
|
|
|
|
|
|
Emerging growth company
|
|
|
|
Page
|
||
5
|
||
PART I.
|
7
|
|
Item 1.
|
7
|
|
7
|
||
8
|
||
9
|
||
10
|
||
11
|
||
12
|
||
Item 2.
|
47
|
|
Item 3.
|
73
|
|
Item 4.
|
77
|
|
PART II.
|
77 | |
Item 1.
|
77
|
|
Item 1A.
|
77
|
|
Item 2.
|
77
|
|
Item 3.
|
77
|
|
Item 4.
|
77 | |
Item 5.
|
77
|
|
Item 6.
|
78
|
• |
the Company’s investment objectives and business strategy;
|
• |
the Company’s ability to raise capital through the sale of its equity and debt securities and to invest the net proceeds of any such offering in the target
assets, if any, identified at the time of the offering;
|
• |
the Company’s ability to obtain future financing arrangements and refinance existing financing arrangements as they mature;
|
• |
the Company’s expected leverage;
|
• |
the Company’s expected investments and the timing thereof;
|
• |
the Company’s ability to acquire Servicing Related Assets and mortgage and real estate-related securities;
|
• |
estimates and statements relating to, and the Company’s ability to make, future distributions to holders of the Company’s securities;
|
• |
the Company’s ability to compete in the marketplace;
|
• |
market, industry and economic trends;
|
• |
recent market developments and actions taken and to be taken by the U.S. Government, the U.S. Treasury and the Board of Governors of the Federal Reserve System
(“Federal Reserve”), Fannie Mae, Freddie Mac, Ginnie Mae and the U.S. Securities and Exchange Commission (“SEC”);
|
• |
mortgage loan modification programs and future legislative actions;
|
• |
the Federal Reserve’s potential changes in interest rates;
|
• |
the Company’s ability to qualify and maintain qualification as a REIT under the Code and limitations on the Company’s business due to compliance with requirements
for maintaining its qualification as a REIT under the Code;
|
• |
the Company’s ability to maintain an exception from the definitions of “investment company” under the Investment Company Act of 1940, as amended (the “Investment
Company Act”), or otherwise not fall within those definitions;
|
• |
projected capital and operating expenditures;
|
• |
availability of qualified personnel; and
|
• |
projected prepayment and/or default rates.
|
• |
the factors discussed under “Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Quarterly Report on
Form 10-Q and “Part I, Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022;
|
• |
general volatility of the capital markets;
|
• |
accelerating inflationary trends, spurred by multiple factors including high commodity prices, a tight labor market, and low residential vacancy rates, may result
further in interest rate increases and lead to increased market volatility;
|
• |
changes in the Company’s investment objectives and business strategy;
|
• |
availability, terms and deployment of capital;
|
• |
availability of suitable investment opportunities;
|
• |
the Company’s ability to operate its licensed mortgage servicing subsidiary and oversee the activities of such subsidiary;
|
• |
the Company’s ability to manage various operational and regulatory risks associated with its business;
|
• |
the Company’s dependence on its external Manager, Cherry Hill Mortgage Management, LLC, and the Company’s ability to find a suitable replacement if the Company or
the Manager were to terminate the management agreement the Company has entered into with the Manager;
|
• |
changes in the Company’s assets, interest rates or the general economy;
|
• |
increased rates of default and/or decreased recovery rates on the Company’s investments, including as a result of the effects of more severe weather and changes
in traditional weather patterns;
|
• |
the ultimate geographic spread, severity and duration of pandemics, such as the outbreak of the COVID-19 pandemic and the emergence of new variants of the virus,
actions that may be taken by governmental authorities to contain or address the impact of such pandemics, and the potential negative impacts of such pandemics on the U.S. and global economy generally and the U.S. residential mortgage
market and our financial condition and results of operations specifically;
|
• |
changes in interest rates, interest rate spreads, the yield curve, prepayment rates or recapture rates;
|
• |
limitations on the Company’s business due to compliance with requirements for maintaining its qualification as a REIT under the Code and the Company’s exception
from the definitions of “investment company” under the Investment Company Act (or of otherwise not falling within those definitions);
|
• |
the degree and nature of the Company’s competition, including competition for the residential mortgage assets in which the Company invests; and
|
• |
other risks associated with acquiring, investing in and managing residential mortgage assets.
|
Item 1. |
Consolidated Financial
Statements
|
(unaudited)
|
||||||||
June 30, 2023
|
December 31, 2022
|
|||||||
Assets
|
||||||||
RMBS, at fair value (including pledged assets of $
|
$
|
|
$
|
|
||||
Investments in Servicing Related Assets, at fair value (including pledged assets of $
|
|
|
||||||
Cash and cash equivalents
|
|
|
||||||
Restricted cash
|
|
|
||||||
Derivative assets
|
|
|
||||||
Receivables from unsettled trades
|
||||||||
Receivables and other assets
|
|
|
||||||
Total Assets
|
$
|
|
$
|
|
||||
Liabilities and Stockholders’ Equity
|
||||||||
Liabilities
|
||||||||
Repurchase agreements
|
$
|
|
$
|
|
||||
Derivative liabilities
|
|
|
||||||
Notes payable
|
|
|
||||||
Dividends payable
|
|
|
||||||
Due to manager
|
|
|
||||||
Payables for unsettled trades
|
||||||||
Accrued expenses and other liabilities
|
|
|
||||||
Total Liabilities
|
$
|
|
$
|
|
||||
Stockholders’ Equity
|
||||||||
Series A Preferred stock, $
|
$
|
|
$
|
|
||||
Series B Preferred stock, $
|
|
|
||||||
Common stock, $
|
|
|
||||||
Additional paid-in capital
|
|
|
||||||
Accumulated Deficit
|
(
|
)
|
(
|
)
|
||||
Accumulated other comprehensive loss
|
(
|
)
|
(
|
)
|
||||
Total Cherry Hill Mortgage Investment Corporation Stockholders’ Equity
|
$
|
|
$
|
|
||||
Non-controlling interests in Operating Partnership
|
|
|
||||||
Total Stockholders’ Equity
|
$
|
|
$
|
|
||||
Total Liabilities and Stockholders’ Equity
|
$
|
|
$
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Income
|
||||||||||||||||
Interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Interest expense
|
|
|
|
|
||||||||||||
Net interest income (expense)
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Servicing fee income
|
|
|
|
|
||||||||||||
Servicing costs
|
|
|
|
|
||||||||||||
Net servicing income
|
|
|
|
|
||||||||||||
Other income (loss)
|
||||||||||||||||
Realized loss on RMBS, net
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Realized gain (loss) on derivatives, net
|
|
(
|
)
|
|
(
|
)
|
||||||||||
Realized gain on acquired assets, net
|
|
|
|
|
||||||||||||
Unrealized loss on RMBS, measured at fair value through earnings, net
|
( |
) | ( |
) | ||||||||||||
Unrealized gain (loss) on derivatives, net
|
|
|
(
|
)
|
|
|||||||||||
Unrealized gain (loss) on investments in Servicing Related Assets
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Total Income (Loss)
|
|
(
|
)
|
(
|
)
|
|
||||||||||
Expenses
|
||||||||||||||||
General and administrative expense
|
|
|
|
|
||||||||||||
Management fee to affiliate
|
|
|
|
|
||||||||||||
Total Expenses
|
|
|
|
|
||||||||||||
Income (Loss) Before Income Taxes
|
|
(
|
)
|
(
|
)
|
|
||||||||||
Provision for (Benefit from) corporate business taxes
|
|
|
(
|
)
|
|
|||||||||||
Net Income (Loss)
|
|
(
|
)
|
(
|
)
|
|
||||||||||
Net (income) loss allocated to noncontrolling interests in Operating Partnership
|
(
|
)
|
|
|
(
|
)
|
||||||||||
Dividends on preferred stock
|
|
|
|
|
||||||||||||
Net Income (Loss) Applicable to Common Stockholders
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
|||||
Net Income (Loss) Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
|||||
Diluted
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
|||||
Weighted Average Number of Shares of Common Stock Outstanding
|
||||||||||||||||
Basic
|
|
|
|
|
||||||||||||
Diluted
|
|
|
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Net income (loss)
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
||||||
Other comprehensive income (loss):
|
||||||||||||||||
Unrealized gain (loss) on RMBS, available-for-sale, net
|
(
|
)
|
|
|
(
|
)
|
||||||||||
Net other comprehensive income (loss)
|
(
|
)
|
|
|
(
|
)
|
||||||||||
Comprehensive loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Comprehensive loss attributable to noncontrolling interests in Operating Partnership
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Dividends on preferred stock
|
|
|
|
|
||||||||||||
Comprehensive loss attributable to common stockholders
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|
Common
Stock
Shares
|
Common
Stock
Amount
|
Preferred
Stock
Shares
|
Preferred
Stock
Amount
|
Additional
Paid-in
Capital
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Retained
Earnings
(Deficit)
|
Non-
Controlling
Interest in
Operating
Partnership
|
Total
Stockholders’
Equity
|
|||||||||||||||||||||||||||
Balance, December 31, 2021
|
|
$
|
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||||||||||
Issuance of common stock
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Net Income before dividends on preferred stock
|
-
|
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Other Comprehensive Loss
|
-
|
|
-
|
|
|
(
|
)
|
|
|
(
|
)
|
|||||||||||||||||||||||||
LTIP-OP Unit awards
|
-
|
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Distribution paid on LTIP-OP Units
|
-
|
|
-
|
|
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||
Common dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Preferred Series A dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Preferred Series B dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Balance, March 31, 2022
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
||||||||||||||||||
Issuance of common stock
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Net Loss before dividends on preferred stock
|
-
|
|
-
|
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||
Other Comprehensive Income
|
-
|
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
LTIP-OP Unit awards
|
-
|
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Distribution paid on LTIP-OP Units
|
-
|
|
-
|
|
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||
Common dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Preferred Series A dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Preferred Series B dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Balance, June 30, 2022
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
||||||||||||||||||
Balance, December 31, 2022
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
||||||||||||||||||
Issuance of common stock
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Net Loss before dividends on preferred stock
|
-
|
|
-
|
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||
Other Comprehensive Income
|
-
|
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
LTIP-OP Unit awards
|
-
|
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Distribution paid on LTIP-OP Units
|
-
|
|
-
|
|
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||
Common dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Preferred Series A dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Preferred Series B dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Balance, March 31, 2023
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
||||||||||||||||||
Issuance of common stock
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Net Income before dividends on preferred stock
|
-
|
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Other Comprehensive Loss
|
-
|
|
-
|
|
|
(
|
)
|
|
|
(
|
)
|
|||||||||||||||||||||||||
LTIP-OP Unit awards
|
-
|
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Distribution paid on LTIP-OP Units
|
-
|
|
-
|
|
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||
Common dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Preferred Series A dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Preferred Series B dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
Balance, June 30, 2023
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
|
Six Months Ended June 30,
|
|||||||
|
2023
|
2022
|
||||||
Cash Flows From Operating Activities
|
||||||||
Net income (loss)
|
$
|
(
|
)
|
$
|
|
|||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Realized loss on RMBS, net
|
|
|
||||||
Unrealized (gain) loss on investments in Servicing Related Assets
|
|
(
|
)
|
|||||
Realized gain on acquired assets, net
|
|
(
|
)
|
|||||
Realized (gain) loss on derivatives, net
|
(
|
)
|
|
|||||
Unrealized loss on RMBS, measured at fair value through earnings, net
|
||||||||
Unrealized (gain) loss on derivatives, net
|
|
(
|
)
|
|||||
Amortization (accretion) of premiums on RMBS
|
(
|
)
|
|
|||||
Amortization of deferred financing costs
|
|
|
||||||
LTIP-OP Unit awards
|
|
|
||||||
Changes in:
|
||||||||
Receivables and other assets, net
|
|
|
||||||
Due to affiliates
|
(
|
)
|
|
|||||
Accrued expenses and other liabilities, net
|
(
|
)
|
|
|||||
Net cash provided by operating activities
|
$
|
|
$
|
|
||||
Cash Flows From Investing Activities
|
||||||||
Purchase of RMBS
|
(
|
)
|
(
|
)
|
||||
Principal paydown of RMBS
|
|
|
||||||
Proceeds from sale of RMBS
|
|
|
||||||
Acquisition of MSRs
|
|
(
|
)
|
|||||
Payments for settlement of derivatives
|
(
|
)
|
(
|
)
|
||||
Proceeds from settlement of derivatives
|
||||||||
Net cash provided by (used in) investing activities
|
$
|
(
|
)
|
$
|
|
|||
Cash Flows From Financing Activities
|
||||||||
Borrowings under repurchase agreements
|
|
|
||||||
Repayments of repurchase agreements
|
(
|
)
|
(
|
)
|
||||
Proceeds from derivative financing
|
|
|
||||||
Proceeds from bank loans
|
|
|
||||||
Principal paydown of bank loans
|
( |
) | ||||||
Dividends paid
|
(
|
)
|
(
|
)
|
||||
LTIP-OP Units distributions paid
|
(
|
)
|
(
|
)
|
||||
Issuance of common stock, net of offering costs
|
|
|
||||||
Net cash provided by (used in) financing activities
|
$
|
|
$
|
(
|
)
|
|||
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash
|
$
|
(
|
)
|
$
|
|
|||
Cash, Cash Equivalents and Restricted Cash, Beginning of Period
|
|
|
||||||
Cash, Cash Equivalents and Restricted Cash, End of Period
|
$
|
|
$
|
|
||||
Supplemental Disclosure of Cash Flow Information
|
||||||||
Cash paid during the period for interest expense
|
$
|
|
$
|
|
||||
Cash paid during the period for income taxes
|
|
|
|
|||||
Supplemental Schedule of Non-Cash Investing and Financing Activities
|
||||||||
Dividends declared but not paid
|
$
|
|
$
|
|
||||
Sale of RMBS, settled after period end
|
( |
) | ||||||
Purchase of RMBS, settled after period end
|
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Realized gain (loss) on RMBS, net
|
||||||||||||||||
Gain on RMBS, available-for-sale, measured at fair value through OCI (A)
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Loss on RMBS, available-for-sale, measured at fair value through OCI (A)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Realized loss on RMBS, net
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
(A)
|
|
Servicing
Related Assets
|
RMBS
|
All Other
|
Total
|
|||||||||||||
Income Statement
|
||||||||||||||||
Three Months Ended June 30, 2023
|
||||||||||||||||
Interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Interest expense
|
|
|
|
|
||||||||||||
Net interest expense
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
Servicing fee income
|
|
|
|
|
||||||||||||
Servicing costs
|
|
|
|
|
||||||||||||
Net servicing income
|
|
|
|
|
||||||||||||
Other income (expense)
|
(
|
)
|
|
|
(
|
)
|
||||||||||
Other operating expenses
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Provision for corporate business taxes
|
( |
) | ( |
) | ||||||||||||
Net Income (Loss)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||
Three Months Ended June 30, 2022
|
||||||||||||||||
Interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Interest expense
|
|
|
|
|
||||||||||||
Net interest income (expense)
|
(
|
)
|
|
|
|
|||||||||||
Servicing fee income
|
|
|
|
|
||||||||||||
Servicing costs
|
|
|
|
|
||||||||||||
Net servicing income
|
|
|
|
|
||||||||||||
Other expense
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
Other operating expenses
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Provision for corporate business taxes
|
( |
) | ( |
) | ||||||||||||
Net Income (Loss)
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||||
Six Months Ended June 30, 2023
|
||||||||||||||||
Interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Interest expense
|
|
|
|
|
||||||||||||
Net interest income (expense)
|
(
|
)
|
|
|
(
|
)
|
||||||||||
Servicing fee income
|
|
|
|
|
||||||||||||
Servicing costs
|
|
|
|
|
||||||||||||
Net servicing income
|
|
|
|
|
||||||||||||
Other expense
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
Other operating expenses
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Benefit from corporate business taxes
|
|
|
|
|
||||||||||||
Net Income (Loss)
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||||
Six Months Ended June 30, 2022
|
||||||||||||||||
Interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Interest expense
|
|
|
|
|
||||||||||||
Net interest income (expense)
|
(
|
)
|
|
|
|
|||||||||||
Servicing fee income
|
|
|
|
|
||||||||||||
Servicing costs
|
|
|
|
|
||||||||||||
Net servicing income
|
|
|
|
|
||||||||||||
Other income (expense)
|
(
|
)
|
|
|
(
|
)
|
||||||||||
Other operating expenses
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Provision for corporate business taxes
|
(
|
)
|
|
|
(
|
)
|
||||||||||
Net Income (Loss)
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
Servicing
Related Assets
|
RMBS | All Other | Total | |||||||||||||
Balance Sheet
|
||||||||||||||||
June 30, 2023
|
||||||||||||||||
Investments
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Other assets
|
|
|
|
|
||||||||||||
Total assets
|
|
|
|
|
||||||||||||
Debt
|
|
|
|
|
||||||||||||
Other liabilities
|
|
|
|
|
||||||||||||
Total liabilities
|
|
|
|
|
||||||||||||
Net Assets
|
$
|
|
$
|
|
$
|
|
$
|
|
Balance Sheet | ||||||||||||||||
December 31, 2022
|
||||||||||||||||
Investments
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Other assets
|
|
|
|
|
||||||||||||
Total assets
|
|
|
|
|
||||||||||||
Debt
|
|
|
|
|
||||||||||||
Other liabilities
|
|
|
|
|
||||||||||||
Total liabilities
|
|
|
|
|
||||||||||||
Net Assets
|
$
|
|
$
|
|
$
|
|
$
|
|
Gross Unrealized
|
Weighted Average
|
||||||||||||||||||||||||||||||||||||
Asset Type
|
Original
Face
Value
|
Book
Value
|
Gains
|
Losses
|
Carrying
Value(A)
|
Number of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)
|
|||||||||||||||||||||||||||
RMBS, available-for-sale, measured at fair value through OCI
|
|
||||||||||||||||||||||||||||||||||||
Fannie Mae
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
(B)
|
|
%
|
|
%
|
|
|||||||||||||||||||
Freddie Mac
|
|
|
|
(
|
)
|
|
|
(B)
|
|
%
|
|
%
|
|
||||||||||||||||||||||||
RMBS, measured at fair value through earnings
|
|||||||||||||||||||||||||||||||||||||
Fannie Mae
|
( |
) | (B) | % | % | ||||||||||||||||||||||||||||||||
Freddie Mac |
( |
) | (B) | % | % | ||||||||||||||||||||||||||||||||
Total/weighted average RMBS
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
|
|
%
|
|
%
|
|
Gross Unrealized
|
Weighted Average
|
||||||||||||||||||||||||||||||||||||
Asset Type
|
Original
Face
Value
|
Book
Value
|
Gains
|
Losses
|
Carrying
Value(A)
|
Number of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)
|
|||||||||||||||||||||||||||
RMBS, available-for-sale, measured at fair value through OCI
|
|
||||||||||||||||||||||||||||||||||||
Fannie Mae
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
(B)
|
|
%
|
|
%
|
|
|||||||||||||||||||
Freddie Mac
|
|
|
|
(
|
)
|
|
|
(B)
|
|
%
|
|
%
|
|
||||||||||||||||||||||||
Total/weighted average RMBS
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
|
|
%
|
|
%
|
|
(A) |
|
(B) |
|
(C) |
|
Gross Unrealized | Weighted Average | ||||||||||||||||||||||||||||
Years to Maturity
|
Original
Face
Value
|
Book
Value |
Gains
|
Losses
|
Carrying
Value(A)
|
Number of Securities
|
Rating
|
|
Coupon |
Yield(C)
|
Maturity
(Years)
|
||||||||||||||||||
RMBS, available-for-sale, measured at fair value through OCI
|
|
||||||||||||||||||||||||||||
Over 10 Years
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
(B)
|
|
%
|
|
%
|
|
|||||||||||
RMBS,
measured at fair value through earnings
|
|
||||||||||||||||||||||||||||
Over 10 Years
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
(B)
|
|
%
|
|
%
|
|
|||||||||||
Total/weighted average RMBS
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
|
|
%
|
|
%
|
|
Gross Unrealized
|
Weighted Average
|
||||||||||||||||||||||||||||||||||||
Years to Maturity
|
Original
Face
Value
|
Book
Value
|
Gains
|
Losses
|
Carrying
Value(A)
|
Number of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)
|
|||||||||||||||||||||||||||
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||||||
Over 10 Years
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
(B)
|
|
%
|
|
%
|
|
|||||||||||||||||||
Total/weighted average RMBS
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
|
|
%
|
|
%
|
|
(A) |
See Note 9 regarding the estimation of fair value, which approximates carrying value for all securities.
|
(B) |
The Company used an implied AAA rating for the Agency RMBS.
|
(C) |
The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities.
|
Weighted Average
|
||||||||||||||||||||||||||
Duration in Loss Position
|
Original
Face
Value
|
Book
Value
|
Gross
Unrealized
Losses
|
Carrying Value(A)
|
Number of Securities
|
Rating
|
|
Coupon |
Yield(C)
|
Maturity
(Years)
|
||||||||||||||||
RMBS, available-for-sale, measured at fair value through OCI
|
|
|||||||||||||||||||||||||
Less than Twelve Months
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
(B)
|
|
%
|
|
%
|
|
||||||||||
Total/weighted average RMBS, available-for-sale,
measured at fair value through OCI
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
|
|
%
|
|
%
|
|
Weighted Average
|
||||||||||||||||||||||||||
Duration in Loss Position
|
Original
Face
Value
|
Book Value
|
Gross Unrealized Losses
|
Carrying Value(A)
|
Number of Securities
|
Rating
|
|
Coupon |
Yield(C)
|
Maturity (Years)
|
||||||||||||||||
RMBS, available-for-sale, measured at fair value through OCI
|
|
|||||||||||||||||||||||||
Less than Twelve Months
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
(B)
|
|
%
|
|
%
|
|
||||||||||
Total/weighted average RMBS, available-for-sale,
measured at fair value through OCI
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
|
|
%
|
|
%
|
|
(A) |
See Note 9 regarding the estimation of fair value, which approximates carrying value for all securities.
|
(B)
|
The Company used an implied AAA rating for the Agency RMBS.
|
(C) |
The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities.
|
Unpaid
Principal
Balance
|
Carrying
Value(A)
|
Weighted
Average
Coupon
|
Weighted
Average
Maturity
(Years)(B)
|
Year to Date
Changes in Fair
Value Recorded
in Other Income
(Loss)
|
||||||||||||||||
MSRs
|
$
|
|
$
|
|
|
%
|
|
$
|
(
|
)
|
||||||||||
MSR Total/Weighted Average
|
$
|
|
$
|
|
|
%
|
|
$
|
(
|
)
|
Unpaid
Principal
Balance
|
Carrying
Value(A)
|
Weighted
Average
Coupon
|
Weighted
Average
Maturity
(Years)(B)
|
Year to Date
Changes in Fair
Value Recorded
in Other Income
(Loss)
|
||||||||||||||||
MSRs
|
$
|
|
$
|
|
|
%
|
|
$
|
|
|||||||||||
MSR Total/Weighted Average
|
$
|
|
$
|
|
|
%
|
|
$
|
|
(A) |
|
(B) |
|
|
Percentage of Total Outstanding
Unpaid Principal Balance
|
|||
California
|
|
%
|
||
Virginia
|
|
%
|
||
New York
|
|
%
|
||
Maryland
|
|
%
|
||
Texas
|
|
%
|
||
Florida | % | |||
North Carolina
|
|
%
|
||
All other
|
|
%
|
||
Total
|
|
%
|
|
Percentage of Total Outstanding
Unpaid Principal Balance
|
|||
California
|
|
%
|
||
Virginia
|
|
%
|
||
New York
|
|
%
|
||
Maryland
|
|
%
|
||
Texas
|
|
%
|
||
Florida |
% | |||
North Carolina
|
|
%
|
||
All other
|
|
%
|
||
Total
|
|
%
|
LTIP-OP Units
|
Shares of Common Stock
|
|||||||||||||||||||||||||||||||||
Issued
|
Forfeited
|
Converted
|
Redeemed
|
Issued
|
Forfeited
|
Number of Securities
Remaining Available For
Future Issuance Under
Equity Compensation Plans
|
Weighted
Average
Issuance
Price |
|||||||||||||||||||||||||||
December 31, 2021
|
(
|
)
|
|
|
|
(
|
)
|
|
|
|||||||||||||||||||||||||
Number of securities issued or to be issued upon exercise
|
(
|
)
|
(A)
|
|
|
|
|
|
(
|
)
|
$
|
|
||||||||||||||||||||||
March 31, 2022
|
(
|
)
|
|
|
|
(
|
)
|
|
|
|||||||||||||||||||||||||
Number of securities forfeited
|
-
|
|
-
|
-
|
-
|
-
|
|
|||||||||||||||||||||||||||
Number of securities issued or to be issued upon exercise
|
|
|
|
|
(
|
)
|
|
(
|
)
|
$
|
|
|||||||||||||||||||||||
June 30, 2022
|
(
|
)
|
|
|
|
(
|
)
|
|
|
|||||||||||||||||||||||||
December 31, 2022
|
(
|
)
|
|
|
|
(
|
)
|
|
|
|||||||||||||||||||||||||
Number of securities issued or to be issued upon exercise
|
(
|
)
|
(B)
|
|
|
- |
|
|
(
|
)
|
$
|
|
||||||||||||||||||||||
March 31, 2023
|
(
|
)
|
|
|
|
(
|
)
|
|
|
|||||||||||||||||||||||||
Number of securities issued or to be issued upon exercise
|
|
|
|
|
(
|
)
|
(C)
|
|
(
|
)
|
$
|
|
||||||||||||||||||||||
Increase in the number of securities available for issuance
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|||||||||||||||||||||||||||
June 30, 2023
|
(
|
)
|
|
|
|
(
|
)
|
|
|
(A) |
|
(B) |
|
(C) |
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Numerator:
|
||||||||||||||||
Net income (loss)
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
||||||
Net (income) loss allocated to noncontrolling interests in Operating Partnership
|
(
|
)
|
|
|
(
|
)
|
||||||||||
Dividends on preferred stock
|
|
|
|
|
||||||||||||
Net income (loss) applicable to common stockholders
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
|||||
Denominator:
|
||||||||||||||||
Weighted average common shares outstanding
|
|
|
|
|
||||||||||||
Weighted average diluted shares outstanding
|
|
|
|
|
||||||||||||
Basic and Diluted EPS:
|
||||||||||||||||
Basic
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
|||||
Diluted
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Management fees
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Compensation reimbursement
|
|
|
|
|
||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
Derivatives
|
June 30, 2023
|
December 31, 2022
|
||||||
Notional amount of interest rate swaps
|
$
|
|
$
|
|
||||
Notional amount of TBAs, net
|
( |
) |
(
|
)
|
||||
Notional amount of U.S. treasury futures
|
|
(
|
)
|
|||||
Notional amount of options on treasury futures
|
||||||||
Total notional amount
|
$
|
|
$
|
|
|
Notional
Amount
|
Fair Value
|
Weighted
Average Pay
Rate
|
Weighted
Average
Receive Rate
|
Weighted
Average
Years to
Maturity
|
|||||||||||||||
June 30, 2023
|
$
|
|
$
|
|
|
%
|
|
%
|
|
|||||||||||
December 31, 2022
|
$
|
|
$
|
|
|
%
|
|
%
|
|
Purchase and sale contracts for derivative TBAs
|
Notional
|
Implied
Cost Basis
|
Implied Fair
Value
|
Net Carrying
Value
|
||||||||||||
Purchase contracts
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
|||||||
Sale contracts
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|||||||||
Net TBA derivatives
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
Purchase and sale contracts for derivative TBAs
|
Notional
|
Implied
Cost Basis
|
Implied Fair
Value
|
Net Carrying
Value
|
||||||||||||
Purchase contracts
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
|||||||
Sale contracts
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|||||||||
Net TBA derivatives
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
Maturity
|
Notional
Amount -
Long
|
Notional
Amount -
Short
|
Fair Value
|
|||||||||
5 years | $ |
$ | $ |
( |
) | |||||||
10 years
|
|
(
|
)
|
|
||||||||
Total
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
Maturity
|
Notional
Amount -
Long
|
Notional
Amount -
Short
|
Fair Value
|
|||||||||
10 years (A)
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
Total
|
$
|
|
$
|
(
|
)
|
$
|
|
(A) |
Maturity
|
Notional
Amount -
Long
|
Notional
Amount -
Short
|
Fair Value
|
|||||||||
10 years
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
Total
|
$
|
|
$
|
(
|
)
|
$
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||
Derivatives
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
Interest rate swaps(A)
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||||
Swaptions |
( |
) | ( |
) | ||||||||||||
TBAs
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
U.S. Treasury futures
|
(
|
)
|
|
(
|
)
|
|
||||||||||
U.S. treasury futures options | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Total
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
(A) |
|
Net Amounts
of Assets and
Liabilities
Presented in
the
Consolidated
Balance Sheet
|
Gross Amounts Not Offset in the
Consolidated Balance Sheet
|
|||||||||||||||||||||||
Gross
Amounts of
Recognized
Assets or
Liabilities
|
Gross
Amounts
Offset in the
Consolidated
Balance Sheet
|
Financial
Instruments
|
Cash
Collateral
Received
(Pledged) (A)
|
Net Amount
|
||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Interest rate swaps
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||
TBAs
|
|
(
|
)
|
|
(
|
)
|
|
|
||||||||||||||||
Total Assets
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
Liabilities
|
||||||||||||||||||||||||
Repurchase agreements
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
||||||||||
Interest rate swaps
|
|
|
|
(
|
)
|
|
|
|||||||||||||||||
TBAs
|
|
(
|
)
|
|
|
|
||||||||||||||||||
U.S. treasury futures
|
( |
) | ||||||||||||||||||||||
Total Liabilities
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
Gross Amounts Not Offset in the
Consolidated Balance Sheet
|
||||||||||||||||||||||||
Gross
Amounts of
Recognized
Assets or
Liabilities
|
Gross
Amounts
Offset in the
Consolidated
Balance Sheet
|
Net Amounts
of Assets and
Liabilities
Presented in
the
Consolidated
Balance Sheet
|
Financial
Instruments
|
Cash
Collateral
Received
(Pledged) (A)
|
Net Amount
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Interest rate swaps
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||
Interest rate swaptions
|
|
|
|
|
|
|
||||||||||||||||||
TBAs
|
|
(
|
)
|
|
(
|
)
|
|
|
||||||||||||||||
U.S. treasury futures
|
( |
) | ||||||||||||||||||||||
U.S. treasury futures options
|
( |
) | ||||||||||||||||||||||
Total Assets
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
Liabilities
|
||||||||||||||||||||||||
Repurchase agreements
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||
Interest rate swaps
|
|
|
|
(
|
)
|
|
|
|||||||||||||||||
TBAs
|
|
(
|
)
|
|
(
|
)
|
|
|
||||||||||||||||
Total Liabilities
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
(A) |
|
• |
Level 1 inputs are quoted prices in active markets for identical assets or liabilities as of the measurement date under current market conditions. Additionally, the entity must
have the ability to access the active market and the quoted prices cannot be adjusted by the entity.
|
• |
Level 2 inputs include quoted prices in active markets for similar assets or liabilities; quoted prices in inactive markets for identical or similar assets or liabilities; or
inputs that are observable or can be corroborated by observable market data by correlation or other means for substantially the full-term of the assets or liabilities.
|
• |
Level 3 unobservable inputs are supported by little or no market activity. The unobservable inputs represent the assumptions that management believes market participants would use
to price the assets and liabilities, including risk. Generally, Level 3 assets and liabilities are valued using pricing models, discounted cash flow methodologies, or similar techniques that require significant judgment or estimation.
|
As of June 30, 2023 | ||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Carrying Value
|
|||||||||||||
Assets
|
||||||||||||||||
RMBS
|
||||||||||||||||
Fannie Mae
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||
Freddie Mac
|
|
|
|
|
||||||||||||
RMBS total
|
|
|
|
|
||||||||||||
Derivative assets
|
||||||||||||||||
Interest rate swaps
|
|
|
|
|
||||||||||||
TBAs, net
|
|
|
|
|
||||||||||||
Derivative assets total
|
|
|
|
|
||||||||||||
Servicing related assets
|
|
|
|
|
||||||||||||
Total Assets
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||
Liabilities
|
||||||||||||||||
Derivative liabilities
|
||||||||||||||||
Interest rate swaps
|
|
|
|
|
||||||||||||
U.S. treasury futures
|
|
|
|
|
||||||||||||
Derivative liabilities total
|
|
|
|
|
||||||||||||
Total Liabilities
|
$ |
|
$ |
|
$ |
|
$ |
|
As of December 31, 2022 | ||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Carrying Value
|
|||||||||||||
Assets
|
||||||||||||||||
RMBS
|
||||||||||||||||
Fannie Mae
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Freddie Mac
|
|
|
|
|
||||||||||||
RMBS total
|
|
|
|
|
||||||||||||
Derivative assets
|
||||||||||||||||
Interest rate swaps
|
|
|
|
|
||||||||||||
TBAs, net
|
|
|
|
|
||||||||||||
U.S. treasury futures
|
|
|
||||||||||||||
U.S. treasury futures options
|
|
|
|
|
||||||||||||
Derivative assets total
|
|
|
|
|
||||||||||||
Servicing related assets
|
|
|
|
|
||||||||||||
Total Assets
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Liabilities
|
||||||||||||||||
Derivative liabilities
|
||||||||||||||||
Interest rate swaps
|
|
|
|
|
||||||||||||
Derivative liabilities total
|
|
|
|
|
||||||||||||
Total Liabilities
|
$
|
|
$
|
|
$
|
|
$
|
|
|
Three Months Ended
|
Six Months
Ended
|
||||||||||||||
|
June 30, 2023
|
June 30, 2022
|
June 30, 2023
|
June 30, 2022
|
||||||||||||
Balance at beginning of period
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Purchases and sales:
|
||||||||||||||||
Purchases
|
|
|
|
|
||||||||||||
Other changes (A)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Purchases and sales
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Changes in Fair Value due to:
|
||||||||||||||||
Changes in valuation inputs or assumptions used in valuation model
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Other changes in fair value (B)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Unrealized gain (loss) included in Net Income
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Balance at end of period
|
$
|
|
$
|
|
$
|
|
$
|
|
(A) |
|
(B) |
|
|
Fair Value
|
Valuation Technique
|
Unobservable Input (A)
|
Range
|
Weighted
Average (B)
|
||||||||
MSRs
|
$
|
|
Discounted cash flow
|
Constant prepayment speed
|
|
%
|
|
%
|
|||||
|
|
|
Uncollected payments
|
|
%
|
|
%
|
||||||
|
|
|
Discount rate
|
|
|
%
|
|||||||
|
|
|
Annual cost to service, per loan
|
|
$
|
|
|||||||
TOTAL
|
$
|
|
|
|
|
|
|
Fair Value
|
Valuation Technique
|
Unobservable Input (A)
|
Range
|
Weighted
Average (B)
|
||||||||
MSRs
|
$
|
|
Discounted cash flow
|
Constant prepayment speed
|
|
%
|
|
%
|
|||||
|
|
|
Uncollected payments
|
|
%
|
|
%
|
||||||
|
|
|
Discount rate
|
|
|
%
|
|||||||
|
|
|
Annual cost to service, per loan
|
|
$
|
|
|||||||
TOTAL
|
$
|
|
|
|
|
|
(A) |
|
(B) |
|
• |
RMBS available for sale securities, Servicing Related Assets, derivative assets and derivative liabilities are recurring fair value measurements; carrying value equals fair value.
See discussion of valuation methods and assumptions within the “Fair Value Measurements” section of this footnote.
|
• |
Cash and cash equivalents and restricted cash have a carrying value which approximates fair value because of the short maturities of these instruments.
|
• |
The carrying value of servicing receivables, repurchase agreements and corporate debt that mature in less than one year generally approximates fair value due to the short
maturities. The Company does not hold any repurchase agreements that are considered long-term.
|
|
Repurchase
Agreements
|
Weighted Average
Rate
|
||||||
Less than one month
|
$
|
|
|
%
|
||||
One to three months
|
|
|
%
|
|||||
Total/Weighted Average
|
$
|
|
|
%
|
|
Repurchase
Agreements |
Weighted Average
Rate
|
||||||
Less than one month
|
$
|
|
|
%
|
||||
One to three months
|
|
|
%
|
|||||
Total/Weighted Average
|
$
|
|
|
%
|
|
2023
|
2024
|
2025
|
2026
|
2027
|
Total
|
||||||||||||||||||
Freddie Mac MSR Revolver
|
||||||||||||||||||||||||
Borrowings under Freddie Mac MSR Revolver
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
Fannie Mae MSR Revolving Facility
|
||||||||||||||||||||||||
Borrowings under Fannie Mae MSR Revolving Facility
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
2023
|
2024
|
2025
|
2026
|
2027
|
Total
|
||||||||||||||||||
Freddie Mac MSR Revolver
|
||||||||||||||||||||||||
Borrowings under Freddie Mac MSR Revolver
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
Fannie Mae MSR Revolving Facility
|
||||||||||||||||||||||||
Borrowings under Fannie Mae MSR Revolving Facility
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
June 30, 2023
|
December 31, 2022
|
||||||
Servicing advances
|
$
|
|
$
|
|
||||
Interest receivable
|
|
|
||||||
Deferred tax asset
|
|
|
||||||
Other receivables
|
|
|
||||||
Total other assets
|
$
|
|
$
|
|
|
June 30, 2023
|
December 31, 2022
|
||||||
Accrued interest on repurchase agreements |
$ | $ | ||||||
Accrued interest on notes payable
|
|
|
||||||
Accrued expenses
|
|
|
||||||
Due to counterparties (A) |
||||||||
Total accrued expenses and other liabilities
|
$
|
|
$
|
|
(A) |
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2023 | 2022 | 2023 | 2022 | ||||||||||||
Deferred federal income tax expense (benefit)
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||
Deferred state income tax expense (benefit)
|
|
|
(
|
)
|
|
|||||||||||
Provision for (Benefit from) Corporate Business Taxes
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||||||
|
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||||||||
Computed income tax expense (benefit) at federal rate
|
$
|
|
|
%
|
$
|
(
|
)
|
|
%
|
$
|
(
|
)
|
|
%
|
$
|
|
|
%
|
||||||||||||||
State tax expense (benefit), net of federal tax, if applicable
|
|
|
%
|
|
(
|
)%
|
(
|
)
|
|
%
|
|
|
%
|
|||||||||||||||||||
REIT income not subject to tax expense (benefit)
|
|
|
%
|
|
(
|
)%
|
|
(
|
)%
|
|
|
%
|
||||||||||||||||||||
Provision for (benefit from) Corporate Business Taxes/Effective Tax Rate(A)
|
$
|
|
|
%
|
$
|
|
(
|
)%
|
$
|
(
|
)
|
|
%
|
$
|
|
|
%
|
(A) |
|
|
June 30, 2023
|
December 31, 2022
|
||||||
Income taxes recoverable
|
||||||||
Federal income taxes recoverable
|
$
|
|
$
|
|
||||
Income taxes recoverable
|
$
|
|
$
|
|
||||
Deferred tax assets | ||||||||
Deferred tax - mortgage servicing rights
|
$ |
( |
) | $ |
||||
Deferred tax - net operating loss
|
||||||||
Deferred tax - other
|
||||||||
Total net deferred tax assets
|
$ | $ |
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
Quarter Ended
|
Average
Asset Yield
|
Average
Cost of Funds(A)
|
Average Net
Interest Rate
Spread
|
|||||||||
June 30, 2023
|
4.49
|
%
|
0.53
|
%
|
3.96
|
%
|
||||||
March 31, 2023
|
4.40
|
%
|
0.73
|
%
|
3.68
|
%
|
||||||
December 31, 2022
|
4.29
|
%
|
0.69
|
%
|
3.60
|
%
|
||||||
September 30, 2022
|
3.90
|
%
|
0.77
|
%
|
3.13
|
%
|
• |
the interest expense associated with our borrowings to increase;
|
• |
the value of our assets to fluctuate;
|
• |
the coupons on any adjustable-rate and hybrid RMBS we may own to reset, although on a delayed basis, to higher interest rates;
|
• |
prepayments on our RMBS to slow, thereby slowing the amortization of our purchase premiums and the accretion of our purchase discounts; and
|
• |
an increase in the value of any interest rate swap agreements we may enter into as part of our hedging strategy.
|
• |
prepayments on our RMBS to increase, thereby accelerating the amortization of our purchase premiums and the accretion of our purchase discounts;
|
• |
the interest expense associated with our borrowings to decrease;
|
• |
the value of our assets to fluctuate;
|
• |
a decrease in the value of any interest rate swap agreements we may enter into as part of our hedging strategy; and
|
• |
coupons on any adjustable-rate and hybrid RMBS assets we may own to reset, although on a delayed basis, to lower interest rates.
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30, 2023
|
March 31, 2023
|
June 30, 2023
|
June 30, 2022
|
|||||||||||||
Income
|
||||||||||||||||
Interest income
|
$
|
12,534
|
$
|
11,795
|
$
|
24,329
|
$
|
11,523
|
||||||||
Interest expense
|
13,168
|
11,955
|
25,123
|
4,142
|
||||||||||||
Net interest income (expense)
|
(634
|
)
|
(160
|
)
|
(794
|
)
|
7,381
|
|||||||||
Servicing fee income
|
13,436
|
13,874
|
27,310
|
26,304
|
||||||||||||
Servicing costs
|
2,464
|
2,765
|
5,229
|
5,808
|
||||||||||||
Net servicing income
|
10,972
|
11,109
|
22,081
|
20,496
|
||||||||||||
Other income (loss)
|
||||||||||||||||
Realized loss on RMBS, net
|
(10,274
|
)
|
(981
|
)
|
(11,255
|
)
|
(59,258
|
)
|
||||||||
Realized gain (loss) on derivatives, net
|
11,640
|
(5,600
|
)
|
6,040
|
(13,368
|
)
|
||||||||||
Unrealized loss on RMBS, measured at fair value through earnings, net
|
(6,619
|
)
|
(192
|
)
|
(6,811
|
)
|
-
|
|||||||||
Unrealized gain (loss) on derivatives, net
|
6,827
|
(12,246
|
)
|
(5,419
|
)
|
42,069
|
||||||||||
Unrealized gain (loss) on investments in Servicing Related Assets
|
(6,010
|
)
|
(8,668
|
)
|
(14,678
|
)
|
27,881
|
|||||||||
Total Income (Loss)
|
5,902
|
(16,738
|
)
|
(10,836
|
)
|
25,213
|
||||||||||
Expenses
|
||||||||||||||||
General and administrative expense
|
1,995
|
1,523
|
3,518
|
3,243
|
||||||||||||
Management fee to affiliate
|
1,694
|
1,680
|
3,374
|
3,407
|
||||||||||||
Total Expenses
|
3,689
|
3,203
|
6,892
|
6,650
|
||||||||||||
Income (Loss) Before Income Taxes
|
2,213
|
(19,941
|
)
|
(17,728
|
)
|
18,563
|
||||||||||
Provision for (Benefit from) corporate business taxes
|
587
|
(619
|
)
|
(32
|
)
|
5,298
|
||||||||||
Net Income (Loss)
|
1,626
|
(19,322
|
)
|
(17,696
|
)
|
13,265
|
||||||||||
Net (income) loss allocated to noncontrolling interests in Operating Partnership
|
(37
|
)
|
377
|
340
|
(286
|
)
|
||||||||||
Dividends on preferred stock
|
2,465
|
2,463
|
4,928
|
4,928
|
||||||||||||
Net Income (Loss) Applicable to Common Stockholders
|
$
|
(876
|
)
|
$
|
(21,408
|
)
|
$
|
(22,284
|
)
|
$
|
8,051
|
Servicing
Related Assets
|
RMBS
|
All Other
|
Total
|
|||||||||||||
Income Statement
|
||||||||||||||||
Three Months Ended June 30, 2023
|
||||||||||||||||
Interest income
|
$
|
-
|
$
|
12,534
|
$
|
-
|
$
|
12,534
|
||||||||
Interest expense
|
359
|
12,809
|
-
|
13,168
|
||||||||||||
Net interest expense
|
(359
|
)
|
(275
|
)
|
-
|
(634
|
)
|
|||||||||
Servicing fee income
|
13,436
|
-
|
-
|
13,436
|
||||||||||||
Servicing costs
|
2,464
|
-
|
-
|
2,464
|
||||||||||||
Net servicing income
|
10,972
|
-
|
-
|
10,972
|
||||||||||||
Other income (expense)
|
(13,283
|
)
|
8,847
|
-
|
(4,436
|
)
|
||||||||||
Other operating expenses
|
(570
|
)
|
(167
|
)
|
(2,952
|
)
|
(3,689
|
)
|
||||||||
Provision for corporate business taxes
|
(587
|
)
|
-
|
-
|
(587
|
)
|
||||||||||
Net Income (Loss)
|
$
|
(3,827
|
)
|
$
|
8,405
|
$
|
(2,952
|
)
|
$
|
1,626
|
Three Months Ended March 31, 2023
|
||||||||||||||||
Interest income
|
$
|
-
|
$
|
11,795
|
$
|
-
|
$
|
11,795
|
||||||||
Interest expense
|
873
|
11,082
|
-
|
11,955
|
||||||||||||
Net interest income (expense)
|
(873
|
)
|
713
|
-
|
(160
|
)
|
||||||||||
Servicing fee income
|
13,874
|
-
|
-
|
13,874
|
||||||||||||
Servicing costs
|
2,765
|
-
|
-
|
2,765
|
||||||||||||
Net servicing income
|
11,109
|
-
|
-
|
11,109
|
||||||||||||
Other expense
|
(4,934
|
)
|
(22,753
|
)
|
-
|
(27,687
|
)
|
|||||||||
Other operating expenses
|
(563
|
)
|
(165
|
)
|
(2,475
|
)
|
(3,203
|
)
|
||||||||
Benefit from corporate business taxes
|
619
|
-
|
-
|
619
|
||||||||||||
Net Income (Loss)
|
$
|
5,358
|
$
|
(22,205
|
)
|
$
|
(2,475
|
)
|
$
|
(19,322
|
)
|
Six Months Ended June 30, 2023
|
||||||||||||||||
Interest income
|
$
|
-
|
$
|
24,329
|
$
|
-
|
$
|
24,329
|
||||||||
Interest expense
|
1,232
|
23,891
|
-
|
25,123
|
||||||||||||
Net interest income (expense)
|
(1,232
|
)
|
438
|
-
|
(794
|
)
|
||||||||||
Servicing fee income
|
27,310
|
-
|
-
|
27,310
|
||||||||||||
Servicing costs
|
5,229
|
-
|
-
|
5,229
|
||||||||||||
Net servicing income
|
22,081
|
-
|
-
|
22,081
|
||||||||||||
Other expense
|
(18,217
|
)
|
(13,906
|
)
|
-
|
(32,123
|
)
|
|||||||||
Other operating expenses
|
(1,133
|
)
|
(332
|
)
|
(5,427
|
)
|
(6,892
|
)
|
||||||||
Benefit from corporate business taxes
|
32
|
-
|
-
|
32
|
||||||||||||
Net Income (Loss)
|
$
|
1,531
|
$
|
(13,800
|
)
|
$
|
(5,427
|
)
|
$
|
(17,696
|
)
|
Six Months Ended June 30, 2022
|
||||||||||||||||
Interest income
|
$
|
-
|
$
|
11,523
|
$
|
-
|
$
|
11,523
|
||||||||
Interest expense
|
2,384
|
1,758
|
-
|
4,142
|
||||||||||||
Net interest income (expense)
|
(2,384
|
)
|
9,765
|
-
|
7,381
|
|||||||||||
Servicing fee income
|
26,304
|
-
|
-
|
26,304
|
||||||||||||
Servicing costs
|
5,808
|
-
|
-
|
5,808
|
||||||||||||
Net servicing income
|
20,496
|
-
|
-
|
20,496
|
||||||||||||
Other income (expense)
|
(8,896
|
)
|
6,232
|
-
|
(2,664
|
)
|
||||||||||
Other operating expenses
|
(1,032
|
)
|
(379
|
)
|
(5,239
|
)
|
(6,650
|
)
|
||||||||
Provision for corporate business taxes
|
(5,298
|
)
|
-
|
-
|
(5,298
|
)
|
||||||||||
Net Income (Loss)
|
$
|
2,886
|
$
|
15,618
|
$
|
(5,239
|
)
|
$
|
13,265
|
Servicing
Related Assets
|
RMBS | All Other |
Total
|
|||||||||||||
Balance Sheet
|
||||||||||||||||
June 30, 2023
|
||||||||||||||||
Investments
|
$
|
264,906
|
$
|
1,054,251
|
$
|
-
|
$
|
1,319,157
|
||||||||
Other assets
|
30,616
|
38,428
|
53,312
|
122,356
|
||||||||||||
Total assets
|
295,522
|
1,092,679
|
53,312
|
1,441,513
|
||||||||||||
Debt
|
174,968
|
979,907
|
-
|
1,154,875
|
||||||||||||
Other liabilities
|
8,445
|
6,433
|
9,191
|
24,069
|
||||||||||||
Total liabilities
|
183,413
|
986,340
|
9,191
|
1,178,944
|
||||||||||||
Net Assets
|
$
|
112,109
|
$
|
106,339
|
$
|
44,121
|
$
|
262,569
|
December 31, 2022
|
||||||||||||||||
Investments
|
$
|
279,739
|
$
|
931,431
|
$
|
-
|
$
|
1,211,170
|
||||||||
Other assets
|
32,849
|
106,885
|
57,921
|
197,655
|
||||||||||||
Total assets
|
312,588
|
1,038,316
|
57,921
|
1,408,825
|
||||||||||||
Debt
|
183,888
|
825,962
|
-
|
1,009,850
|
||||||||||||
Other liabilities
|
29,047
|
92,875
|
11,537
|
133,459
|
||||||||||||
Total liabilities
|
212,935
|
918,837
|
11,537
|
1,143,309
|
||||||||||||
Net Assets
|
$
|
99,653
|
$
|
119,479
|
$
|
46,384
|
$
|
265,516
|
Three Months Ended
June 30, 2023
|
||||
Accumulated other comprehensive loss, March 31, 2023
|
$
|
(14,465
|
)
|
|
Other comprehensive loss
|
(3,122
|
)
|
||
Accumulated other comprehensive loss, June 30, 2023
|
$
|
(17,587
|
)
|
Three Months Ended
March 31, 2023
|
||||
Accumulated other comprehensive loss, December 31, 2022
|
$
|
(29,104
|
)
|
|
Other comprehensive income
|
14,639
|
|||
Accumulated other comprehensive loss, March 31, 2023
|
$
|
(14,465
|
)
|
Six Months Ended
June 30, 2023
|
||||
Accumulated other comprehensive loss, December 31, 2022
|
$
|
(29,104
|
)
|
|
Other comprehensive income
|
11,517
|
|||
Accumulated other comprehensive loss, June 30, 2023
|
$
|
(17,587
|
)
|
Six Months Ended
June 30, 2022
|
||||
Accumulated other comprehensive loss, December 31, 2021
|
$
|
7,527
|
||
Other comprehensive loss
|
(31,694
|
)
|
||
Accumulated other comprehensive loss, June 30, 2022
|
$
|
(24,167
|
)
|
• |
earnings available for distribution; and
|
• |
earnings available for distribution per average common share.
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30, 2023
|
March 31, 2023
|
June 30, 2023
|
June 30, 2022
|
||||||||||||
Net Income (Loss)
|
$
|
1,626
|
$
|
(19,322
|
)
|
$
|
(17,696
|
)
|
$
|
13,265
|
||||||
Realized loss on RMBS, net
|
10,274
|
981
|
11,255
|
59,258
|
||||||||||||
Realized loss (gain) on derivatives, net (A)
|
(1,883
|
)
|
14,021
|
12,138
|
20,374
|
|||||||||||
Realized gain on acquired assets, net
|
-
|
-
|
-
|
(12
|
)
|
|||||||||||
Unrealized loss on RMBS, measured at fair value through earnings, net
|
6,619
|
192
|
6,811
|
-
|
||||||||||||
Unrealized loss (gain) on derivatives, net
|
(6,827
|
)
|
12,246
|
5,419
|
(42,069
|
)
|
||||||||||
Unrealized gain on investments in MSRs, net of estimated MSR amortization
|
(4,043
|
)
|
(739
|
)
|
(4,782
|
)
|
(41,386
|
)
|
||||||||
Tax expense on realized and unrealized gain on MSRs
|
1,065
|
459
|
1,524
|
7,273
|
||||||||||||
Total EAD:
|
$
|
6,831
|
$
|
7,838
|
$
|
14,669
|
$
|
16,703
|
||||||||
EAD attributable to noncontrolling interests in Operating Partnership
|
(129
|
)
|
(153
|
)
|
(282
|
)
|
(361
|
)
|
||||||||
Dividends on preferred stock
|
2,465
|
2,463
|
4,928
|
4,928
|
||||||||||||
EAD Attributable to Common Stockholders
|
$
|
4,237
|
$
|
5,222
|
$
|
9,459
|
$
|
11,414
|
||||||||
EAD Attributable to Common Stockholders, per Diluted Share
|
$
|
0.16
|
$
|
0.21
|
$
|
0.37
|
$
|
0.61
|
||||||||
GAAP Net Income (Loss) Per Share of Common Stock, per Diluted Share
|
$
|
(0.03
|
)
|
$
|
(0.87
|
)
|
$
|
(0.88
|
)
|
$
|
0.43
|
(A) |
Excludes drop income on TBA dollar rolls of $855,000 and $538,000 and interest rate swap periodic interest income of $8.9 million and $7.9 million, for the three-month periods ended June 30, 2023 and March 31, 2023, respectively.
Excludes drop income on TBA dollar rolls of $1.4 million and $4.7 million and interest rate swap periodic interest income of $16.8 million and $2.3 million, for the six-month periods ended June 30, 2023 and June 30, 2022, respectively.
|
Collateral Characteristics
|
||||||||||||||||||||||||||||
Current
Carrying
Amount
|
Current Principal
Balance
|
WA Coupon(A)
|
WA
Servicing
Fee(A)
|
WA
Maturity (months)(A)
|
WA Loan
Age
(months)(A)
|
ARMs
%(B) |
||||||||||||||||||||||
MSRs
|
$
|
264,906
|
$
|
20,785,371
|
3.49
|
%
|
0.25
|
%
|
305
|
37
|
0.1
|
%
|
||||||||||||||||
MSR Total/Weighted Average
|
$
|
264,906
|
$
|
20,785,371
|
3.49
|
%
|
0.25
|
%
|
305
|
37
|
0.1
|
%
|
Collateral Characteristics
|
||||||||||||||||||||||||||||
Current
Carrying
Amount
|
Current Principal
Balance
|
WA Coupon(A)
|
WA
Servicing
Fee(A)
|
WA
Maturity (months)(A)
|
WA Loan
Age
(months)(A)
|
ARMs
%(B)
|
||||||||||||||||||||||
MSRs
|
$
|
279,739
|
$
|
21,688,353
|
3.49
|
%
|
0.25
|
%
|
310
|
31
|
0.1
|
%
|
||||||||||||||||
MSR Total/Weighted Average
|
$
|
279,739
|
$
|
21,688,353
|
3.49
|
%
|
0.25
|
%
|
310
|
31
|
0.1
|
%
|
(A) |
Weighted average coupon, servicing fee, maturity and loan age of the underlying residential mortgage loans in the pool are based on the unpaid principal balance.
|
(B) |
ARMs % represents the percentage of the total principal balance of the pool that corresponds to ARMs and hybrid ARMs.
|
Gross Unrealized
|
Weighted Average
|
||||||||||||||||||||||||||||||||||||
Asset Type
|
Original
Face
Value
|
Book
Value
|
Gains
|
Losses
|
Carrying Value(A)
|
Number
of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity (Years)
|
|||||||||||||||||||||||||||
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||||||
Fannie Mae
|
$
|
411,566
|
$
|
383,314
|
$
|
1,696
|
$
|
(11,034
|
)
|
$
|
373,976
|
29
|
(B)
|
4.38
|
%
|
4.46
|
%
|
28
|
|||||||||||||||||||
Freddie Mac
|
333,341
|
307,784
|
853
|
(8,984
|
)
|
299,653
|
25
|
(B)
|
4.39
|
%
|
4.46
|
%
|
29
|
||||||||||||||||||||||||
RMBS, measured at fair value through earnings
|
|||||||||||||||||||||||||||||||||||||
Fannie Mae
|
|
161,692
|
|
156,550
|
|
98
|
|
(3,107
|
)
|
|
153,541
|
14
|
(B)
|
4.55
|
%
|
4.62
|
%
|
29
|
|||||||||||||||||||
Freddie Mac
|
243,532
|
230,883
|
-
|
(3,802
|
)
|
227,081
|
17
|
(B)
|
4.37
|
%
|
4.48
|
%
|
29
|
||||||||||||||||||||||||
Total/weighted average RMBS
|
$
|
1,150,131
|
$
|
1,078,531
|
$
|
2,647
|
$
|
(26,927
|
)
|
$
|
1,054,251
|
85
|
4.40
|
%
|
4.49
|
%
|
29
|
Gross Unrealized
|
Weighted Average
|
||||||||||||||||||||||||||||||||||||
Asset Type
|
Original
Face
Value
|
Book
Value
|
Gains
|
Losses
|
Carrying Value(A)
|
Number
of Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity (Years)
|
|||||||||||||||||||||||||||
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||||||
Fannie Mae
|
$
|
550,740
|
$
|
497,038
|
$
|
2,843
|
$
|
(16,484
|
)
|
$
|
483,397
|
45
|
(B)
|
4.27
|
%
|
4.34
|
%
|
29
|
|||||||||||||||||||
Freddie Mac
|
500,873
|
463,380
|
1,384
|
(16,730
|
)
|
448,034
|
38
|
(B)
|
4.18
|
%
|
4.24
|
%
|
29
|
||||||||||||||||||||||||
Total/weighted average RMBS
|
$
|
1,051,613
|
$
|
960,418
|
$
|
4,227
|
$
|
(33,214
|
)
|
$
|
931,431
|
83
|
4.23
|
%
|
4.29
|
%
|
29
|
(A) |
See “Part I, Item 1. Notes to Consolidated Financial Statements—Note 9. Fair Value” regarding the estimation of fair value, which approximates carrying value for all securities.
|
(B) |
The Company used an implied AAA rating for the Agency RMBS.
|
(C) |
The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities.
|
June 30, 2023
|
December 31, 2022
|
|||||||
Weighted Average Asset Yield
|
5.00
|
%
|
4.44
|
%
|
||||
Weighted Average Interest Expense(A)
|
1.16
|
%
|
0.67
|
%
|
||||
Net Interest Spread
|
3.84
|
%
|
3.77
|
%
|
Quarter Ended
|
Average Monthly
Amount
|
Maximum Month-End
Amount
|
Quarter Ending
Amount
|
|||||||||
June 30, 2023
|
$
|
992,631
|
$
|
1,010,934
|
$
|
979,907
|
||||||
March 31, 2023
|
$
|
972,138
|
$
|
991,618
|
$
|
991,618
|
||||||
December 31, 2022
|
$
|
808,623
|
$
|
825,962
|
$
|
825,962
|
||||||
September 30, 2022
|
$
|
776,544
|
$
|
865,414
|
$
|
865,414
|
||||||
June 30, 2022
|
$
|
679,702
|
$
|
702,130
|
$
|
683,173
|
||||||
March 31, 2022
|
$
|
820,270
|
$
|
859,726
|
$
|
764,885
|
||||||
December 31, 2021
|
$
|
830,099
|
$
|
865,494
|
$
|
865,494
|
||||||
September 30, 2021
|
$
|
790,587
|
$
|
821,540
|
$
|
777,416
|
RMBS Market Value
|
Repurchase Agreements
|
Weighted Average
Rate
|
||||||||||
Less than one month
|
$
|
900,894
|
$
|
870,830
|
5.25
|
%
|
||||||
One to three months
|
113,375
|
109,077
|
5.33
|
%
|
||||||||
Total/Weighted Average
|
$
|
1,014,269
|
$
|
979,907
|
5.26
|
%
|
RMBS Market Value
|
Repurchase Agreements
|
Weighted Average
Rate
|
||||||||||
Less than one month
|
$
|
750,218
|
$
|
715,899
|
4.39
|
%
|
||||||
One to three months
|
114,418
|
110,063
|
4.53
|
%
|
||||||||
Total/Weighted Average
|
$
|
864,636
|
$
|
825,962
|
4.41
|
%
|
• |
actual results of operations;
|
• |
our level of retained cash flows;
|
• |
our ability to make additional investments in our target assets;
|
• |
restrictions under Maryland law;
|
• |
the terms of our preferred stock;
|
• |
any debt service requirements;
|
• |
our taxable income;
|
• |
the annual distribution requirements under the REIT provisions of the Code; and
|
• |
other factors that our board of directors may deem relevant.
|
Less than
1 year
|
1 to 3
years
|
3 to 5
years
|
More than
5 years
|
Total
|
||||||||||||||||
Repurchase agreements
|
||||||||||||||||||||
Borrowings under repurchase agreements
|
$
|
979,907
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
979,907
|
||||||||||
Interest on repurchase agreement borrowings(A)
|
$
|
3,083
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
3,083
|
||||||||||
Freddie Mac MSR Revolver
|
||||||||||||||||||||
Borrowings under Freddie Mac MSR Revolver
|
$
|
-
|
$
|
66,500
|
$
|
-
|
$
|
-
|
$
|
66,500
|
||||||||||
Interest on Freddie Mac MSR Revolver borrowings
|
$
|
1,259
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,259
|
||||||||||
Fannie Mae MSR Revolving Facility
|
||||||||||||||||||||
Borrowings under Fannie Mae MSR Revolving Facility
|
$
|
4,879
|
$
|
16,293
|
$
|
87,828
|
$
|
-
|
$
|
109,000
|
||||||||||
Interest on Fannie Mae MSR Revolving Facility
|
$
|
731
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
731
|
Less than
1 year
|
1 to 3
years
|
3 to 5
years
|
More than
5 years
|
Total
|
||||||||||||||||
Repurchase agreements
|
||||||||||||||||||||
Borrowings under repurchase agreements
|
$
|
825,962
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
825,962
|
||||||||||
Interest on repurchase agreement borrowings(A)
|
$
|
2,797
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,797
|
||||||||||
Freddie Mac MSR Revolver
|
||||||||||||||||||||
Borrowings under Freddie Mac MSR Revolver
|
$
|
68,500
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
68,500
|
||||||||||
Interest on Freddie Mac MSR Revolver borrowings
|
$
|
1,010
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,010
|
||||||||||
Fannie Mae MSR Revolving Facility
|
||||||||||||||||||||
Borrowings under Fannie Mae MSR Revolving Facility
|
$
|
627
|
$
|
16,406
|
$
|
98,967
|
$
|
-
|
$
|
116,000
|
||||||||||
Interest on Fannie Mae MSR Revolving Facility
|
$
|
700
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
700
|
(A) |
Interest expense is calculated based on the interest rate in effect at June 30, 2023 and December 31, 2022, respectively, and includes all interest expense incurred through those dates.
|
Item 3. |
Quantitative and Qualitative Disclosures about Market Risk
|
(20)%
|
|
(10)%
|
|
-%
|
|
10%
|
|
20%
|
|
|||||||||||
Discount Rate Shift in %
|
||||||||||||||||||||
Estimated FV
|
$
|
288,841
|
$
|
276,394
|
$
|
264,906
|
$
|
254,279
|
$
|
244,426
|
||||||||||
Change in FV
|
$
|
23,935
|
$
|
11,488
|
$
|
-
|
$
|
(10,627
|
)
|
$
|
(20,480
|
)
|
||||||||
% Change in FV
|
9
|
%
|
4
|
%
|
-
|
(4
|
)%
|
(8
|
)%
|
|||||||||||
Voluntary Prepayment Rate Shift in %
|
||||||||||||||||||||
Estimated FV
|
$
|
280,756
|
$
|
272,858
|
$
|
264,906
|
$
|
257,216
|
$
|
249,837
|
||||||||||
Change in FV
|
$
|
15,850
|
$
|
7,951
|
$
|
-
|
$
|
(7,690
|
)
|
$
|
(15,069
|
)
|
||||||||
% Change in FV
|
6
|
%
|
3
|
%
|
-
|
(3
|
)%
|
(6
|
)%
|
|||||||||||
Servicing Cost Shift in %
|
||||||||||||||||||||
Estimated FV
|
$
|
273,367
|
$
|
269,137
|
$
|
264,906
|
$
|
260,676
|
$
|
256,446
|
||||||||||
Change in FV
|
$
|
8,461
|
$
|
4,230
|
$
|
-
|
$
|
(4,230
|
)
|
$
|
(8,461
|
)
|
||||||||
% Change in FV
|
3
|
%
|
2
|
%
|
-
|
(2
|
)%
|
(3
|
)%
|
(20)%
|
|
(10)%
|
|
-%
|
|
10%
|
|
20%
|
|
|||||||||||
Discount Rate Shift in %
|
||||||||||||||||||||
Estimated FV
|
$
|
305,821
|
$
|
292,241
|
$
|
279,739
|
$
|
268,201
|
$
|
257,526
|
||||||||||
Change in FV
|
$
|
26,082
|
$
|
12,502
|
$
|
-
|
$
|
(11,538
|
)
|
$
|
(22,213
|
)
|
||||||||
% Change in FV
|
9
|
%
|
4
|
%
|
-
|
(4
|
)%
|
(8
|
)%
|
|||||||||||
Voluntary Prepayment Rate Shift in %
|
||||||||||||||||||||
Estimated FV
|
$
|
296,237
|
$
|
288,025
|
$
|
279,739
|
$
|
271,707
|
$
|
264,005
|
||||||||||
Change in FV
|
$
|
16,498
|
$
|
8,286
|
$
|
-
|
$
|
(8,032
|
)
|
$
|
(15,734
|
)
|
||||||||
% Change in FV
|
6
|
%
|
3
|
%
|
-
|
(3
|
)%
|
(6
|
)%
|
|||||||||||
Servicing Cost Shift in %
|
||||||||||||||||||||
Estimated FV
|
$
|
288,345
|
$
|
284,042
|
$
|
279,739
|
$
|
275,436
|
$
|
271,133
|
||||||||||
Change in FV
|
$
|
8,606
|
$
|
4,303
|
$
|
-
|
$
|
(4,303
|
)
|
$
|
(8,606
|
)
|
||||||||
% Change in FV
|
3
|
%
|
2
|
%
|
-
|
(2
|
)%
|
(3
|
)%
|
June 30, 2023
|
(0.75)%
|
|
(0.50)%
|
|
(0.25)%
|
|
0.25%
|
|
0.50%
|
|
0.75%
|
|
||||||||||||||||
RMBS Portfolio
|
||||||||||||||||||||||||||||
RMBS, net of swaps
|
$
|
721,321
|
||||||||||||||||||||||||||
Estimated FV
|
$
|
721,452
|
$
|
721,766
|
$
|
721,709
|
$
|
720,645
|
$
|
719,716
|
$
|
718,493
|
||||||||||||||||
Change in FV
|
$
|
131
|
$
|
445
|
$
|
388
|
$
|
(676
|
)
|
$
|
(1,605
|
)
|
$
|
(2,828
|
)
|
|||||||||||||
% Change in FV
|
0.02
|
%
|
0.06
|
%
|
0.05
|
%
|
(0.09
|
)%
|
(0.22
|
)%
|
(0.39
|
)%
|
December 31, 2022
|
(0.75)%
|
|
(0.50)%
|
|
(0.25)%
|
|
0.25%
|
|
0.50%
|
|
0.75%
|
|
||||||||||||||||
RMBS Portfolio
|
||||||||||||||||||||||||||||
RMBS, net of swaps
|
$
|
785,308
|
||||||||||||||||||||||||||
Estimated FV
|
$
|
781,962
|
$
|
783,468
|
$
|
784,625
|
$
|
785,583
|
$
|
785,537
|
$
|
785,188
|
||||||||||||||||
Change in FV
|
$
|
(3,346
|
)
|
$
|
(1,840
|
)
|
$
|
(683
|
)
|
$
|
275
|
$
|
229
|
$
|
(120
|
)
|
||||||||||||
% Change in FV
|
(0.43
|
)%
|
(0.23
|
)%
|
(0.09
|
)%
|
0.04
|
%
|
0.03
|
%
|
(0.02
|
)%
|
Item 4. |
Controls and Procedures
|
Item 1. |
Legal Proceedings
|
From time to time, the Company may be involved in various claims and legal actions in the ordinary course of business. As of June 30, 2023, the Company is not aware of any material legal or regulatory claims or proceedings.
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds
|
Item 3. |
Defaults Upon Senior Securities
|
Item 4. |
Mine Safety Disclosures
|
Item 5. |
Other Information
|
Item 6. |
Exhibits
|
Exhibit
Number
|
Description
|
|
31.1*
|
Certification of Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.
|
|
31.2*
|
Certification of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.
|
|
32.1**
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2**
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS*
|
Inline XBRL Instance Document
|
|
101.SCH*
|
Inline XBRL Taxonomy Extension Schema
|
|
101.CAL*
|
Inline XBRL Taxonomy Extension Calculation Linkbase
|
|
101.DEF*
|
Inline XBRL Taxonomy Definition Linkbase
|
|
101.LAB*
|
Inline XBRL Taxonomy Extension Label Linkbase
|
|
101.PRE*
|
Inline XBRL Taxonomy Extension Presentation Linkbase
|
|
104*
|
Cover Page Interactive Data File - cover page XBRL tags are embedded within the Inline XBRL document
|
CHERRY HILL MORTGAGE INVESTMENT
|
||
CORPORATION
|
||
August 7, 2023
|
By:
|
/s/ Jeffrey Lown II
|
Jeffrey Lown II
|
||
President and Chief Executive Officer (Principal
|
||
Executive Officer)
|
||
August 7, 2023
|
By:
|
/s/ Michael Hutchby
|
Michael Hutchby
|
||
Chief Financial Officer, Treasurer and Secretary
|
||
(Principal Financial Officer)
|
Exhibit
Number
|
Description
|
|
Certification of Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.
|
||
Certification of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.
|
||
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
101.INS*
|
Inline XBRL Instance Document
|
|
101.SCH*
|
Inline XBRL Taxonomy Extension Schema
|
|
101.CAL*
|
Inline XBRL Taxonomy Extension Calculation Linkbase
|
|
101.DEF*
|
Inline XBRL Taxonomy Definition Linkbase
|
|
101.LAB*
|
Inline XBRL Taxonomy Extension Label Linkbase
|
|
101.PRE*
|
Inline XBRL Taxonomy Extension Presentation Linkbase
|
|
104*
|
Cover Page Interactive Data File - cover page XBRL tags are embedded within the Inline XBRL document
|
1. |
I have reviewed this Form 10-Q of Cherry Hill Mortgage Investment Corporation;
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this report;
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this report;
|
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control
over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a. |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including
its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b. |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c. |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of
the period covered by this report based on such evaluation; and
|
d. |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably
likely to materially affect, the registrant’s internal control over financial reporting; and
|
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the
registrant’s board of directors (or persons performing the equivalent functions):
|
a. |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record,
process, summarize and report financial information; and
|
b. |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 7, 2023
|
||
By:
|
/s/ Jeffrey Lown II
|
|
Jeffrey Lown II
|
||
President and Chief Executive Officer
|
||
(Principal Executive Officer)
|
1. |
I have reviewed this Form 10-Q of Cherry Hill Mortgage Investment Corporation;
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this report;
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this report;
|
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control
over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a. |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including
its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b. |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c. |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of
the period covered by this report based on such evaluation; and
|
d. |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably
likely to materially affect, the registrant’s internal control over financial reporting; and
|
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the
registrant’s board of directors (or persons performing the equivalent functions):
|
a. |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record,
process, summarize and report financial information; and
|
b. |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: August 7, 2023
|
||
By:
|
/s/ Michael Hutchby
|
|
Michael Hutchby
|
||
Chief Financial Officer, Treasurer and Secretary
|
||
(Principal Financial Officer)
|
1. |
the Form 10-Q fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)); and
|
2. |
the information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Dated: August 7, 2023
|
||
By:
|
/s/ Jeffrey Lown II
|
|
Jeffrey Lown II
|
||
President and Chief Executive Officer
|
||
(Principal Executive Officer)
|
1. |
the Form 10-Q fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)); and
|
2. |
the information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Dated: August 7, 2023
|
||
By:
|
/s/ Michael Hutchby
|
|
Michael Hutchby
|
||
Chief Financial Officer, Treasurer and Secretary
|
||
(Principal Financial Officer)
|