NEW YORK MORTGAGE TRUST INC
For the period ended Dec 31, 2024. Filed Feb 21, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 21, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
- Organization
New York Mortgage Trust, Inc., together with its consolidated subsidiaries (“NYMT,” “we,” “our,” or the “Company”), is an internally-managed real estate investment trust ("REIT") in the business of acquiring, investing in, financing and managing primarily mortgage-related single-family and multi-family residential assets. Our objective is to deliver long-term stable distributions to our stockholders over changing economic conditions through a combination of net interest spread and capital gains from a diversified investment portfolio. Our investment portfolio includes credit sensitive single-family and multi-family assets, as well as more traditional types of fixed-income investments that provide coupon income, such as Agency RMBS.
The Company conducts its business through the parent company, New York Mortgage Trust, Inc., and several subsidiaries, including taxable REIT subsidiaries (“TRSs”), qualified REIT subsidiaries (“QRSs”) and special purpose subsidiaries established for securitization purposes. The Company consolidates all of its subsidiaries under generally accepted accounting principles in the United States of America (“GAAP”).
The Company is organized and conducts its operations to qualify as a REIT for U.S. federal income tax purposes. As such, the Company will generally not be subject to federal income taxes on that portion of its income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by the due date of its federal income tax return and complies with various other requirements.
- Summary of Significant Accounting Policies
Definitions – The following defines certain of the commonly used terms in these financial statements:
“RMBS” refers to residential mortgage-backed securities backed by adjustable-rate, hybrid adjustable-rate, or fixed-rate residential loans;
“Agency RMBS” refers to RMBS representing interests in or obligations backed by pools of residential loans guaranteed by a government sponsored enterprise (“GSE”), such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”), or an agency of the U.S. government, such as the Government National Mortgage Association (“Ginnie Mae”);
“non-Agency RMBS” refers to RMBS that are not guaranteed by any agency of the U.S. Government or GSE;
“IOs” refers collectively to interest only and inverse interest only mortgage-backed securities that represent the right to the interest component of the cash flow from a pool of mortgage loans;
“POs” refers to mortgage-backed securities that represent the right to the principal component of the cash flow from a pool of mortgage loans;
“ARMs” refers to adjustable-rate residential loans;
“Agency ARMs” refers to Agency RMBS comprised of adjustable-rate and hybrid adjustable-rate RMBS;
“Agency fixed-rate RMBS” refers to Agency RMBS comprised of fixed-rate RMBS;
“ABS” refers to debt and/or equity tranches of securitizations backed by various asset classes including, but not limited to, automobiles, aircraft, credit cards, equipment, franchises, recreational vehicles and student loans;
“CMBS” refers to commercial mortgage-backed securities comprised of commercial mortgage pass-through securities issued by a GSE, as well as PO, IO or mezzanine securities that represent the right to a specific component of the cash flow from a pool of commercial mortgage loans;
“CDO” refers to collateralized debt obligation and includes debt that permanently finances the residential loans held in Consolidated SLST, the Company's residential loans held in securitization trusts and a non-Agency RMBS re-securitization that we consolidate, or consolidated, in our financial statements in accordance with GAAP;
“business purpose loans” refers to (i) short-term loans that are collateralized by residential properties and are made to investors who intend to rehabilitate and sell the residential property for a profit or (ii) loans that finance (or refinance) non-owner occupied residential properties that are rented to one or more tenants;
“Consolidated Real Estate VIEs” refers to Consolidated VIEs that own multi-family properties;
“Consolidated SLST” refers to Freddie Mac-sponsored residential loan securitizations, comprised of seasoned re-performing and non-performing residential loans, of which we own the first loss subordinated securities and certain IOs, that we consolidate in our financial statements in accordance with GAAP;
“Consolidated VIEs” refers to VIEs where the Company is the primary beneficiary, as it has both the power to direct the activities that most significantly impact the economic performance of the VIE and a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE and that we consolidate in our financial statements in accordance with GAAP;
“MSRs” refers to mortgage servicing rights that represent the contractual right to service residential loans;
“SOFR” refers to Secured Overnight Funding Rate; and
“Variable Interest Entity” or “VIE” refers to an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties.
Basis of Presentation –On March 9, 2023, the Company effected a one-for-four reverse stock split of its issued, outstanding and authorized shares of common stock (the "Reverse Stock Split"). Accordingly, all common share and per common share data for all periods presented in these consolidated financial statements and notes thereto have been adjusted on a retroactive basis to reflect the impact of the Reverse Stock Split.
The accompanying consolidated financial statements have been prepared on the accrual basis of accounting in accordance with GAAP. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management has made significant estimates in several areas, including fair valuation of its financial instruments reported at fair value, real estate held by Consolidated VIEs and redemption value of redeemable non-controlling interests in Consolidated VIEs. Although the Company’s estimates contemplate current conditions and how it expects those conditions to change in the future, it is reasonably possible that actual conditions could be different than anticipated in those estimates, which could materially impact the Company’s results of operations and its financial condition.
Reclassifications –Certain prior period amounts have been reclassified on the accompanying consolidated financial statements to conform to current period presentation. In particular, prior period disclosures have been adjusted for the aforementioned Reverse Stock Split.
Additionally, prior period disclosures have been conformed to the current period presentation of net loss from real estate. Beginning in the third quarter of 2023, the components of net loss from real estate, inclusive of rental income and other real estate income and interest expense, mortgages payable on real estate, depreciation and amortization and other real estate expenses, are presented as total net loss from real estate on the Company's consolidated statements of operations. Previously, rental income, other real estate income and total income from real estate was presented in other income (loss) and interest expense, mortgages payable on real estate, depreciation and amortization, other real estate expenses and total expenses related to real estate were presented in general, administrative and operating expenses on the Company's consolidated statements of operations.
Also beginning in the third quarter of 2023, unrealized gains (losses) and realized gains (losses) on derivative instruments are presented in gains (losses) on derivative instruments, net on the Company's consolidated statements of operations. Previously, unrealized gains (losses) on derivative instruments were presented in unrealized gains (losses), net and realized gains (losses) on derivative instruments were presented in realized gains (losses), net on the Company's consolidated statements of operations.
Principles of Consolidation and Variable Interest Entities –The accompanying consolidated financial statements of the Company include the accounts of all its subsidiaries which are majority-owned, controlled by the Company or a VIE where the Company is the primary beneficiary. All significant intercompany accounts and transactions have been eliminated in consolidation (see Note 7).
A VIE is an entity that lacks one or more of the characteristics of a voting interest entity. The Company consolidates a VIE in accordance with ASC 810, Consolidation ("ASC 810") when it is the primary beneficiary of such VIE, herein referred to as a Consolidated VIE. As primary beneficiary, the Company has both the power to direct the activities that most significantly impact the economic performance of the VIE and a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE. The Company is required to reconsider its evaluation of whether to consolidate a VIE each reporting period, based upon changes in the facts and circumstances pertaining to the VIE.
The Company evaluates the initial consolidation of each Consolidated VIE, which includes a determination of whether the VIE constitutes the definition of a business in accordance with ASC 805, Business Combinations("ASC 805"), by considering if substantially all of the fair value of the gross assets within the VIE are concentrated in either a single identifiable asset or group of single identifiable assets. Upon consolidation, the Company recognizes the assets acquired, the liabilities assumed, and any third-party ownership of membership interests as non-controlling interest as of the consolidation or acquisition date, measured at their relative fair values (see Note 7). Non-controlling interest in Consolidated VIEs is adjusted prospectively for its share of the allocation of income or loss and equity contributions and distributions from each respective Consolidated VIE. The third-party owners of certain of the non-controlling interests in Consolidated VIEs have the ability to sell their ownership interests to the Company, at their election, subject to certain conditions. The Company has classified these third-party ownership interests as redeemable non-controlling interest in Consolidated VIEs in mezzanine equity on the accompanying consolidated balance sheets. See"Redeemable Non-Controlling Interest in Consolidated VIEs" below for further discussion of redeemable non-controlling interest in Consolidated VIEs.
Residential Loans –The Company’s acquired residential loans, including performing, re-performing and non-performing residential loans and business purpose loans are presented at fair value on the accompanying consolidated balance sheets pursuant to a fair value option election in accordance with ASC 825, Financial Instruments(“ASC 825”). Changes in fair value are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations.
Residential loans include seasoned re-performing and non-performing residential loans held in Consolidated SLST. Based on a number of factors, management determined that the Company was the primary beneficiary of Consolidated SLST and met the criteria for consolidation and, accordingly, has consolidated the securitizations, including their assets, liabilities, income and expenses in our financial statements. The Company has elected the fair value option on each of the assets and liabilities held within Consolidated SLST, which requires that changes in valuations be reflected on the accompanying consolidated statements of operations. In accordance with ASC 810, the Company measures both the financial assets and financial liabilities of a qualifying consolidated collateralized financing entity (“CFE”) using the fair value of either the CFE’s financial assets or financial liabilities, whichever is more observable. As the related securitization trusts are considered qualifying CFEs, the Company determines the fair value of the residential loans held in Consolidated SLST based on the fair value of its respective residential CDOs and the Company's investment in the respective securitizations (eliminated in consolidation in accordance with GAAP), as the fair value of these instruments is more observable.
Interest income is accrued and recognized as revenue when earned according to the terms of the residential loans and when, in the opinion of management, it is collectible. Residential loans are considered past due when they are 30 days past their contractual due date, and are placed on nonaccrual status when delinquent for more than 90 days or when, in management's opinion, the interest is not collectible in the normal course of business. Interest accrued but not yet collected at the time loans are placed on nonaccrual status is reversed and subsequently recognized only to the extent it is received in cash or until it qualifies for return to accrual status. Loans are restored to accrual status only when contractually current or the collection of future payments is reasonably assured.
Premiums and discounts associated with the purchase of residential loans are amortized or accreted into interest income over the life of the related loan using the effective interest method. Any premium amortization or discount accretion is reflected as a component of interest income on the accompanying consolidated statements of operations.
Real estate owned property acquired through, or in lieu of, foreclosure of residential loans is initially recorded at fair value, and subsequently reported at the lower of its carrying amount or fair value (less estimated cost to sell). Changes in the fair value of a real estate owned property that has a fair value at or below its carrying amount are recorded in other loss on the accompanying consolidated statements of operations. Fair values are determined using available market quotes, appraisals, broker price opinions, comparable properties, or other indications of value.
Investment Securities Available for Sale –The Company has elected the fair value option for all investment securities available for sale. The fair value option was elected for investment securities to provide stockholders and others who rely on our financial statements with a more complete and accurate understanding of our economic performance. Changes in fair value of investment securities subject to the fair value election are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations.
The Company generally intends to hold its investment securities until maturity; however, from time to time, it may sell any of its securities as part of the overall management of its business. As a result, our investment securities are classified as available for sale securities. Realized gains and losses recorded on the sale of investment securities available for sale are based on the specific identification method and included in realized gains (losses), net on the accompanying consolidated statements of operations.
Interest income on our investment securities available for sale is accrued based on the outstanding principal balance and their contractual terms. Purchase premiums or discounts associated with Agency RMBS assessed as high credit quality at the time of purchase are amortized or accreted to interest income over the estimated life of these investment securities using the effective yield method.
Interest income on certain of our credit sensitive securities that were purchased at a premium or discount to par value, such as certain of our non-Agency RMBS, CMBS and ABS that are of less than high credit quality, is recognized based on the security’s effective yield. The effective yield on these securities is based on management’s estimate of the projected cash flows from each security, which incorporates assumptions related to fluctuations in interest rates, prepayment speeds and the timing and amount of credit losses. On at least a quarterly basis, management reviews and, if appropriate, adjusts its cash flow projections based on input and analysis received from external sources, internal models, and its judgment about interest rates, prepayment rates, the timing and amount of credit losses, and other factors. Changes in cash flows from those originally projected, or from those estimated at the last evaluation, may result in a prospective change in the yield (or interest income) recognized on these securities.
The Company accounts for investment securities that are of high credit quality (generally those rated AA or better by a Nationally Recognized Statistical Rating Organization, or NRSRO) at the date of acquisition in accordance with ASC 320-10, Investments - Debt and Equity Securities (“ASC 320-10”). The Company accounts for investment securities that are not of high credit quality (i.e., those whose risk of loss is more than remote) or securities that can be contractually prepaid such that we would not recover our initial investment at the date of acquisition in accordance with ASC 325-40, Investments - Beneficial Interests in Securitized Financial Assets (“ASC 325-40”). The Company considers credit ratings, the underlying credit risk and other market factors in determining whether the investment securities are of high credit quality; however, securities rated lower than AA or an equivalent rating are not considered of high credit quality and are accounted for in accordance with ASC 325-40. If ratings are inconsistent among NRSROs, the Company uses the lower rating in determining whether the securities are of high credit quality.
In determining if a credit loss evaluation is required for securities that are impaired, the Company compares the present value of the remaining cash flows expected to be collected at the prior reporting date or purchase date, whichever is most recent, against the present value of the cash flows expected to be collected at the current financial reporting date. The Company considers information available about the past and expected future performance of underlying collateral, including timing of expected future cash flows, prepayment rates, default rates, loss severities and delinquency rates.
Beginning in the fourth quarter of 2019, the Company made a fair value election at the time of acquisition of newly purchased investment securities pursuant to ASC 825. As of December 31, 2023, investment securities where the fair value option had not been elected and which were reported at fair value with unrealized gains and losses reported in Other Comprehensive Income (“OCI”) included non-Agency RMBS (collectively, "CECL Securities"). If the fair value of CECL Securities was less than amortized cost as of a balance sheet date, the Company evaluated the CECL Securities for impairment as a result of credit losses. During the year ended December 31, 2023, the Company determined that no allowance for credit losses was necessary. There were no CECL Securities as of December 31, 2024.
Multi-Family Loans–Multi-family loans include preferred equity investments in, and mezzanine loans to, entities that have multi-family real estate assets. A preferred equity investment is an equity investment in the entity that owns the underlying property. Preferred equity is not secured by the underlying property, but holders have priority relative to common equity holders on cash flow distributions and proceeds from capital events. In addition, preferred equity holders may be able to enhance their position and protect their equity position with covenants that limit the entity’s activities and grant the holder the exclusive right to control the property after an event of default.
Mezzanine loans are secured by a pledge of the borrower’s equity ownership in the property. Unlike a mortgage, this loan does not represent a lien on the property. Therefore, it is always junior and subordinate to any first lien as well as second liens, if applicable, on the property. These loans are senior to any preferred equity or common equity interests in the entity that owns the property.
The Company has evaluated its preferred equity and mezzanine loan investments for accounting treatment as loans versus equity investments utilizing the guidance provided by the Acquisition, Development and Construction Arrangements Subsection of ASC 310, Receivables. Preferred equity and mezzanine loan investments, for which the characteristics, facts and circumstances indicate that loan accounting treatment is appropriate, are stated at fair value. The Company elected the fair value option for its preferred equity and mezzanine loan investments because the Company determined that such presentation represents the underlying economics of the respective investment. Changes in fair value are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations. Interest income is accrued and recognized as revenue when earned according to the terms of the loans and when, in the opinion of management, it is collectible. The accrual of interest on loans is discontinued when, in management’s opinion, the interest is not collectible in the normal course of business, but in all cases when payment becomes greater than 90 days delinquent. Loans return to accrual status when principal and interest become current and are anticipated to be fully collectible. Fees or expenses related to the multi-family loans are recorded in total other income (loss) on the accompanying consolidated statements of operations.
Preferred equity investments where the risks and payment characteristics are equivalent to an equity investment are included in Equity Investments below.
Equity Investments –Non-controlling, unconsolidated ownership interests in an entity may be accounted for using the equity method or the cost method. In circumstances where the Company has a non-controlling interest but either owns a significant interest or is able to exert influence over the affairs of the enterprise, the Company utilizes the equity method of accounting. Under the equity method of accounting, the initial investment is increased each period for additional capital contributions and a proportionate share of the entity’s earnings or preferred return and decreased for cash distributions and a proportionate share of the entity’s losses. Equity investments also include certain of the Company's multi-family preferred equity investments where the risks and payment characteristics are equivalent to an equity investment. The Company records its equity in earnings or losses from these multi-family preferred equity investments under the hypothetical liquidation of book value method of accounting due to the structures and the preferences it receives on the distributions from these entities pursuant to the respective agreements. Under this method, the Company recognizes income or loss in each period based on the change in liquidation proceeds it would receive from a hypothetical liquidation of its investment.
The Company has elected the fair value option for all equity investments. The Company elected the fair value option for its equity investments in entities that own interests (directly or indirectly) in multi-family or residential real estate assets or loans or entities that originate residential loans because the Company determined that such presentation represents the underlying economics of the respective investment. The Company records the change in fair value of its investment in income from equity investments on the accompanying consolidated statements of operations (see Note 6).
Real Estate, Net –Upon the acquisition of real estate properties which do not constitute the definition of a business, the Company records its initial investments in income-producing real estate as asset acquisitions at fair value as of the acquisition date. The purchase price of acquired properties is apportioned to the tangible and identified intangible assets and liabilities, if any, acquired at their respective estimated fair values. In making estimates of fair values for purposes of allocating purchase price, the Company utilizes a number of sources, including independent appraisals that may be obtained in connection with the acquisition or financing of the respective real estate, its own analysis of recently-acquired and existing comparable properties, property financial results, and other market data. The Company also considers information obtained about the real estate as a result of its due diligence, including marketing and leasing activities, in estimating the fair value of the tangible and intangible assets acquired. The Company considers the value of acquired in-place leases and utilizes an amortization period that is the average remaining term of the acquired leases.
Rental revenue is recognized when earned from residents of the Company's real estate properties over the terms of the rental agreements, typically a duration of one year or less. The Company evaluates the collectability of amounts due from residents and recognizes revenue from residents when collectability is deemed probable. Other property revenues are recognized in the period earned.
Real Estate - Capitalization and Depreciation– The Company’s expenditures which directly relate to the acquisition, development, construction and improvement of properties are capitalized at cost. During the development period, which culminates once a property is substantially complete and ready for intended use, operating and carrying costs such as interest expense, real estate taxes, insurance and other direct costs are capitalized. Advertising and general administrative costs that do not relate to the development of a property are expensed as incurred.
Betterments and certain costs directly related to the improvement of real estate after the development period are capitalized. Expenditures for ordinary maintenance and repairs are expensed to operations as incurred. The Company depreciates on a straight-line basis the building component of its real estate over a 30-year estimated useful life, building and improvements over a 10-year to 30-year estimated useful life, and furniture, fixtures and equipment over a 5-year to 7.5-year estimated useful life, all of which are judgmental determinations.
Real Estate - Impairment –The Company periodically evaluates its real estate assets for indicators of impairment. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions and legal and environmental concerns, as well as the Company’s ability and intent to hold each asset. Future events could occur which would cause the Company to conclude that impairment indicators exist and an impairment is warranted. If impairment indicators exist for long-lived assets to be held and used, and the expected future undiscounted cash flows are less than the carrying amount of the asset, then the Company will record an impairment loss for the difference between the fair value of the asset and its carrying amount. If the asset is to be disposed of, then an impairment loss is recognized for the difference between the estimated fair value of the asset, net of selling costs, and its carrying amount.
Held for Sale Determinations –The Company considers its real estate and joint venture equity investments in multi-family properties to be held for sale when the following criteria are met: (i) management commits to a plan to sell the investments, (ii) investments are available for sale immediately, (iii) the investments are actively being marketed for sale at a price that is reasonable in relation to their current fair value, (iv) the sale of the investments within one year is considered probable and (v) significant changes to the plan to sell are not expected.
When real estate assets are identified as held for sale, the Company discontinues depreciating (amortizing) the assets and estimates the fair value, net of selling costs, of such assets. When consolidated joint venture investments are identified as held for sale, the Company transfers the related assets and liabilities to assets and liabilities of disposal group held for sale. Real estate held for sale (including real estate in disposal group held for sale) is recorded at the lower of the net carrying amount of the assets or the estimated net fair value. If the estimated net fair value of the real estate held for sale is less than the net carrying amount of the assets, an impairment of real estate charge is recorded in the consolidated statements of operations with an allocation to non-controlling interest in the respective Consolidated VIEs, if any.
The Company assesses the net fair value of real estate held for sale in each reporting period that the assets remain classified as held for sale. Subsequent changes, if any, in the net fair value of the real estate assets held for sale that require an adjustment to the carrying amount are recorded in impairment of real estate in the consolidated statements of operations with an allocation to non-controlling interest in the respective Consolidated VIEs, if any, unless the adjustment causes the carrying amount of the assets to exceed the net carrying amount upon initial classification as held for sale.
If circumstances arise that the Company previously considered unlikely and, as a result, the Company decides not to sell any real estate or joint venture equity investments previously classified as held for sale, the assets and liabilities are reclassified to held and used. Real estate assets that are reclassified are measured at the lower of (a) their carrying amount before they were classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the assets remained in their previous classification, or (b) their fair value at the date of the subsequent decision not to sell the real estate or joint venture equity investment and adjustments, if any, are reported in loss on reclassification of disposal group in the accompanying consolidated statements of operations.
Real Estate Sales –The Company accounts for its real estate sales in accordance with ASC 610-20, Other Income - Gains and Losses from Derecognition of Nonfinancial Assets("ASC 610-20"), which applies to sales or transfers to noncustomers of nonfinancial or in substance nonfinancial assets that do not meet the definition of a business. Generally, the Company's sales of real estate would be considered a sale of a nonfinancial asset as defined in ASC 610-20. Under ASC 610-20, if the Company determines it does not have a controlling financial interest in the entity to which the real estate is transferred and the arrangement meets the criteria to be accounted for as a contract in accordance with ASC Topic 606, Revenue from Contracts with Customers, the Company derecognizes the asset and recognizes a gain or loss on the sale of the real estate when control of the underlying asset transfers to the buyer. Gain or loss on sale of real estate is included in other income (loss) in the accompanying consolidated statements of operations with an allocation to non-controlling interest in the respective Consolidated VIEs, if any.
Cash and Cash Equivalents –Cash and cash equivalents include cash on hand, amounts due from banks and overnight deposits. The Company maintains its cash and cash equivalents in highly rated financial institutions, and at times these balances exceed insurable amounts.
Intangible Assets –Intangible assets consisting of acquired trade name, acquired technology and acquired in-place leases with useful lives ranging from 5 months to 10 years are included in other assets on the accompanying consolidated balance sheets. Intangible assets with estimable useful lives are amortized on a straight-line basis over their respective estimated useful lives and reviewed for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The useful lives of intangible assets are evaluated on an annual basis to determine whether events and circumstances warrant a revision to the remaining useful life. See Real Estate, Net for further discussion of acquired in-place lease intangible assets.
Derivative Financial Instruments –The Company enters into various types of derivative financial instruments in connection with its risk management activities which are recorded on the accompanying consolidated balance sheets as assets or liabilities at fair value in accordance with ASC 815, Derivatives and Hedging(“ASC 815”). Changes in fair value are accounted for depending on the use of the derivative financial instruments and whether they qualify for hedge accounting treatment. The Company elected not to apply hedge accounting for its derivative financial instruments; accordingly, all changes in fair value are reported on the accompanying consolidated statements of operations as gains (losses) on derivative instruments, net.
The Company is subject to interest rate risk exposure in the normal course of pursuing its investment objectives. Primarily to help mitigate interest rate risk, the Company may enter into interest rate swaps. Interest rate swaps are contractual agreements whereby one party pays a floating interest rate, based on SOFR, on a notional principal amount and receives a fixed-rate payment on the same notional principal, or vice versa, for a fixed period of time. The variable rate the Company pays or receives under its swap agreements has the effect of offsetting the repricing characteristics and cash flows of the Company's financing arrangements. Interest rate swaps change in value with movements in interest rates.
The Company has U.S. Treasury future contracts that obligate the Company to sell or buy U.S. Treasury securities for future delivery. The Company has purchased credit default swap index contracts under which a counterparty, in exchange for a premium, agrees to compensate the Company for the financial loss associated with the occurrence of a credit event in relation to a notional value of an index. The Company may purchase equity index put options that give the Company the right to sell or buy the underlying index at a specified strike price. The Company may also purchase credit default swap index options that allow the Company to enter into a fixed rate payor position in the underlying credit default swap index at the agreed-upon strike level.
The Company elects to net the fair value of its derivative contracts by counterparty when appropriate. These contracts contain legally enforceable provisions that allow for netting or setting off of all individual derivative receivables and payables with each counterparty and therefore, the fair values of those derivative contracts are reported net by counterparty. All of the Company’s interest rate swaps, credit default swaps and U.S. Treasury futures are cleared through two central clearing houses, CME Group Inc. ("CME Clearing"), which is the parent company of the Chicago Mercantile Exchange Inc., or the Intercontinental Exchange ("ICE"). CME Clearing and ICE serve as the counterparty to every cleared transaction, becoming the buyer to each seller and the seller to each buyer, limiting the credit risk by guaranteeing the financial performance of both parties and netting down exposures. CME Clearing and ICE require that the Company post an initial margin amount determined by the respective central clearing house, which is generally intended to be set at a level sufficient to protect the exchange from the derivative financial instrument's maximum estimated single-day price movement. The Company also exchanges variation margin based upon daily changes in fair value, as measured by CME Clearing and ICE. The exchange of variation margin is treated as a legal settlement of the exposure under these contracts, as opposed to pledged collateral. Accordingly, the Company accounts for the receipt or payment of variation margin as a direct reduction of or increase in the carrying value of the related asset or liability.
The receipt or payment of initial margin is accounted for separate from the derivative asset or liability, classified within restricted cash and included in other assets on the accompanying consolidated balance sheets. Any additional amounts due from or due to counterparties in connection with the Company's derivatives, are included in other assets or other liabilities, respectively, on the accompanying consolidated balance sheets.
The Company and Consolidated Real Estate VIEs may be required by lenders on certain repurchase agreement financing and variable-rate mortgages payable on real estate to enter into interest rate cap contracts that limit the indexed portion of the interest rate on the respective related financing to a strike rate based upon various SOFR tenors.
Cash flow activity related to derivative instruments is reflected within the operating activities and investing activities sections of the Company's consolidated statements of cash flows. Realized gains or losses, if any, and unrealized gains or losses, if any, on the Company's derivative instruments are included in the gains (losses) on derivative instruments, net line item within the operating activities section of the accompanying consolidated statements of cash flows. The remaining cash flow activity related to derivative instruments is reflected within the net payments received from (made on) derivative instruments and net variation margin received (paid) for derivative instruments line items within the investing activities section of the accompanying consolidated statements of cash flows.
Mortgage Servicing Rights –The Company records MSRs at fair value upon initial recognition. The Company does not originate or directly service residential loans. Rather, servicing activities are carried out by duly licensed third-party subservicers who perform substantially all servicing functions for the loans underlying MSRs.
The Company has elected the fair value option for all of its MSRs because the Company determined that such presentation provides users of its consolidated financial statements with relevant information regarding the effects of prepayment risk and other market factors on MSRs. Changes in the fair value of MSRs are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations. Servicing fee income is earned based upon a contractual percentage of the outstanding principal balance of the underlying residential loan and is recognized as revenue as the related loan payments are collected. Servicing fee income and other servicing-related income are included in other income (loss) on the accompanying consolidated statements of operations. Corresponding costs to service (including subservicing fees) are charged to expense as incurred and included in portfolio operating expenses on the accompanying consolidated statements of operations.
Repurchase Agreements, Residential Loans, Real Estate Owned and Single-family Rental Properties –As of December 31, 2024 and 2023, the Company financed a portion of its residential loans, real estate owned and single-family rental properties through repurchase agreements (see Note 13). Amounts outstanding under the repurchase agreements generally bear interest rates of a specified margin over various tenors of SOFR or an interest rate floor, as applicable per the terms of the agreements. The repurchase agreements are treated as collateralized financing transactions and are carried at their contractual amounts, as specified in the respective agreements. Costs related to the establishment of the repurchase agreements which include underwriting, legal, accounting and other fees are reflected as deferred charges. Such costs are presented as a deduction from the corresponding debt liability on the accompanying consolidated balance sheets and the deferred charges are amortized as an adjustment to interest expense using the effective interest method, or straight line-method if the result is not materially different, over the term of the respective agreement.
Repurchase Agreements, Investment Securities –The Company finances, or has financed, certain of its investment securities available for sale, certain securities owned in Consolidated SLST and CDOs repurchased from our residential loan securitizations using repurchase agreements. Under a repurchase agreement, an asset is sold to a counterparty to be repurchased at a future date at a predetermined price, which represents the original sales price plus interest. The repurchase agreements are treated as collateralized financing transactions and are carried at their contractual amounts, as specified in the respective agreements. Borrowings under repurchase agreements generally bear interest rates of a specified margin over SOFR.
Collateralized Debt Obligations –The Company records collateralized debt obligations used to permanently finance the residential loans held in Consolidated SLST, a portion of the Company's net investment in Consolidated SLST and the Company's residential loans held in securitization trusts as debt on the accompanying consolidated balance sheets. For financial reporting purposes, the loans and investment securities held as collateral for these obligations are recorded as assets of the Company. The Company has elected the fair value option pursuant to ASC 825 with respect to the CDOs issued by Consolidated SLST and CDOs issued by the Company after January 1, 2024. The Company elected the fair value option for CDOs issued by the Company after January 1, 2024 because the Company determined that such presentation represents the underlying economics of the respective financing. Changes in fair value of CDOs subject to the fair value election are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations. Interest expense on such CDOs is recorded based on the current stated interest rate and outstanding principal balance in effect and is included in interest expense on the accompanying consolidated statements of operations. In accordance with ASC 825, costs associated with the issuance of CDOs subject to the fair value election are recognized in earnings as they are incurred and are included in debt issuance costs on the accompanying consolidated statements of operations.
Senior Unsecured Notes –On April 27, 2021, the Company issued its 5.75% Senior Notes due 2026 (the "2026 Senior Notes") to originate new investments, repay outstanding indebtedness and for general corporate purposes. The Company evaluated the call option feature of these notes for embedded derivatives in accordance with ASC 815 and determined that the call option feature should not be bifurcated from the notes.
On June 28, 2024, the Company issued its 9.125% Senior Notes due 2029 (the "2029 Senior Notes") for general corporate purposes, which included acquiring single-family residential assets. The Company evaluated the call option feature of these notes for embedded derivatives in accordance with ASC 815 and determined that the call option feature should not be bifurcated from the notes. The Company has elected the fair value option pursuant to ASC 825 with respect to the 2029 Senior Notes because the Company determined that such presentation represents the underlying economics of the respective financing. Changes in fair value of the 2029 Senior Notes are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations (or other comprehensive income (loss), to the extent the change results from a change in instrument-specific credit risk). Interest expense on such 2029 Senior Notes is recorded based on the current stated interest rate and outstanding principal balance in effect and is included in interest expense on the accompanying consolidated statements of operations. In accordance with ASC 825, costs associated with the issuance of the 2029 Senior Notes are recognized in earnings as they are incurred and are included in debt issuance costs on the accompanying consolidated statements of operations.
Convertible Notes – Prior to December 31, 2021, the Company issued its 6.25% Senior Convertible Notes due 2022 (the “Convertible Notes”) to finance the acquisition of targeted assets and for general working capital purposes. The Company evaluated the conversion features of the Convertible Notes for embedded derivatives in accordance with ASC 815 and determined that the conversion features should not be bifurcated from the notes. The Company redeemed the Convertible Notes at maturity for $138.0 million on January 15, 2022. None of the Convertible Notes were converted prior to maturity.
Redeemable Non-Controlling Interest in Consolidated VIEs –The Company evaluates whether non-controlling interests are subject to redemption features outside of its control. The Company classifies non-controlling interests that are currently redeemable for cash at the option of the holders or are probable of becoming redeemable as redeemable non-controlling interest in mezzanine equity on the accompanying consolidated balance sheets. The third-party owners of certain of the non-controlling interests in Consolidated VIEs have the ability to sell their ownership interests to the Company for cash, at their election, subject to annual minimum and maximum amount limitations. As a result, the Company has classified these third-party ownership interests as redeemable non-controlling interest in Consolidated VIEs. The redeemable non-controlling interest in Consolidated VIEs is recorded at the greater of the carrying amount, adjusted for its share of the allocation of income or loss and equity contributions and distributions, or the redemption value, which is equivalent to fair value, of such ownership interests. Adjustments to redemption value, if any, are recorded to the Company's additional paid-in capital and redeemable non-controlling interest in Consolidated VIEs.
Other Comprehensive Income (Loss) –The Company’s comprehensive income (loss) attributable to the Company’s common stockholders includes net income (loss), the change in fair value of its available for sale securities purchased prior to October 2019, adjusted by realized net gains (losses) reclassified out of accumulated other comprehensive income (loss) for available for sale securities, reduced by dividends declared on the Company’s preferred stock and charges related to redemptions of the Company's preferred stock, increased for gains on repurchases of preferred stock and increased (decreased) for net loss (income) attributable to non-controlling interest in Consolidated VIEs. See Investment Securities Available for Salefor discussion of the reporting of the change in fair value of available for sale securities purchased after September 2019.
Employee Benefits Plans –The Company sponsors a defined contribution plan (the “Plan”) for all eligible domestic employees. The Plan qualifies as a deferred salary arrangement under Section 401(k) of the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”). The Company made no contributions to the Plan for the years ended December 31, 2024, 2023 and 2022.
Stock Based Compensation –The Company has awarded restricted stock and other equity-based awards to eligible employees, officers and directors of the Company and individuals who provide services to the Company and as part of their compensation. Compensation expense for equity-based awards and stock issued for services are recognized over the vesting period of such awards and services based upon the fair value of the award at the grant date.
The Company has granted Performance Share Units (“PSUs”) to the Company's executive officers and certain other employees. The awards were issued pursuant to and are consistent with the terms and conditions of the Company’s 2017 Equity Incentive Plan (as amended, the “2017 Plan”). The PSUs are subject to performance-based vesting under the 2017 Plan pursuant to a form of PSU award agreement (the “PSU Agreement”). Vesting of the PSUs will occur after athree-year period based on the Company’s relative total stockholders' return (“TSR”) percentile ranking as compared to an identified performance peer group. The feature in this award constitutes a “market condition” which impacts the amount of compensation expense recognized for these awards. The grant date fair values of PSUs were determined through Monte-Carlo simulation analysis. The PSUs also include dividend equivalent rights (“DERs”) which entitle the holders of vested PSUs to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company's common stock underlying the vested PSU to which such DER relates.
The Company has granted Restricted Stock Units (“RSUs”) to the Company's executive officers and certain other employees. The awards were issued pursuant to and are consistent with the terms and conditions of the 2017 Plan and are subject to a service condition, vesting ratably over athree-year period. Upon vesting, each RSU represents the right to receiveone share of the Company’s common stock. The RSUs include DERs which entitle the holders of vested RSUs to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company's common stock underlying the vested RSU to which such DER relates.
The Company has granted Deferred Stock Units (“DSUs”) to non-employee directors. The awards were issued pursuant to and are consistent with the terms and conditions of the 2017 Plan and are subject to the non-employee director's continued service on the Board of Directors through the day immediately preceding the annual meeting of the Company's stockholders in the year subsequent to the grant date. Upon vesting, each DSU represents the right to receiveone share of the Company’s common stock. The DSUs include DERs which entitle the holders of vested DSUs to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company's common stock underlying the vested DSU to which such DER relates.
Income Taxes –The Company operates in such a manner so as to qualify as a REIT under the requirements of the Internal Revenue Code. Requirements for qualification as a REIT include various restrictions on ownership of the Company’s stock, requirements concerning distribution of taxable income and certain restrictions on the nature of assets and sources of income. A REIT must distribute at least 90% of its taxable income to its stockholders, of which 85% plus any undistributed amounts from the prior year must be distributed within the taxable year in order to avoid the imposition of an excise tax. Distribution of the remaining balance may extend until timely filing of the Company’s tax return in the subsequent taxable year. Qualifying distributions of taxable income are deductible by a REIT in computing taxable income.
Certain activities of the Company are conducted through TRSs and therefore are subject to federal and various state and local income taxes. Accordingly, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
ASC 740, Income Taxes (“ASC 740”), provides guidance for how uncertain tax positions should be recognized, measured, presented, and disclosed in the financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. In situations involving uncertain tax positions related to income tax matters, we do not recognize benefits unless it is more likely than not that they will be sustained. ASC 740 was applied to all open taxable years as of the effective date. Management’s determinations regarding ASC 740 may be subject to review and adjustment at a later date based on factors including, but not limited to, an ongoing analysis of tax laws, regulations and interpretations thereof. The Company will recognize interest and penalties, if any, related to uncertain tax positions as income tax expense in our consolidated statements of operations.
Earnings (Loss) Per Share –Basic earnings (loss) per share excludes dilution and is computed by dividing net income (loss) attributable to the Company’s common stockholders by the weighted-average number of shares of common stock outstanding for the period. Diluted earnings (loss) per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company.
Segment Reporting –ASC 280, Segment Reporting("ASC 280"), is the authoritative guidance for the way public entities report information about operating segments in their annual financial statements. We are a REIT focused on the business of acquiring, investing in, financing and managing primarily mortgage-related single-family and multi-family residential assets and currently operate in onlyone reportable segment.
Adoption of Segment Reporting (Topic 280)
On January 1, 2024, the Company adopted the annual disclosure requirements of ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures("ASU 2023-07"). These amendments required initial and incremental segment disclosures for companies with a single reportable segment on an annual and interim basis. ASU 2023-07 is also effective for interim periods within fiscal years beginning after December 15, 2024. See Note 24 for the Company's Segment Reporting disclosure.
Summary of Recent Accounting Pronouncements
In November 2024, the FASB issued Accounting Standards Update ("ASU") 2024-04, Debt — Debt Conversion and Other Topics ("ASU 2024-04"). ASU 2024-04 clarifies the requirements for determining whether certain settlements of convertible debt instruments should be accounted for as an induced conversion. ASU 2024-04 is effective for annual periods beginning after December 15, 2025, and interim periods within those annual periods. The Company redeemed its Convertible Notes on January 15, 2022.
In November 2024, the FASB issued ASU 2024-03, Income Statement — Reporting Comprehensive Income — Expense Disaggregation Disclosures("ASU 2024-03"). ASU 2024-03 requires a public business entity to disclose specific information about certain costs and expenses in the notes to financial statements. The effective date for ASU 2024-03, as amended by ASU 2025-01, Income Statement — Reporting Comprehensive Income — Expense Disaggregation Disclosures: Clarifying the Effective Date, is for annual periods beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. The Company expects that the adoption of ASU 2024-03 will result in additional disclosures in its notes to consolidated financial statements.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures("ASU 2023-09"). ASU 2023-09 requires enhanced disclosures in connection with an entity's effective tax rate reconciliation and additional disclosures about income taxes paid. ASU 2023-09 is effective for annual periods beginning after December 15, 2024. The Company expects that the adoption of ASU 2023-09 will result in additional income tax disclosures in its notes to consolidated financial statements.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting("ASU 2020-04"). ASU 2020-04 provides optional expedients and exceptions to GAAP requirements for modifications to debt agreements, leases, derivatives and other contracts, related to the expected market transition from LIBOR, and certain other floating rate benchmark indices, or collectively, IBORs, to alternative reference rates. ASU 2020-04 generally considers contract modifications related to reference rate reform to be an event that does not require contract remeasurement at the modification date nor a reassessment of a previous accounting determination. In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848 ("ASU 2022-06"), which allows ASU 2020-04 to be adopted and applied prospectively to contract modifications made on or before December 31, 2024. In light of the cessation of the publication of LIBOR after June 30, 2023, the Company’s significant contracts that were indexed to LIBOR have been amended to transition to an alternative benchmark and any other unmodified agreements that incorporate LIBOR as the referenced rate have provisions in place that provide for identification of an alternative benchmark or specify an alternative benchmark, or by operation of law specify an alternative benchmark, to LIBOR upon its phase-out.
- Residential Loans, at Fair Value
The Company’s acquired residential loans, including performing, re-performing and non-performing residential loans, and business purpose loans, are presented at fair value on its consolidated balance sheets as a result of a fair value election. Subsequent changes in fair value are reported in current period earnings and presented in unrealized (losses) gains, net on the Company’s consolidated statements of operations.
The following table presents the Company’s residential loans, at fair value, which consist of residential loans held by the Company, Consolidated SLST and other securitization trusts, as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|---|
| Residential loans (1) | Consolidated SLST (2) | Residential loans held in securitization trusts (3) | Total | Residential loans (1) | Consolidated SLST (2) | Residential loans held in securitization trusts (3) | Total | |
| Principal | $652,642 | $1,111,633 | $2,365,060 | $4,129,335 | $891,283 | $892,546 | $1,609,006 | $3,392,835 |
| Discount | (1,750) | (24,303) | (48,702) | (74,755) | (22,667) | (7,418) | (55,709) | (85,794) |
| Unrealized losses | (18,626) | (121,658) | (72,558) | (212,842) | (41,081) | (130,268) | (51,389) | (222,738) |
| Carrying value | $632,266 | $965,672 | $2,243,800 | $3,841,738 | $827,535 | $754,860 | $1,501,908 | $3,084,303 |
(1)Certain of the Company's residential loans, at fair value are pledged as collateral for repurchase agreements as of December 31, 2024 and 2023 (see Note 13).
(2)The Company invests in first loss subordinated securities and certain IOs issued by Freddie Mac-sponsored residential loan securitizations. In accordance with GAAP, the Company has consolidated the underlying seasoned re-performing and non-performing residential loans held in the securitizations and the CDOs issued to permanently finance these residential loans, representing Consolidated SLST. Consolidated SLST CDOs are included in collateralized debt obligations on the Company's consolidated balance sheets (see Note 14).
(3)The Company's residential loans held in securitization trusts are pledged as collateral for CDOs issued by the Company. These CDOs are accounted for as financings and included in collateralized debt obligations on the Company's consolidated balance sheets (see Note 14).
The following table presents the unrealized gains (losses), net attributable to residential loans, at fair value for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| For the Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||
| Residential loans | Consolidated SLST (1) | Residential loans held in securitization trusts | Residential loans | Consolidated SLST (1) | Residential loans held in securitization trusts | Residential loans | Consolidated SLST (1) | Residential loans held in securitization trusts | |
| Unrealized gains (losses), net | $16,968 | $8,611 | $(15,683) | $6,786 | $(8,086) | $63,005 | $(115,269) | $(124,834) | $(174,401) |
(1)In accordance with the practical expedient in ASC 810, the Company determines the fair value of the residential loans held in Consolidated SLST based on the fair value of the CDOs issued by Consolidated SLST, including investment securities we own, as the fair value of these instruments is more observable (see Note 17). See Note 7 for unrealized gains (losses), net recognized by the Company on its investment in Consolidated SLST, which include unrealized gains (losses) on the residential loans held in Consolidated SLST presented in the table above and unrealized gains (losses) on the CDOs issued by Consolidated SLST.
The Company recognized $2.2 million, $4.6 million and $10.0 million of net realized gains on the payoff of residential loans, at fair value during the years ended December 31, 2024, 2023 and 2022, respectively. The Company also recognized $1.0 million and $0.8 million of net realized losses on the sale of residential loans, at fair value during the years ended December 31, 2024 and 2023, respectively. The Company didnot sell any residential loans during the year ended December 31, 2022.
The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of residential loans, at fair value as of December 31, 2024 and 2023, respectively, are as follows:
| December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Residential loans | Consolidated SLST | Residential loans held in securitization trusts | |
| California | 23.0% | 11.7% | 20.2% | 22.4% | 10.7% | 18.4% |
| Florida | 10.4% | 9.1% | 12.2% | 15.5% | 10.3% | 11.0% |
| New Jersey | 8.0% | 6.8% | 5.2% | 4.9% | 7.6% | 6.0% |
| New York | 6.6% | 10.8% | 6.6% | 7.0% | 10.0% | 8.5% |
| Texas | 6.2% | 4.4% | 7.9% | 8.1% | 3.9% | 7.1% |
| Pennsylvania | 5.1% | 3.9% | 3.8% | 2.2% | 4.1% | 4.1% |
| Illinois | 2.2% | 6.3% | 3.1% | 3.0% | 7.2% | 3.5% |
The following table presents the fair value and aggregate unpaid principal balance of the Company’s residential loans and residential loans held in securitization trusts in non-accrual status as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Greater than 90 days past due | Less than 90 days past due | |||
|---|---|---|---|---|
| Fair Value | Unpaid Principal Balance | Fair Value | Unpaid Principal Balance | |
| December 31, 2024 | $159,558 | $183,067 | $8,098 | $8,749 |
| December 31, 2023 | 199,485 | 220,577 | 9,362 | 9,948 |
Formal foreclosure proceedings were in process with respect to residential loans with an aggregate fair value of $136.9 million and an aggregate unpaid principal balance of $156.8 million as of December 31, 2024.
Residential loans held in Consolidated SLST with an aggregate unpaid principal balance of $117.1 million and $84.6 million were 90 days or more delinquent as of December 31, 2024 and 2023, respectively. In addition, formal foreclosure proceedings were in process with respect to $39.6 million of residential loans held in Consolidated SLST as of December 31, 2024.
- Investment Securities Available For Sale, at Fair Value
The Company accounts for certain of its investment securities available for sale using the fair value election pursuant to ASC 825, where changes in fair value are recorded in unrealized (losses) gains, net on the Company's consolidated statements of operations. The Company also had investment securities available for sale where the fair value option had not been elected, which we refer to as CECL Securities. CECL Securities are reported at fair value with unrealized gains and losses recorded in other comprehensive income (loss) on the Company's consolidated statements of comprehensive loss. The Company's investment securities available for sale consisted of the following as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 · December 31, 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Amortized Cost · Unrealized · Fair Value · Amortized Cost · Unrealized · Fair Value | ||||||||
| Gains · Losses · Gains · Losses | ||||||||
| Fair Value Option | ||||||||
| Agency RMBS | ||||||||
| Fixed rate | ||||||||
| Fannie Mae | $1,483,619 | $7,819 | $(7,991) | $1,483,447 | $1,084,702 | $15,902 | $(723) | $1,099,881 |
| Freddie Mac | 1,465,419 | 3,914 | (13,720) | 1,455,613 | 676,436 | 5,679 | (1,106) | 681,009 |
| Total Fixed rate | 2,949,038 | 11,733 | (21,711) | 2,939,060 | 1,761,138 | 21,581 | (1,829) | 1,780,890 |
| Adjustable rate | ||||||||
| Fannie Mae | 97,267 | 265 | (631) | 96,901 | 110,036 | 1,299 | — | 111,335 |
| Freddie Mac | 32,852 | 20 | (191) | 32,681 | 37,424 | 442 | — | 37,866 |
| Total Adjustable rate | 130,119 | 285 | (822) | 129,582 | 147,460 | 1,741 | — | 149,201 |
| Interest-only | ||||||||
| Ginnie Mae | 78,627 | 843 | (16,092) | 63,378 | 52,623 | 6,813 | (203) | 59,233 |
| Freddie Mac | 5,251 | — | (459) | 4,792 | — | — | — | — |
| Total Interest-only | 83,878 | 843 | (16,551) | 68,170 | 52,623 | 6,813 | (203) | 59,233 |
| Total Agency RMBS | 3,163,035 | 12,861 | (39,084) | 3,136,812 | 1,961,221 | 30,135 | (2,032) | 1,989,324 |
| Non-Agency RMBS | 66,203 | 6,098 | (2,614) | 69,687 | 22,097 | 6,646 | (4,281) | 24,462 |
| U.S. Treasury securities | 657,659 | — | (35,614) | 622,045 | — | — | — | — |
| Total investment securities available for sale - fair value option | 3,886,897 | 18,959 | (77,312) | 3,828,544 | 1,983,318 | 36,781 | (6,313) | 2,013,786 |
| CECL Securities | ||||||||
| Non-Agency RMBS | — | — | — | — | 35 | — | (4) | 31 |
| Total investment securities available for sale - CECL Securities | — | — | — | — | 35 | — | (4) | 31 |
| Total | $3,886,897 | $18,959 | $(77,312) | $3,828,544 | $1,983,353 | $36,781 | $(6,317) | $2,013,817 |
Accrued interest receivable for investment securities available for sale in the amount of $22.4 million and $9.8 million as of December 31, 2024 and 2023, respectively, is included inother assets on the Company's consolidated balance sheets.
For the years ended December 31, 2024, 2023 and 2022, the Company recognized $88.8 million in net unrealized losses, $36.3 million in net unrealized gains and $22.6 million in net unrealized losses on investment securities available for sale accounted for under the fair value option, respectively.
The Company's investment securities available for sale pledged as collateral against interest rate swap agreements and repurchase agreements are included in investment securities available for sale on the accompanying consolidated balance sheets with the fair value of securities pledged disclosed in Notes 10 and 13, respectively.
Realized Gain and Loss Activity
The following tables summarize our investment securities sold during the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| Year Ended December 31, 2024 | ||||
|---|---|---|---|---|
| Sales Proceeds | Realized Gains | Realized Losses | Net Realized Gains (Losses) | |
| Non-Agency RMBS | $5,284 | $21 | $— | $21 |
| Total | $5,284 | $21 | $— | $21 |
| Year Ended December 31, 2023 | ||||
|---|---|---|---|---|
| Sales Proceeds | Realized Gains | Realized Losses | Net Realized Gains (Losses) | |
| ABS | $595 | $— | $(41) | $(41) |
| CMBS | 30,419 | — | (1,387) | (1,387) |
| Non-Agency RMBS | 33,676 | 1,472 | (12,644) | (11,172) |
| Total | $64,690 | $1,472 | $(14,072) | $(12,600) |
| Year Ended December 31, 2022 | ||||
|---|---|---|---|---|
| Sales Proceeds | Realized Gains | Realized Losses | Net Realized Gains (Losses) | |
| Non-Agency RMBS | $24,374 | $374 | $— | $374 |
| ABS | 36,215 | 18,001 | — | 18,001 |
| U.S. Treasury Securities | 24,848 | — | (31) | (31) |
| Total | $85,437 | $18,375 | $(31) | $18,344 |
The Company recognized write-downs of fair value option non-Agency RMBS for a loss of $1.2 million and$1.7 million for the years ended December 31, 2024 and 2023, respectively. The Company didnot recognize any write-downs for theyear ended December 31, 2022.
Weighted Average Life
Actual maturities of our investment securities available for sale are generally shorter than stated contractual maturities (with contractual maturities up to 39 years), as they are affected by periodic payments and prepayments of principal on the underlying mortgages. As of December 31, 2024 and 2023, based on management’s estimates, the weighted average life of the Company’s investment securities available for sale portfolio was approximately 7.4 years and 6.9 years, respectively.
The following table sets forth the weighted average lives of our investment securities available for sale as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Weighted Average Life | December 31, 2024 | December 31, 2023 |
|---|---|---|
| 0 to 5 years | $604,459 | $283,554 |
| Over 5 to 10 years | 2,923,871 | 1,727,269 |
| 10+ years | 300,214 | 2,994 |
| Total | $3,828,544 | $2,013,817 |
Unrealized Losses in Other Comprehensive Income (Loss)
The Company hadno CECL Securities as of December 31, 2024. The Company evaluated its CECL Securities that were in an unrealized loss position as of December 31, 2023 and determined thatno allowance for credit losses was necessary. The Company didnot recognize credit losses for its CECL Securities through earnings for the years ended December 31, 2024, 2023 and 2022.
The following table presents the Company’s CECL securities in an unrealized loss position with no credit losses reported, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of December 31, 2023 (dollar amounts in thousands):
| December 31, 2023 | Less than 12 Months | Greater than 12 months | Total | |||
|---|---|---|---|---|---|---|
| CarryingValue | GrossUnrealizedLosses | CarryingValue | GrossUnrealizedLosses | CarryingValue | GrossUnrealizedLosses | |
| Non-Agency RMBS | $— | $— | $31 | $(4) | $31 | $(4) |
| Total | $— | $— | $31 | $(4) | $31 | $(4) |
Credit risk associated with non-Agency RMBS was regularly assessed as new information regarding the underlying collateral became available and based on updated estimates of cash flows generated by the underlying collateral. In performing its assessment, the Company considered past and expected future performance of the underlying collateral, including timing of expected future cash flows, prepayment rates, default rates, loss severities, delinquency rates, current levels of subordination, volatility of the security's fair value, temporary declines in liquidity for the asset class and interest rate changes since purchase.
- Multi-family Loans, at Fair Value
The Company's multi-family loans consisting of its preferred equity in, and mezzanine loans to, entities that have multi-family real estate assets are presented at fair value on the Company's consolidated balance sheets as a result of a fair value election. Accordingly, changes in fair value are presented in unrealized (losses) gains, net on the Company's consolidated statements of operations. Multi-family loans consist of the following as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Investment amount | $90,485 | $95,434 |
| Unrealized (losses) gains | (4,293) | 358 |
| Total, at Fair Value | $86,192 | $95,792 |
For the years ended December 31, 2024, 2023 and 2022, the Company recognized $4.7 million in net unrealized losses, $1.1 million in net unrealized gains and $2.7 million in net unrealized losses on multi-family loans, respectively.
The table below presents the fair value and aggregate unpaid principal balance of the Company's multi-family loan in non-accrual status as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 · December 31, 2023 | ||||
|---|---|---|---|---|
| Days Late | Fair Value (1) | Unpaid Principal Balance | Fair Value | Unpaid Principal Balance |
| 90 + | $— | $3,363 | $4,753 | $3,363 |
(1)As of December 31, 2024, the Company has reduced the fair value of the multi-family loan tozero as a result of developments with respect to the property, its financing and market conditions.
The geographic concentrations of credit risk exceeding 5% of the total multi-family loan investment amounts as of December 31, 2024 and 2023, respectively, are as follows:
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Texas | 36.1% | 32.6% |
| Tennessee | 14.4% | 15.2% |
| Florida | 11.6% | 10.5% |
| Arkansas | 10.3% | 9.5% |
| Louisiana | 8.8% | 7.5% |
| North Carolina | 6.2% | 5.8% |
| Indiana | 5.6% | 5.3% |
- Equity Investments, at Fair Value
The Company's equity investments consist of, or have consisted of, preferred equity ownership interests in entities that invest in multi-family properties where the risks and payment characteristics are equivalent to an equity investment (or multi-family preferred equity ownership interests), equity ownership interests in entities that invest in single-family properties or originate residential loans (or single-family equity ownership interests) and joint venture equity investments in multi-family properties. The Company's equity investments are accounted for under the equity method and are presented at fair value on its consolidated balance sheets as a result of a fair value election.
The following table presents the Company's equity investments as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Investment Name | Ownership Interest | Fair Value | Ownership Interest | Fair Value |
| Multi-Family Preferred Equity Ownership Interests | ||||
| EHOF-NYMT Sunset Apartments Preferred, LLC | 57% | $21,411 | 57% | $19,703 |
| Lucie at Tradition Holdings, LLC | 70% | 21,821 | 70% | 19,442 |
| Hudson Bridge Apartments, LLC - Series A, Briar Hill Apartments, LLC, Kings Glen Apartments, LLC, Flagstone Apartments, LLC, Brookfield Apartments II, LLC - Series B, and Silber JBSM Properties, LLC (collectively) | 58% | 9,322 | 58% | 9,882 |
| Tides on 27th Investors, LLC | 54% | 10,245 | 54% | 17,937 |
| Rapid City RMI JV LLC | 50% | 10,637 | 50% | 9,804 |
| Syracuse Apartments and Townhomes, LLC | — | — | 58% | 21,642 |
| Palms at Cape Coral, LLC | — | — | 34% | 5,832 |
| Total - Multi-Family Preferred Equity Ownership Interests | 73,436 | 104,242 | ||
| Joint Venture Equity Investments in Multi-Family Properties | ||||
| GWR Cedars Partners, LLC | 70% | 141 | 70% | 1,897 |
| GWR Gateway Partners, LLC | 70% | 1,197 | 70% | 3,823 |
| Total - Joint Venture Equity Investments in Multi-Family Properties | 1,338 | 5,720 | ||
| Single-Family Equity Ownership Interests | ||||
| Constructive Loans, LLC (1) | 50% | 38,718 | 50% | 37,154 |
| Total - Single-Family Equity Ownership Interests | 38,718 | 37,154 | ||
| Total | $113,492 | $147,116 | ||
(1)The Company purchased $307.8 million, $80.8 million and $260.6 million of residential loans from this entity during the years ended December 31, 2024, 2023 and 2022, respectively.
The following table presents income from multi-family preferred equity ownership interests for the years ended December 31, 2024, 2023, and 2022, respectively (dollar amounts in thousands). Income (loss) from these investments is presented in income from equity investments in the Company's accompanying consolidated statements of operations. Income (loss) from these investments during the years ended December 31, 2024, 2023 and 2022 includes $4.9 million of net unrealized losses, $1.2 million of net unrealized gains and $3.6 million of net unrealized losses, respectively.
| For the Years Ended December 31, | |||
|---|---|---|---|
| Investment Name | 2024 | 2023 | 2022 |
| EHOF-NYMT Sunset Apartments Preferred, LLC | $2,722 | $2,579 | $1,939 |
| Lucie at Tradition Holdings, LLC | 3,355 | 2,841 | 2,008 |
| Hudson Bridge Apartments, LLC - Series A, Briar Hill Apartments, LLC, Kings Glen Apartments, LLC, Flagstone Apartments, LLC, Brookfield Apartments II, LLC - Series B, and Silber JBSM Properties, LLC (collectively) | 1,070 | 1,234 | 540 |
| Tides on 27th Investors, LLC | (3,320) | 2,513 | — |
| Rapid City RMI JV LLC | 1,594 | 541 | — |
| Syracuse Apartments and Townhomes, LLC | 2,422 | 2,691 | 1,816 |
| Palms at Cape Coral, LLC | 69 | 751 | 554 |
| FF/RMI 20 Midtown, LLC | — | 3,948 | 2,904 |
| America Walks at Port St. Lucie, LLC | — | 2,244 | 3,140 |
| 1122 Chicago DE, LLC | — | 419 | 959 |
| Bighaus, LLC | — | 701 | 1,852 |
| Somerset Deerfield Investor, LLC | — | — | 1,944 |
| RS SWD Owner, LLC, RS SWD Mitchell Owner, LLC, RS SWD IF Owner, LLC, RS SWD Mullis Owner, LLC, RS SWD JH Mullis Owner, LLC and RS SWD Saltzman Owner, LLC (collectively) | — | — | 529 |
| Walnut Creek Properties Holdings, L.L.C. | — | — | (153) |
| DCP Gold Creek, LLC | — | — | 254 |
| Rigsbee Ave Holdings, LLC | — | — | (174) |
| Lurin-RMI, LLC | — | — | 558 |
| Total Income - Multi-Family Preferred Equity Ownership Interests | $7,912 | $20,462 | $18,670 |
For the years ended December 31, 2024, 2023 and 2022, the Company recognized $0.2 million, $0.2 million and $2.9 million in premiums resulting from early redemption of multi-family preferred equity ownership interests included in equity investments, respectively, which are included in other income on the accompanying consolidated statements of operations.
Income (loss) from single-family equity ownership interests and joint venture equity investments in multi-family properties that are accounted for under the equity method using the fair value option is presented in income from equity investments in the Company's accompanying consolidated statements of operations. The following table presents income (loss) from these investments for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| For the Years Ended December 31, | |||
|---|---|---|---|
| Investment Name | 2024 | 2023 | 2022 |
| Single-Family Equity Ownership Interests | |||
| Constructive Loans, LLC (1) | $12,481 | $614 | $(1,750) |
| Morrocroft Neighborhood Stabilization Fund II, LP (2) | — | — | (416) |
| Total Income (Loss) - Single Family Equity Ownership Interests | $12,481 | $614 | $(2,166) |
| Joint Venture Equity Investments in Multi-Family Properties (3) | |||
| GWR Cedars Partners, LLC | $(1,756) | $(823) | $(1,050) |
| GWR Gateway Partners, LLC | (2,626) | (2,468) | (380) |
| Total Loss - Joint Venture Equity Investments in Multi-Family Properties | $(4,382) | $(3,291) | $(1,430) |
(1)Includes net unrealized gains of $3.1 million and net unrealized losses of $5.2 million and $1.8 million for the years ended December 31, 2024, 2023 and 2022, respectively.
(2)The Company's equity investment was redeemed during the year ended December 31, 2022.
(3)The Company's joint venture equity investments in multi-family properties were transferred to assets of disposal group held for sale during the year ended December 31, 2022. During the year ended December 31, 2023, the Company determined that these joint venture equity investments no longer met the criteria to be classified as held for sale and returned its equity investments in the joint venture entities to equity investments, at fair value (see Note 9). Includes net unrealized losses of $4.4 million, $3.3 million and $1.4 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Summary combined financial information for the Company’s equity investments as of December 31, 2024 and 2023, respectively, and for the years ended December 31, 2024, 2023, and 2022, respectively, is shown below and includes summary financial information for the Company's joint venture equity investments in multi-family properties that are included in assets of disposal group held for sale as of December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Balance Sheets: | ||
| Real estate, net | $298,844 | $409,078 |
| Residential loans | 265,319 | 162,060 |
| Other assets | 40,969 | 90,314 |
| Total assets | $605,132 | $661,452 |
| Mortgages payable on real estate, net | $201,682 | $295,451 |
| Other liabilities | 264,979 | 172,118 |
| Total liabilities | 466,661 | 467,569 |
| Members' equity | 138,471 | 193,883 |
| Total liabilities and members' equity | $605,132 | $661,452 |
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Operating Statements: (1) | |||
| Rental income | $31,220 | $21,299 | $23,237 |
| Real estate sales | 96,000 | — | 399,783 |
| Cost of real estate sales | (85,497) | — | (277,740) |
| Interest income | 11,204 | 10,393 | 5,787 |
| Other income | 52,764 | 34,870 | 21,769 |
| Operating expenses | (49,330) | (33,883) | (38,921) |
| Income before debt service and depreciation and amortization | 56,361 | 32,679 | 133,915 |
| Interest expense | (33,235) | (23,315) | (11,892) |
| Depreciation and amortization | (15,328) | (14,904) | (14,779) |
| Net income (loss) | $7,798 | $(5,540) | $107,244 |
(1)The Company records income (loss) from equity investments under either the hypothetical liquidation of book value method of accounting or the equity method using the fair value option. Accordingly, the combined net income (loss) shown above is not indicative of the income (loss) recognized by the Company from equity investments.
- Use of Special Purpose Entities (SPE) and Variable Interest Entities (VIE)
Financing VIEs
The Company uses SPEs to facilitate transactions that involve securitizing financial assets or re-securitizing previously securitized financial assets. The objective of such transactions may include obtaining non-recourse financing, obtaining liquidity or refinancing the underlying securitized financial assets on improved terms. Securitization involves transferring assets to an SPE to convert all or a portion of those assets into cash before they would have been realized in the normal course of business through the SPE’s issuance of debt or equity instruments. Investors in an SPE usually have recourse only to the assets in the SPE and depending on the overall structure of the transaction, may benefit from various forms of credit enhancement, such as over-collateralization in the form of excess assets in the SPE, priority with respect to receipt of cash flows relative to holders of other debt or equity instruments issued by the SPE, or a line of credit or other form of liquidity agreement that is designed with the objective of ensuring that investors receive principal and/or interest cash flow on the investment in accordance with the terms of their investment agreement.
The Company has entered into financing transactions, including residential loan securitizations and re-securitizations, which required the Company to analyze and determine whether the SPEs that were created to facilitate the transactions are VIEs in accordance with ASC 810 and if so, whether the Company is the primary beneficiary requiring consolidation.
During the year ended December 31, 2024, the Company completed a re-securitization of its investment in certain subordinated securities issued by Consolidated SLST (see below) for which the Company received net proceeds of approximately $73.0 million after deducting expenses associated with the securitization transaction. The Company refers to this securitization as a non-Agency RMBS re-securitization. The Company engaged in the re-securitization transaction primarily for the purpose of obtaining non-recourse, longer-term financing on a portion of its investment in Consolidated SLST. The Company remains economically exposed to the subordinated positions in the portion of Consolidated SLST transferred to the securitization and continues to consolidate Consolidated SLST.
During the year ended December 31, 2024, the Company completed five securitizations of certain residential loans for which the Company received net proceeds of approximately$1.3 billion after deducting expenses associated with the securitization transactions. The Company engaged in these transactions for the purpose of obtaining non-recourse, longer-term financing on a portion of its residential loan portfolio. The residential loans serving as collateral for the financings are comprised of performing, re-performing and non-performing and business purpose loans which are included in residential loans, at fair value on the accompanying consolidated balance sheets.
During the year ended December 31, 2024, the Company exercised its right to an optional redemption oftwo of its residential loan securitizations with an outstanding principal balance of $193.3 million at the time of redemption, returned the assets held by the trust to the Company and recognized $0.7 million of loss on the extinguishment of collateralized debt obligations, which is included in other income (loss) in the accompany consolidated statements of operations.
As of December 31, 2024, the Company evaluated its residential loan securitizations and its non-Agency RMBS re-securitization and concluded that the entities created to facilitate each of the financing transactions are VIEs and that the Company is the primary beneficiary of these VIEs (each a “Financing VIE” and collectively, the “Financing VIEs”). As of December 31, 2023, the Company evaluated its residential loan securitizations and concluded that the entities created to facilitate each of the financing transactions are VIEs and that the Company is the primary beneficiary of these VIEs. Accordingly, the Company consolidated the then-outstanding Financing VIEs as of December 31, 2024 and 2023, respectively.
Consolidated SLST
The Company invests in subordinated securities that represent the first loss position of the Freddie Mac-sponsored residential loan securitizations from which they were issued and certain IOs issued from the securitizations. The Company has evaluated its investments in these securitization trusts to determine whether they are VIEs and if so, whether the Company is the primary beneficiary requiring consolidation. The Company has determined that the Freddie Mac-sponsored residential loan securitization trusts, which we collectively refer to as Consolidated SLST, are VIEs and that the Company is the primary beneficiary of the VIEs within Consolidated SLST. Accordingly, the Company consolidates the assets, liabilities, income and expenses of such VIEs in the accompanying consolidated financial statements (see Notes 2, 3 and 14). The Company has elected the fair value option on the assets and liabilities held within Consolidated SLST, which requires that changes in valuations in the assets and liabilities of Consolidated SLST be reflected in the Company’s consolidated statements of operations. Consolidated SLST is comprised oftwo securitization trusts andone securitization trust as of December 31, 2024 and 2023, respectively.
During the year ended December 31, 2024, the Company invested in a subordinated security issued by a Freddie Mac-sponsored residential loan securitization, resulting in the initial consolidation of the VIE as shown below (dollar amounts in thousands):
| Residential loans, at fair value | $285,057 |
|---|---|
| Collateralized debt obligations, at fair value | (275,200) |
| Net investment | $9,857 |
As of December 31, 2024 and 2023, the Consolidated SLST securities owned by the Company had a fair value of $148.5 million and $157.2 million, respectively (see Note 17). During the year ended December 31, 2024, the Company completed a re-securitization of its investment in certain subordinated securities issued by Consolidated SLST. The Company’s investments in Consolidated SLST were not included as collateral to any Financing VIE as of December 31, 2023.
Consolidated Real Estate VIEs
The Company owns joint venture equity investments in entities that own multi-family apartment communities, which the Company determined to be VIEs and for which the Company is the primary beneficiary. Accordingly, the Company consolidates the assets, liabilities, income and expenses of these VIEs in the accompanying consolidated financial statements with non-controlling interests or redeemable non-controlling interests for the third-party ownership of the joint ventures' membership interests.
During the year ended December 31, 2024, the Company sold its joint venture equity investments innine multi-family properties, which resulted in the de-consolidation of the respective joint venture entities' assets and liabilities (see Note 9).
During the year ended December 31, 2023, the Company reconsidered its evaluation of its variable interest in a VIE that owned a multi-family apartment community and in which the Company held a preferred equity investment. The Company determined that it gained the power to direct the activities, and became primary beneficiary, of the VIE and consolidated this VIE into its consolidated financial statements.
The Company accounted for the initial consolidation of the Consolidated Real Estate VIEs in accordance with asset acquisition provisions of ASC 805, as substantially all of the fair value of the assets within the entities are concentrated in either a single identifiable asset or group of similar identifiable assets.
The following table summarizes the aggregate estimated fair value of the assets, liabilities and non-controlling interests associated with the initial consolidation of Consolidated Real Estate VIEs and real estate acquisitions by a Consolidated Real Estate VIE during the years ended December 31, 2023 and 2022, respectively. There were no initial consolidation of Consolidated Real Estate VIEs or real estate acquisitions by a Consolidated VIE during the year ended December 31, 2024 (dollar amounts in thousands):
| Years Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Cash (1) | $102 | $8,576 |
| Operating real estate (1) (2) | 54,439 | 730,988 |
| Lease intangibles (1) (3) | 2,378 | 41,892 |
| Other assets (1) | 4,722 | 8,258 |
| Total assets | 61,641 | 789,714 |
| Mortgages payable on real estate, net (1) | 45,142 | 570,682 |
| Other liabilities (1) | 2,403 | 4,662 |
| Total liabilities | 47,545 | 575,344 |
| Non-controlling interests (4) | 3,790 | 16,293 |
| Net assets consolidated | $10,306 | $198,077 |
(1)In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, the assets and liabilities related to certain joint venture equity investments in multi-family properties is included in assets and liabilities of disposal group held for sale on the accompanying consolidated balance sheets as of December 31, 2024 and 2023. See Note 9 for additional information.
(2)For joint venture equity investments that are not held for sale, operating real estate is included in real estate, net in the accompanying consolidated balance sheets.
(3)For joint venture equity investments that are not held for sale, lease intangibles are included in other assets in the accompanying consolidated balance sheets.
(4)Represents third-party ownership of membership interests in Consolidated Real Estate VIEs.
In analyzing whether the Company is the primary beneficiary of the Financing VIEs, Consolidated SLST and Consolidated Real Estate VIEs, the Company considered its involvement in each of the VIEs, including the design and purpose of each VIE, and whether its involvement reflected a controlling financial interest that resulted in the Company being deemed the primary beneficiary of the VIEs. In determining whether the Company would be considered the primary beneficiary, the following factors were assessed:
whether the Company has both the power to direct the activities that most significantly impact the economic performance of the VIE; and
whether the Company has a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE.
The following table presents a summary of the assets, liabilities and non-controlling interests of the Company’s securitizations, Consolidated SLST and Consolidated Real Estate VIEs of as of December 31, 2024 (dollar amounts in thousands). Intercompany balances have been eliminated for purposes of this presentation:
| Other VIEs | ||||
|---|---|---|---|---|
| Financing VIEs | Consolidated SLST | Consolidated Real Estate | Total | |
| Cash and cash equivalents | $— | $— | $4,151 | $4,151 |
| Residential loans, at fair value | 2,243,800 | 965,672 | — | 3,209,472 |
| Real estate, net held in Consolidated VIEs (1) | — | — | 481,161 | 481,161 |
| Assets of disposal group held for sale (2) | — | — | 118,613 | 118,613 |
| Other assets | 154,426 | 4,065 | 16,696 | 175,187 |
| Total assets | $2,398,226 | $969,737 | $620,621 | $3,988,584 |
| Collateralized debt obligations ($2,135,680 at fair value, and $842,764 at amortized cost, net) | $2,166,853 | $811,591 | $— | $2,978,444 |
| Mortgages payable on real estate, net in Consolidated VIEs (3) | — | — | 366,606 | 366,606 |
| Liabilities of disposal group held for sale (2) | — | — | 97,065 | 97,065 |
| Other liabilities | 16,162 | 8,313 | 10,621 | 35,096 |
| Total liabilities | $2,183,015 | $819,904 | $474,292 | $3,477,211 |
| Redeemable non-controlling interest in Consolidated VIEs (4) | $— | $— | $12,359 | $12,359 |
| Non-controlling interest in Consolidated VIEs (5) | $— | $— | $3,930 | $3,930 |
| Net investment (6) | $215,211 | $149,833 | $130,040 | $495,084 |
(1)Included in real estate, net in the accompanying consolidated balance sheets.
(2)Represents assets and liabilities, respectively, of certain Consolidated Real Estate VIEs included in disposal group held for sale (see Note 9).
(3)Included in mortgages payable on real estate, net in the accompanying consolidated balance sheets.
(4)Represents redeemable third-party ownership of membership interests in Consolidated Real Estate VIEs. See Redeemable Non-Controlling Interest in Consolidated VIEs below.
(5)Represents third-party ownership of membership interests in Consolidated Real Estate VIEs.
(6)The net investment amount is the maximum amount of the Company's investment that is at risk to loss and represents the difference between the carrying value of total assets and total liabilities held by VIEs, less non-controlling interests, if any.
The following table presents a summary of the assets, liabilities and non-controlling interests of the Company's securitizations, Consolidated SLST and Consolidated Real Estate VIEs as of December 31, 2023 (dollar amounts in thousands). Intercompany balances have been eliminated for purposes of this presentation:
| Other VIEs | ||||
|---|---|---|---|---|
| Financing VIEs | Consolidated SLST | Consolidated Real Estate | Total | |
| Cash and cash equivalents | $— | $— | $15,612 | $15,612 |
| Residential loans, at fair value | 1,501,908 | 754,860 | — | 2,256,768 |
| Real estate, net held in Consolidated VIEs (1) | — | — | 979,934 | 979,934 |
| Assets of disposal group held for sale (2) | — | — | 426,017 | 426,017 |
| Other assets | 98,451 | 2,960 | 37,035 | 138,446 |
| Total assets | $1,600,359 | $757,820 | $1,458,598 | $3,816,777 |
| Collateralized debt obligations ($593,737 at fair value, and $1,276,780 at amortized cost, net) | $1,276,780 | $593,737 | $— | $1,870,517 |
| Mortgages payable on real estate, net in Consolidated VIEs (3) | — | — | 784,421 | 784,421 |
| Liabilities of disposal group held for sale (2) | — | — | 386,024 | 386,024 |
| Other liabilities | 8,421 | 5,638 | 21,797 | 35,856 |
| Total liabilities | $1,285,201 | $599,375 | $1,192,242 | $3,076,818 |
| Redeemable non-controlling interest in Consolidated VIEs (4) | $— | $— | $28,061 | $28,061 |
| Non-controlling interest in Consolidated VIEs (5) | $— | $— | $20,328 | $20,328 |
| Net investment (6) | $315,158 | $158,445 | $217,967 | $691,570 |
(1)Included in real estate, net in the accompanying consolidated balance sheets.
(2)Represents assets and liabilities, respectively, of certain Consolidated Real Estate VIEs included in disposal group held for sale (see Note 9).
(3)Included in mortgages payable on real estate, net in the accompanying consolidated balance sheets.
(4)Represents redeemable third-party ownership of membership interests in Consolidated Real Estate VIEs. See Redeemable Non-Controlling Interest in Consolidated VIEs below.
(5)Represents third-party ownership of membership interests in Consolidated Real Estate VIEs.
(6)The net investment amount is the maximum amount of the Company's investment that is at risk to loss and represents the difference between the carrying value of total assets and total liabilities held by VIEs, less non-controlling interests, if any.
The following tables present condensed statements of operations for non-Company-sponsored VIEs for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands). The following tables include net (loss) income from assets and liabilities of disposal group held for sale and intercompany balances have been eliminated for purposes of this presentation.
| Year Ended December 31, | |||
|---|---|---|---|
| Consolidated SLST | Consolidated Real Estate | Total | |
| Interest income | $39,194 | $— | $39,194 |
| Interest expense | 26,491 | — | 26,491 |
| Total net interest income | 12,703 | — | 12,703 |
| Income from real estate | — | 121,463 | 121,463 |
| Expenses related to real estate | — | 163,762 | 163,762 |
| Total net loss from real estate | — | (42,299) | (42,299) |
| Unrealized gains, net | 2,902 | — | 2,902 |
| Gains on derivative instruments, net | — | 2,788 | 2,788 |
| Impairment of real estate | — | (43,959) | (43,959) |
| Loss on reclassification of disposal group | — | (14,636) | (14,636) |
| Other income | — | 26,031 | 26,031 |
| Total other income (loss) | 2,902 | (29,776) | (26,874) |
| Net income (loss) | 15,605 | (72,075) | (56,470) |
| Net loss attributable to non-controlling interest in Consolidated VIEs | — | 31,924 | 31,924 |
| Net income (loss) attributable to Company | $15,605 | $(40,151) | $(24,546) |
| Year Ended December 31, | |||
|---|---|---|---|
| Consolidated SLST | Consolidated Real Estate | Total | |
| Interest income | $34,061 | $— | $34,061 |
| Interest expense | 24,506 | — | 24,506 |
| Total net interest income | 9,555 | — | 9,555 |
| Income from real estate | — | 160,407 | 160,407 |
| Expenses related to real estate | — | 192,018 | 192,018 |
| Total net loss from real estate | — | (31,611) | (31,611) |
| Unrealized losses, net | (10,016) | — | (10,016) |
| Gains on derivative instruments, net | — | 4,837 | 4,837 |
| Impairment of real estate | — | (89,548) | (89,548) |
| Loss on reclassification of disposal group | — | (16,163) | (16,163) |
| Other income | — | 2,728 | 2,728 |
| Total other loss | (10,016) | (98,146) | (108,162) |
| Net loss | (461) | (129,757) | (130,218) |
| Net loss attributable to non-controlling interest in Consolidated VIEs | — | 29,134 | 29,134 |
| Net loss attributable to Company | $(461) | $(100,623) | $(101,084) |
| Year Ended December 31, | |||
|---|---|---|---|
| Consolidated SLST | Consolidated Real Estate | Total | |
| Interest income | $36,448 | $— | $36,448 |
| Interest expense | 25,145 | — | 25,145 |
| Total net interest income | 11,303 | — | 11,303 |
| Income from real estate | — | 134,722 | 134,722 |
| Expenses related to real estate | — | 245,650 | 245,650 |
| Total net loss from real estate | — | (110,928) | (110,928) |
| Unrealized losses, net | (32,403) | — | (32,403) |
| Gains on derivative instruments, net | — | 27,230 | 27,230 |
| Impairment of real estate | — | (2,449) | (2,449) |
| Other income | — | 16,308 | 16,308 |
| Total other (loss) income | (32,403) | 41,089 | 8,686 |
| Net loss | (21,100) | (69,839) | (90,939) |
| Net loss attributable to non-controlling interest in Consolidated VIEs | — | 42,044 | 42,044 |
| Net loss attributable to Company | $(21,100) | $(27,795) | $(48,895) |
Redeemable Non-Controlling Interest in Consolidated VIEs
The third-party owners of certain of the non-controlling interests in Consolidated VIEs have the ability to sell their ownership interests to the Company, at their election. The Company has classified these third-party ownership interests as redeemable non-controlling interest in Consolidated VIEs in mezzanine equity on the accompanying consolidated balance sheets. The holders of the redeemable non-controlling interests may elect to sell their ownership interests to the Company at fair value once a year and the sales are subject to annual minimum and maximum amount limitations. During the year ended December 31, 2024, the maximum redeemable amount of non-controlling ownership interest was $6.8 million, of which non-controlling interest holders elected to sell $0.6 million to the Company.
The following table presents activity in redeemable non-controlling interest in Consolidated VIEs for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Beginning balance | $28,061 | $63,803 | $66,392 |
| Contributions | 46 | 6 | 462 |
| Distributions | (8,809) | (4,021) | (7,083) |
| Net loss attributable to redeemable non-controlling interest in Consolidated VIEs | (16,926) | (17,067) | (38,190) |
| Adjustment of redeemable non-controlling interest to estimated redemption value (1) | 10,613 | (14,175) | 44,237 |
| Redemption of redeemable non-controlling interest | (626) | (485) | (2,015) |
| Ending balance | $12,359 | $28,061 | $63,803 |
(1)The Company determines the fair value of the redeemable non-controlling interest utilizing market assumptions and discounted cash flows. The Company applies a discount rate to the estimated future cash flows from the multi-family apartment properties held by the applicable Consolidated VIEs that are allocatable to the redeemable non-controlling interest. This fair value measurement is generally based on unobservable inputs and, as such, is classified as Level 3 in the fair value hierarchy. Significant unobservable inputs utilized in the estimation of fair value of redeemable non-controlling interest as of December 31, 2024 include a weighted average capitalization rate of 5.6% (ranges from 5.0% to 6.3%) and a weighted average discount rate of 14.8% (ranges from 13.9% to 15.6%).
Unconsolidated VIEs
As of December 31, 2024 and 2023, the Company evaluated its investment securities available for sale and preferred equity, equity and other investments to determine whether they are VIEs and should be consolidated by the Company. Based on a number of factors, the Company determined that, as of December 31, 2024 and 2023, it does not have a controlling financial interest and is not the primary beneficiary of these VIEs. The following tables present the classification and carrying value of unconsolidated VIEs as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | |||||
|---|---|---|---|---|---|
| Multi-family loans | Investment securities available for sale, at fair value | Equity investments | Other assets | Total | |
| Non-Agency RMBS | $— | $22,892 | $— | $— | $22,892 |
| Preferred equity investments in multi-family properties | 86,192 | — | 73,436 | — | 159,628 |
| Joint venture equity investments in multi-family properties | — | — | 1,338 | — | 1,338 |
| Other investments | — | — | — | 2,000 | 2,000 |
| Maximum exposure | $86,192 | $22,892 | $74,774 | $2,000 | $185,858 |
| December 31, 2023 | ||||
|---|---|---|---|---|
| Multi-family loans | Investment securities available for sale, at fair value | Equity investments | Total | |
| Non-Agency RMBS | $— | $24,462 | $— | $24,462 |
| Preferred equity investments in multi-family properties | 95,792 | — | 104,242 | 200,034 |
| Joint venture equity investments in multi-family properties | — | — | 5,720 | 5,720 |
| Maximum exposure | $95,792 | $24,462 | $109,962 | $230,216 |
- Real Estate, Net
The following is a summary of real estate, net, collectively, as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Land | $80,190 | $137,883 |
| Building and improvements | 581,283 | 1,020,477 |
| Furniture, fixture and equipment | 16,866 | 38,706 |
| Operating real estate | $678,339 | $1,197,066 |
| Accumulated depreciation | (61,834) | (65,247) |
| Operating real estate, net | $616,505 | $1,131,819 |
| Real estate held for sale, net (1) | $6,902 | $— |
| Real estate, net (2) | $623,407 | $1,131,819 |
(1)Real estate held for sale, net is recorded at the lower of the net carrying amount of the assets or the estimated fair value, net of selling costs. Includes certain single-family rental properties as of December 31, 2024.
(2)In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, the real estate, net related to certain joint venture equity investments in multi-family properties is included in assets of disposal group held for sale on the accompanying consolidated balance sheets as of December 31, 2024 and 2023. See Note 9 for additional information.
Multi-family Apartment Properties
As of December 31, 2024 and 2023, the Company owned joint venture equity investments in entities that own multi-family apartment communities, which the Company determined to be VIEs and for which the Company is the primary beneficiary. Accordingly, the Company consolidated the joint venture entities into its consolidated financial statements (see Note 7).
During the year ended December 31, 2024, the Company determined thattwo of the multi-family apartment communities owned by an entity in which the Company holds a joint venture equity investment that is not in disposal group held for sale met the criteria to be classified as held for sale, transferred the properties held by the joint venture entity from operating real estate to real estate held for sale and recognizedno loss. The entity subsequently sold these multi-family apartment communities for approximately $77.3 million, subject to certain prorations and adjustments typical in such real estate transactions, including the repayment or assumption of the related mortgages payable in the amount of approximately $44.2 million. The sales generated a net gain of approximately $16.3 million and recognition of loan costs of approximately $0.6 million, both of which are included in other income on the accompanying consolidated statements of operations. The sales also generated net income attributable to non-controlling interest of approximately $12.1 million, resulting in a net gain attributable to the Company's common stockholders of approximately $3.6 million. During the year ended December 31, 2024, the entity also distributed its ownership interest inone multi-family apartment community to the non-controlling interest. The distribution resulted in a net gain of approximately $0.5 million, which is included in other income in the accompanying consolidated statements of operations, resulting in a net gain attributable to the Company's common stockholders of approximately $0.1 million. As of December 31, 2024, no multi-family apartment communities owned by this entity remain classified as held for sale.
During the year ended December 31, 2023, the Company became the primary beneficiary of a VIE that owns a multi-family apartment community and in which the Company holds a preferred equity investment. Accordingly, the Company consolidated the VIE into its consolidated financial statements (see Note 7).
During the year ended December 31, 2022, one of the entities in which the Company held a joint venture equity investment sold its multi-family apartment community for approximately $48.0 million, subject to certain prorations and adjustments typical in such real estate transactions, and repaid the related mortgage payable in the amount of approximately $26.0 million. The sale generated a net gain of approximately $16.8 million and a loss on extinguishment of debt of approximately $0.5 million, both of which are included in other income on the accompanying consolidated statements of operations, resulting in a net gain attributable to the Company's common stockholders of approximately $14.4 million.
The multi-family apartment communities generally lease their apartment units to individual tenants at market rates for the production of rental income. These apartment units are generally leased at a fixed monthly rate with no option for the lessee to purchase the leased unit at any point.
Operating real estate, net is periodically evaluated for impairment. The calculation of impairment amounts for multi-family apartment properties utilized fair values that were estimated based upon discounted cash flow analyses using property financial information and assumptions regarding market rent, revenue and expense growth, capitalization rates and equity return rates. Accordingly, the Company recognized a $15.8 million impairment of real estate during the year ended December 31, 2024.
Single-family Rental Properties
As of December 31, 2024 and 2023, the Company owned single-family rental homes. These units are leased to individual tenants for the production of rental income and are generally leased at a fixed monthly rate with no option for the lessee to purchase the leased unit at any point.
During the year ended December 31, 2024, the Company determined that certain single-family rental properties met the criteria to be classified as held for sale, transferred the properties from operating real estate to real estate held for sale and recognized a $4.8 million loss upon transfer, which is included in impairment of real estate on the accompanying consolidated statements of operations. Real estate held for sale, net is recorded at the lower of the net carrying amount of the assets or the estimated fair value, net of selling costs. Fair value for single-family rental properties held for sale was based upon local broker price opinions and automated valuation model data. During the year ended December 31, 2024, the Company recognized a $4.9 million net impairment loss on single-family rental properties, inclusive of losses recognized upon transfer to real estate held for sale.
During the year ended December 31, 2024, the Company sold single-family rental properties for proceeds of approximately $5.4 million and recognized a net gain on sale of approximately $0.1 million, which is included in other income on the accompanying consolidated statements of operations.
Lease Intangibles
Intangibles related to multi-family properties consist of the value of in-place leases and are included in other assets on the accompanying consolidated balance sheets. The following table presents the components of lease intangibles, net as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Lease intangibles | $26,738 | $54,581 |
| Accumulated amortization | (26,738) | (52,203) |
| Lease intangibles, net | $— | $2,378 |
In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, the lease intangibles, net related to certain joint venture equity investments in multi-family properties are included in assets of disposal group held for sale on the accompanying consolidated balance sheets as of December 31, 2024 and 2023. See Note 9 for additional information.
Depreciation and Amortization Expense
The following table presents depreciation and amortization expenses for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Depreciation expense on operating real estate | $37,444 | $24,620 | $47,179 |
| Amortization of lease intangibles related to operating real estate | 2,378 | — | 79,645 |
| Total depreciation and amortization (1) | $39,822 | $24,620 | $126,824 |
(1)Amounts for the year ended December 31, 2022 include depreciation and amortization of multi-family properties that have been reclassified to assets held in disposal group held for sale.
The estimated depreciation expense related to operating real estate is as follows (dollar amounts in thousands):
| Year Ending December 31, | Depreciation Expense |
|---|---|
| 2025 | $23,514 |
| 2026 | $23,514 |
| 2027 | $21,592 |
| 2028 | $21,327 |
| 2029 | $20,905 |
- Assets and Liabilities of Disposal Group Held for Sale
In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, the Company determined that certain joint venture equity investments met the criteria to be classified as held for sale and transferred either the assets and liabilities of the respective Consolidated VIEs or its equity investment in the joint venture entity to assets and liabilities of disposal group held for sale.
During the year ended December 31, 2023, five of the entities in which the Company held a joint venture equity investment sold their multi-family apartment communities for approximately $219.2 million, subject to certain prorations and adjustments typical in such real estate transactions, and repaid the related mortgages payable in the amount of approximately $173.6 million. The sales generated net gains of approximately $6.0 million and losses on extinguishment of debt of approximately $2.0 million, both of which are included in other income on the accompanying consolidated statements of operations. The sales also generated net income attributable to non-controlling interest of approximately $2.2 million, resulting in net gains attributable to the Company's common shareholders of approximately $1.7 million.
In December 2023, the Company suspended the marketing ofnine joint venture equity investments that were reported in assets and liabilities of disposal group held for sale primarily due to unfavorable market conditions and a lack of transactional activity in the multi-family market. As such, the Company determined that these joint venture equity investments no longer met the criteria to be classified as held for sale and transferred either the assets and liabilities of the respective Consolidated VIEs or its equity investment in the joint venture entity to their respective categories or equity investments, at fair value, respectively, on the accompanying consolidated balance sheets as of December 31, 2023. As a result of this transfer, the Company adjusted the carrying value of the long-lived assets in these Consolidated VIEs and recognized an approximately $16.2 million loss on reclassification of disposal group in the year ended December 31, 2023.
As of December 31, 2023, five joint venture equity investments were classified as disposal group held for sale on the accompanying consolidated balance sheets.
In March 2024, the Company suspended the marketing ofone additional joint venture equity investment, determined that it no longer met the criteria to be classified as held for sale and transferred the assets and liabilities of the Consolidated VIE to their respective categories on the accompanying consolidated balance sheets as of March 31, 2024. As a result of this transfer, the Company adjusted the carrying value of the long-lived assets in the Consolidated VIE and recognized an approximately $14.6 million loss on reclassification of disposal group during the three months ended March 31, 2024.
During the year ended December 31, 2024, in response to productive negotiations with operating partners and increased transactional activity, the Company determined that eight joint venture equity investments met the criteria to be classified as held for sale and transferred the assets and liabilities of the respective Consolidated VIEs to assets and liabilities of disposal group held for sale on the accompanying consolidated balance sheets. As a result, the Company recognized a loss of approximately $3.7 million, which is included in impairment of real estate in the accompanying consolidated statements of operations. The Company sold its ownership interests innine joint venture equity investments in multi-family properties which resulted in the de-consolidation of the joint venture entities' assets and liabilities and a gain on de-consolidation of approximately $5.6 million, which is included in other income in the accompanying consolidated statements of operations, for the year ended December 31, 2024.
During the year ended December 31, 2024, one of the entities in which the Company held a joint venture equity investment that is in disposal group held for sale sold its multi-family apartment community for approximately $56.4 million, subject to certain prorations and adjustments typical in such real estate transactions, and repaid the related mortgage payable in the amount of approximately $31.8 million. The sale generated a net gain of approximately $11.4 million and a loss on extinguishment of debt of approximately $1.6 million, both of which are included in other income on the accompanying consolidated statements of operations. The sale also generated net income attributable to non-controlling interest of approximately $1.1 million, resulting in net gain attributable to the Company's common stockholders of approximately $8.7 million.
As of December 31, 2024, two joint venture equity investments are classified as disposal group held for sale. The following table presents the carrying values of the major classes of assets and liabilities of disposal group held for sale as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Cash and cash equivalents | $2,461 | $5,676 |
| Real estate, net | 111,032 | 407,834 |
| Other assets | 5,120 | 12,507 |
| Total assets of disposal group held for sale (1) | $118,613 | $426,017 |
| Mortgages payable on real estate, net (2) | $93,370 | $378,386 |
| Other liabilities | 3,695 | 7,638 |
| Total liabilities of disposal group held for sale (1) | $97,065 | $386,024 |
(1)Assets and liabilities of the disposal group held for sale are in Consolidated VIEs because the Company is the primary beneficiary.
(2)In March 2024, two entities in which the Company held joint venture equity investments entered into debt restructuring agreements with the respective senior lender for their mortgages payable. As part of the agreements, a portion of interest payments were deferred until the maturity date. The restructurings did not result in a change in the carrying amount of the mortgages payable and no gains were recorded. During the year ended December 31, 2024, the Company sold its ownership interests in these entities, which resulted in the de-consolidation of the mortgages payable subject to the debt restructuring agreements as of December 31, 2024.
Also included in the disposal group held for sale are non-controlling interests in Consolidated VIEs in the amount of $2.0 million and $3.2 million as of December 31, 2024 and 2023, respectively.
Real estate, net included in assets of disposal group held for sale is recorded at the lower of the net carrying amount of the assets or the estimated fair value, net of selling costs. Fair value for real estate was based upon a discounted cash flow analysis using property financial information and assumptions regarding market rent, revenue and expense growth, capitalization rates and return rates. During the year ended December 31, 2024, the Company recognized net impairment losses of $28.2 million for real estate, net in the disposal group held for sale, inclusive of losses recognized upon transfer into disposal group held for sale. During the years ended December 31, 2023 and 2022, the Company recognized net impairment losses of $89.5 million and $2.4 million, respectively. See Note 17 for descriptions of valuation methodologies utilized for other classes of assets and liabilities of disposal group held for sale.
The following table presents the pretax losses of the disposal group held for sale as of December 31, 2024 for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Pretax loss of disposal group held for sale | $(59,170) | $(124,183) | $(53,813) |
| Pretax loss of disposal group attributable to non-controlling interest in Consolidated VIEs | 6,712 | 11,870 | 5,784 |
| Pretax loss of disposal group attributable to Company's common stockholders | $(52,458) | $(112,313) | $(48,029) |
- Derivative Instruments
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company enters into derivative financial instruments in connection with its risk management activities. These derivative instruments may include interest rate swaps, interest rate caps, credit default swaps, futures and options contracts such as options on credit default swap indices, equity index options, swaptions and options on futures. The Company may also pursue forward-settling purchases or sales of Agency RMBS where the underlying pools of mortgage loans are “To-Be-Announced,” or TBAs, purchase options on U.S. Treasury futures or invest in other types of mortgage derivative securities. The Company elected not to apply hedge accounting for its derivative instruments.
The following table summarizes the Company's derivative instruments as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Fair Value | |||
|---|---|---|---|
| Type of Derivative Instrument | Consolidated Balance Sheet Location | December 31, 2024 | December 31, 2023 |
| Interest rate caps | Other assets | $56 | $6,510 |
| Interest rate swaps | Other assets | — | — |
| U.S. Treasury futures | Other assets | — | — |
| Total derivative assets (1) | $56 | $6,510 | |
| Credit default swaps | Other liabilities | $— | $— |
| Interest rate swaps | Other liabilities | — | — |
| Total derivative liabilities | $— | $— | |
(1)Excludes interest rate cap contracts held by certain Consolidated VIEs included in other assets in disposal group held for sale.
The Company elects to net the fair value of its derivative contracts by counterparty when appropriate and accounts for the receipt or payment of variation margin as a direct reduction of or increase in the carrying value of the related asset or liability.
The following tables present a reconciliation of gross derivative assets and liabilities to net amounts presented in the accompanying consolidated balance sheets as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | ||||
|---|---|---|---|---|
| Gross Amount of Recognized Assets (Liabilities) | Gross Amounts Offset in Balance Sheets | Variation Margin | Net Amounts of Assets (Liabilities) Presented in Balance Sheets | |
| Derivative assets | ||||
| Interest rate caps | $56 | $— | $— | $56 |
| Interest rate swaps | 63,942 | (10,134) | (53,808) | — |
| U.S. Treasury futures | 952 | (658) | (294) | — |
| Total derivative assets | $64,950 | $(10,792) | $(54,102) | $56 |
| Derivative liabilities | ||||
| Credit default swaps | $(9,120) | $— | $9,120 | $— |
| Interest rate swaps | (10,134) | 10,134 | — | — |
| U.S. Treasury futures | (658) | 658 | — | — |
| Total derivative liabilities | $(19,912) | $10,792 | $9,120 | $— |
| December 31, 2023 | ||||
|---|---|---|---|---|
| Gross Amount of Recognized Assets (Liabilities) | Gross Amounts Offset in Balance Sheets | Variation Margin | Net Amounts of Assets (Liabilities) Presented in Balance Sheets | |
| Derivative assets | ||||
| Interest rate caps | $6,510 | $— | $— | $6,510 |
| Interest rate swaps | 13,094 | (13,094) | — | — |
| Total derivative assets | $19,604 | $(13,094) | $— | $6,510 |
| Derivative liabilities | ||||
| Interest rate swaps | $(40,541) | $13,094 | $27,447 | $— |
| Total derivative liabilities | $(40,541) | $13,094 | $27,447 | $— |
The use of derivatives exposes the Company to counterparty credit risks in the event of a default by a counterparty. If a counterparty defaults under the applicable derivative agreement, the Company may be unable to collect payments to which it is entitled under its derivative agreements and may have difficulty collecting the assets it pledged as collateral against such derivatives.
The Company is required to post an initial margin amount for its interest rate swaps, credit default swaps and U.S. Treasury futures determined by CME Clearing and ICE, which is generally intended to be set at a level sufficient to protect the exchange from the derivative financial instrument’s maximum estimated single-day price movement. The following table summarizes assets pledged as initial margin as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Initial Margin Collateral | Consolidated Balance Sheet Location | December 31, 2024 | December 31, 2023 |
|---|---|---|---|
| Agency RMBS | Investment securities available for sale, at fair value | $33,399 | $— |
| Restricted cash | Other assets | 68,253 | 53,458 |
| Total initial margin collateral | $101,652 | $53,458 |
Margin excess related to settlement of variation margin in the amount of approximately $11.1 million and $1.1 million as of December 31, 2024 and 2023, respectively, is included in other assets on the accompanying consolidated balance sheets. Margin deficit related to settlement of variation margin in the amount of approximately $8.1 million as of December 31, 2024 is included in other liabilities on the accompanying consolidated balance sheets.
The tables below summarize the activity of derivative instruments for the years ended December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Type of Derivative Instrument | December 31, 2023 | Additions/Transfers In (1) | Terminations/Transfers Out (1) | December 31, 2024 |
|---|---|---|---|---|
| Interest rate caps | $550,025 | $177,044 | $(681,927) | $45,142 |
| Options | — | 382 | (382) | — |
| Interest rate swaps | 2,778,015 | 3,063,163 | (1,706,911) | 4,134,267 |
| Credit default swaps | — | 400,000 | — | 400,000 |
| U.S. Treasury futures | — | 905,050 | (498,950) | 406,100 |
| Type of Derivative Instrument | December 31, 2022 | Additions/ Transfers In (2) | Terminations | December 31, 2023 |
|---|---|---|---|---|
| Interest rate caps | $140,000 | $410,025 | $— | $550,025 |
| Options | — | 500,206 | (500,206) | — |
| Interest rate swaps | — | 2,778,015 | — | 2,778,015 |
(1)Includes transfers from or transfers to disposal group held for sale with respect to interest rate caps held by certain Consolidated Real Estate VIEs (see Note 9).
(2)Includes an interest rate cap held by a preferred equity investment in a multi-family property that was consolidated during the year ended December 31, 2023 (see Note 7) and interest rate caps held by certain Consolidated VIEs that were transferred from disposal group held for sale during the year ended December 31, 2023 (see Note 9).
The following tables present the components of realized gains (losses), net and unrealized gains (losses), net related to our derivative instruments, which are included in gains (losses) on derivative instruments, net in our consolidated statements of operations for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||
| Type of Derivative Instrument | Realized Gains (Losses) | Unrealized Gains (Losses) | Realized Gains (Losses) | Unrealized Gains (Losses) | Realized Gains (Losses) | Unrealized Gains (Losses) |
| Interest rate caps (1) | $— | $3,211 | $7,031 | $(1,926) | $924 | $26,282 |
| Options | (2,261) | — | (4,036) | — | — | — |
| Interest rate swaps | 19,918 | 81,255 | — | (27,447) | — | — |
| Credit default swaps | (4,067) | (861) | — | — | — | — |
| U.S. Treasury futures | (1,493) | 294 | — | — | — | — |
| Total | $12,097 | $83,899 | $2,995 | $(29,373) | $924 | $26,282 |
(1)Includes interest rate caps held by certain Consolidated Real Estate VIEs included in other assets in disposal group held for sale.
The following tables present information about our interest rate cap contracts related to certain repurchase agreement financing and variable-rate mortgages payable on real estate that are not included in disposal group held for sale as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | ||||
|---|---|---|---|---|
| Financing Type · SOFR Strike Price · Notional Amount · Expiration Date | ||||
| Mortgage payable on real estate | 3.22% | $45,142 | January 1, 2025 | (1) |
(1)Replacement interest rate cap purchased in January 2025.
| December 31, 2023 | ||||
|---|---|---|---|---|
| Financing Type | Weighted Average SOFR Strike Price | SOFR Strike Price/Range | Notional Amount | Expiration Date/Range |
| Repurchase agreement | 4.10% | 4.10% | $111,000 | November 17, 2024 |
| Mortgages payable on real estate | 2.13% | 1.50% - 3.22% | 439,025 | January 9, 2024 - January 15, 2025 |
The following tables present information about our interest rate swaps whereby we receive floating rate payments in exchange for fixed rate payments as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate |
|---|---|---|---|
| 2025 | $1,377,250 | 4.53% | 4.89% |
| 2026 | 159,120 | 4.10% | 4.53% |
| 2027 | 622,123 | 3.98% | 4.75% |
| 2028 | 510,325 | 3.90% | 4.93% |
| 2029 | 614,585 | 3.86% | 4.71% |
| 2033 | 319,590 | 4.00% | 4.83% |
| 2034 | 178,224 | 3.86% | 4.83% |
| 2044 | 300,000 | 3.34% | 4.80% |
| Total | $4,081,217 | 4.09% | 4.82% |
| Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate |
|---|---|---|---|
| 2025 | $1,476,370 | 4.62% | 5.33% |
| 2026 | 214,985 | 4.19% | 5.33% |
| 2028 | 674,804 | 4.03% | 5.35% |
| 2033 | 358,806 | 4.04% | 5.34% |
| Total | $2,724,965 | 4.36% | 5.34% |
The following tables present information about our interest rate swaps whereby we receive fixed rate payments in exchange for floating rate payments as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate |
|---|---|---|---|
| 2028 | $9,550 | 3.48% | 5.15% |
| 2033 | 43,500 | 3.64% | 5.01% |
| Total | $53,050 | 3.61% | 5.04% |
| Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate |
|---|---|---|---|
| 2028 | $9,550 | 3.48% | 5.29% |
| 2033 | 43,500 | 3.64% | 5.33% |
| Total | $53,050 | 3.61% | 5.33% |
Certain of the Company’s derivative contracts are subject to International Swaps and Derivatives Association Master Agreements or other similar agreements which may contain provisions that grant counterparties certain rights with respect to the applicable agreement upon the occurrence of certain events, including a decline in the Company's stockholders’ equity (as defined in the respective agreements) in excess of specified thresholds or dollar amounts over set periods of time, the Company’s failure to maintain its REIT status, the Company’s failure to comply with limits on the amount of leverage and the Company’s stock being delisted from Nasdaq.
- Mortgage Servicing Rights
The Company owned MSRs as of December 31, 2024 resulting from distributions of MSRs received from its equity investment in an entity that originates residential loans (see Note 6) and purchases of MSRs. The Company's MSRs are associated with business purpose loans and are reported at fair value pursuant to the fair value option election (see Note 17). The primary risks associated with the Company's MSRs are changes in interest rates and prepayment speeds.
The following table presents activity related to MSRs for the year ended December 31, 2024 (dollar amounts in thousands). The Company didnot have MSRs for the years ended December 31, 2023 and 2022.
| Balance at beginning of period | $— | ||
|---|---|---|---|
| MSRs received from equity investment | 10,917 | ||
| Purchases of MSRs | 9,470 | ||
| Changes in fair value due to: | |||
| Changes in valuation inputs or assumptions used in valuation model | 912 | ||
| Other changes in fair value, including runoff | (296) | ||
| Balance at end of period | $21,003 | ||
The following table presents the components of servicing fee income recognized during the year ended December 31, 2024 (dollar amounts in thousands). Servicing fee income is included in other income (loss) on the accompanying consolidated statements of operations.
| Servicing fees | $516 |
|---|---|
| Prepayment fees | 352 |
| Ancillary and other fee income (1) | 38 |
| Servicing fee income | $906 |
(1)Includes default interest and late fee collections.
The Company recognized subservicing fee expenses in the amount of $0.1 million related to MSRs during the year ended December 31, 2024, which is included in portfolio operating expenses on the accompanying consolidated statements of operations.
- Other Assets and Other Liabilities
Other Assets
The following table presents the components of the Company's other assets as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Restricted cash (1) | $161,602 | $143,535 |
| Accrued interest receivable | 62,075 | 37,312 |
| Collections receivable from residential loan servicers | 50,294 | 14,956 |
| Real estate owned | 47,651 | 34,353 |
| Other receivables | 27,776 | 11,445 |
| Mortgage servicing rights | 21,003 | — |
| Recoverable advances on residential loans | 17,391 | 18,328 |
| Other assets in consolidated multi-family properties | 16,640 | 28,923 |
| Receivables from derivative counterparties | 11,059 | 1,148 |
| Deferred tax assets | 10,864 | 4,510 |
| Operating lease right-of-use assets | 5,460 | 6,581 |
| Derivative assets (2) | 56 | 6,510 |
| Lease intangibles, net in consolidated multi-family properties | — | 2,378 |
| Other | 6,003 | 5,378 |
| Total | $437,874 | $315,357 |
(1)Restricted cash represents cash held by third parties, initial margin for derivative contracts and cash held by the Company's securitization trusts.
(2)Includes derivative assets held in Consolidated Real Estate VIEs.
Other Liabilities
The following table presents the components of the Company's other liabilities as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Accrued interest payable | $41,015 | $23,653 |
| Dividends and dividend equivalents payable | 30,280 | 32,151 |
| Unfunded commitments for residential and multi-family investments | 14,001 | 6,587 |
| Accrued expenses | 11,141 | 11,515 |
| Accrued expenses and other liabilities in consolidated multi-family properties | 10,621 | 21,797 |
| Deferred tax liabilities | 9,282 | 2,012 |
| Swap margin payable | 8,137 | — |
| Advanced remittances from residential loan servicers | 7,029 | 4,332 |
| Operating lease liabilities | 5,935 | 7,102 |
| Deferred revenue | 5,817 | 5,469 |
| Other | 4,354 | 3,398 |
| Total | $147,612 | $118,016 |
- Repurchase Agreements
The following table presents the carrying value of the Company's repurchase agreements as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Repurchase Agreements Secured By: | December 31, 2024 | December 31, 2023 |
|---|---|---|
| Investment securities | $3,516,611 | $1,862,063 |
| Residential loans and real estate owned | 428,399 | 534,754 |
| Single-family rental properties | 67,215 | 74,296 |
| Total carrying value | $4,012,225 | $2,471,113 |
As of December 31, 2024, the Company had repurchase agreement exposure where the amount at risk was in excess of 5% of the Company's stockholders’ equity with Atlas SP at 6.08%. The amount at risk is defined as the fair value of assets pledged as collateral to the financing arrangement in excess of the financing arrangement liability.
The financings under certain of our repurchase agreements are subject to margin calls to the extent the market value of the collateral subject to the repurchase agreement falls below specified levels and repurchase may be accelerated upon an event of default under the repurchase agreements. As of December 31, 2024, the Company had assets available to be posted as margin which included liquid assets, such as unrestricted cash and cash equivalents, and unencumbered securities that could be monetized to pay down or collateralize the liability immediately. As of December 31, 2024, the Company had $163.3 million included in cash and cash equivalents and $170.2 million in unencumbered investment securities available to meet additional haircuts or market valuation requirements. The following table presents information about the Company's unencumbered securities at December 31, 2024 (dollar amounts in thousands):
| Unencumbered Securities | December 31, 2024 |
|---|---|
| Agency RMBS | $128,012 |
| Non-Agency RMBS (1) (2) | 42,155 |
| Total | $170,167 |
(1)Includes IOs in Consolidated SLST with a fair value of$14.0 million as of December 31, 2024. Consolidated SLST securities owned by the Company are eliminated in consolidation in accordance with GAAP.
(2)Includes CDOs repurchased from our residential loan securitizations with a fair value of $5.3 million as of December 31, 2024. Repurchased CDOs are eliminated in consolidation in accordance with GAAP.
The Company also had unencumbered residential loans with a fair value of $128.7 million at December 31, 2024.
Residential Loans, Real Estate Owned and Single-family Rental Properties
The Company has repurchase agreements withsix financial institutions to finance residential loans, real estate owned and single-family rental properties. The following table presents detailed information about the Company’s financings under these repurchase agreements and associated assets pledged as collateral at December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Maximum Aggregate Uncommitted Principal Amount | OutstandingRepurchase Agreements (1) | Net Deferred Finance Costs (2) | Carrying Value of Repurchase Agreements | Carrying Value of Assets Pledged (3) | Weighted Average Rate | Weighted Average Months to Maturity (4) | |
|---|---|---|---|---|---|---|---|
| December 31, 2024 | $2,775,000 | $496,410 | $(796) | $495,614 | $659,183 | 6.70% | 9.64 |
| December 31, 2023 | $2,225,000 | $611,055 | $(2,005) | $609,050 | $805,082 | 7.87% | 13.89 |
(1)Includes non-mark-to-market repurchase agreements with an aggregate outstanding balance of $15.0 million, a weighted average rate of 7.09%, and weighted average months to maturity of 8 months as of December 31, 2024.
Includes non-mark-to-market repurchase agreements with an aggregate outstanding balance of $179.1 million, a weighted average rate of 8.19%, and weighted average months to maturity of 14 months as of December 31, 2023.
(2)Costs related to the repurchase agreements, which include commitment, underwriting, legal, accounting and other fees, are reflected as deferred charges. Such costs are presented as a deduction from the corresponding debt liability on the Company’s accompanying consolidated balance sheets and are amortized as an adjustment to interest expense over the term of the agreement using the effective interest method, or straight line-method, if the result is not materially different.
(3)Includes residential loans and real estate owned with an aggregate carrying value of $524.6 million and single-family rental properties with a net carrying value of $134.6 million as of December 31, 2024. Includes residential loans with an aggregate fair value of $658.3 million and single-family rental properties with a net carrying value of $146.7 million as of December 31, 2023.
(4)The Company expects to roll outstanding amounts under these repurchase agreements into new repurchase agreements or other financings, or to repay outstanding amounts, prior to or at maturity.
During the terms of the repurchase agreements, proceeds from the residential loans, real estate owned and single-family rental properties will be applied to pay any price differential and to reduce the aggregate repurchase price of the collateral. The outstanding financings under the repurchase agreements with five of the counterparties with an aggregate outstanding balance of $481.4 million as of December 31, 2024 are subject to margin calls to the extent the market value of the collateral falls below specified levels and repurchase may be accelerated upon an event of default under the repurchase agreements.
The Company’s accrued interest payable on outstanding repurchase agreements secured by residential loans, real estate owned and single-family rental properties at December 31, 2024 and 2023 amounted to $2.5 million and $3.7 million, respectively, and is included in other liabilities on the Company’s consolidated balance sheets.
The Company, as required by a repurchase agreement withone counterparty, entered into an interest rate cap contract that limited the indexed portion of the interest rate on the related repurchase agreement to a fixed rate (see Note 10). The interest rate cap requirement and the related interest rate cap contract expired in November 2024.
As of December 31, 2024, the Company's repurchase agreements contain various covenants, including among other things, the maintenance of certain amounts of liquidity and total stockholders' equity as defined in the respective agreements. The Company is in compliance with such covenants as of December 31, 2024 and through the date of this Annual Report on Form 10-K.
Investment Securities
The Company has entered into repurchase agreements with financial institutions to finance certain investment securities available for sale, securities owned in Consolidated SLST and CDOs repurchased from our residential loan securitizations. These repurchase agreements provide short-term financing that bear interest rates typically based on a spread to SOFR and are secured by the investment securities which they finance and additional collateral pledged, if any. As of December 31, 2024 and 2023, the Company had amounts outstanding under repurchase agreements with nine counterparties andseven counterparties, respectively.
The following table presents detailed information about the amounts outstanding under the Company’s repurchase agreements secured by investment securities and associated assets pledged as collateral at December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 · December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Outstanding Repurchase Agreements | Fair Value of Collateral Pledged (1) | Amortized Cost of Collateral Pledged (1) | Outstanding Repurchase Agreements | Fair Value of Collateral Pledged | Amortized Cost of Collateral Pledged | |
| Agency RMBS | $2,830,925 | $2,975,400 | $2,995,820 | $1,771,436 | $1,894,052 | $1,869,415 |
| Non-Agency RMBS (2) (3) | 50,622 | 67,352 | 64,375 | 90,627 | 182,383 | 232,997 |
| U.S. Treasury securities | 635,064 | 633,833 | 669,447 | — | — | — |
| Balance at end of the period | $3,516,611 | $3,676,585 | $3,729,642 | $1,862,063 | $2,076,435 | $2,102,412 |
(1)Collateral pledged includes restricted cash posted as margin in the amount of $11.8 million.
(2)Includes first loss subordinated securities in Consolidated SLST with a fair value of $20.6 million and $140.3 million as of December 31, 2024 and 2023, respectively. Consolidated SLST securities owned by the Company are eliminated in consolidation in accordance with GAAP.
(3)Includes CDOs repurchased from our residential loan securitizations with a fair value of $42.1 million as of December 31, 2023. Amounts included in amortized cost of collateral pledged for repurchased CDOs represent the current par value of the securities. Repurchased CDOs are eliminated in consolidation in accordance with GAAP.
As of December 31, 2024 and 2023, the outstanding balances under our repurchase agreements secured by investment securities were funded at a weighted average advance rate of 96.0% and 93.4%, respectively, that implies an average "haircut" of 4.0% and 6.6%, respectively. As of December 31, 2024, the weighted average "haircut" related to our repurchase agreement financing for our Agency RMBS, non-Agency RMBS, and U.S. Treasury securities was approximately 4.2%,27.9%, and 1.3%, respectively.
As of December 31, 2024 and 2023, the average days to maturity for repurchase agreements secured by investment securities were 26 days and 46 days, respectively, and the weighted average interest rates were 4.84% and 5.66%, respectively. The Company’s accrued interest payable on outstanding repurchase agreements secured by investment securities at December 31, 2024 and 2023 amounted to $28.4 million and $13.6 million, respectively, and is included in other liabilities on the Company’s consolidated balance sheets.
The following table presents contractual maturity information about the Company’s outstanding repurchase agreements secured by investment securities at December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Contractual Maturity | December 31, 2024 | December 31, 2023 |
|---|---|---|
| Within 30 days | $2,103,332 | $505,446 |
| Over 30 day to 90 days | 1,413,279 | 1,263,000 |
| Over 90 days | — | 93,617 |
| Total | $3,516,611 | $1,862,063 |
- Collateralized Debt Obligations
The Company's collateralized debt obligations, or CDOs, are accounted for as financings and are non-recourse debt to the Company. See Note 7 for further discussion regarding the collateral pledged for the Company's CDOs as well as the Company's net investments in the related securitizations.
The following tables present a summary of the Company's CDOs as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | ||||
|---|---|---|---|---|
| Outstanding Face Amount | Carrying Value | Weighted Average Interest Rate (1) (2) | Stated Maturity (3) | |
| Consolidated SLST at fair value (4) | $867,004 | $811,591 | 3.49% | 2059 - 2064 |
| Residential loan securitizations at fair value (4) | 1,281,896 | 1,253,332 | 5.72% | 2029 - 2069 |
| Residential loan securitizations at amortized cost, net | 850,547 | 842,764 | 4.35% | 2027 - 2062 |
| Non-Agency RMBS re-securitization at fair value (4) | 70,867 | 70,757 | 7.38% | 2064 |
| Total collateralized debt obligations | $3,070,314 | $2,978,444 | ||
| December 31, 2023 | ||||
|---|---|---|---|---|
| Outstanding Face Amount | Carrying Value | Weighted Average Interest Rate (1) | Stated Maturity (3) | |
| Consolidated SLST at fair value (4) | $652,933 | $593,737 | 2.75% | 2059 |
| Residential loan securitizations at amortized cost, net | 1,292,015 | 1,276,780 | 4.00% | 2026 - 2062 |
| Total collateralized debt obligations | $1,944,948 | $1,870,517 | ||
(1)Weighted average interest rate is calculated using the outstanding face amount and stated interest rate of notes issued by the securitization and not owned by the Company.
(2)Certain of the Company's CDOs contain interest rate step-up features whereby the interest rate increases if the outstanding notes are not redeemed by expected redemption dates, as defined in the respective governing documents. As of December 31, 2024, CDOs with an aggregate outstanding face amount of $1.6 billion contain an interest rate step-up feature whereby the interest rate increases by either 1.00%,1.50%,2.00%, or 3.00% on defined dates ranging between 24 months and 48 months after issuance, if the notes are not redeemed before such dates.
(3)The actual maturity of the Company's CDOs is primarily determined by the rate of principal prepayments on the assets of the issuing entity. The CDOs are also subject to redemption prior to the stated maturity according to the terms of the respective governing documents. As a result, the actual maturity of the CDOs may occur earlier than the stated maturity.
(4)The Company has elected the fair value option for CDOs issued by Consolidated SLST, residential loan securitizations completed after January 1, 2024 and a non-Agency RMBS re-securitization(see Note 17). See Note 7 for unrealized gains or losses recognized on CDOs issued by Consolidated SLST. For the year ended December 31, 2024, the Company recognized $1.5 million in net unrealized losses on residential loan securitizations and a non-Agency RMBS re-securitization at fair value, which is included in unrealized (losses) gains, net on the accompanying consolidated statements of operations.
The Company's CDOs as of December 31, 2024 had stated maturities as follows:
| Year Ending December 31, | Total |
|---|---|
| 2025 | $— |
| 2026 | — |
| 2027 | 67,766 |
| 2028 | — |
| 2029 | 225,000 |
| Thereafter | 2,777,548 |
| Total | $3,070,314 |
- Debt
Senior Unsecured Notes
On June 28, 2024, the Company completed the issuance of $60.0 million in aggregate principal amount of its 2029 Senior Notes in an underwritten public offering. The total net proceeds to the Company from the offering of the 2029 Senior Notes, after deducting the underwriters' discount and commissions and offering expenses, were approximately $57.5 million.
On April 27, 2021, the Company completed the issuance and sale to various qualified institutional investors of $100.0 million aggregate principal amount of its unregistered 5.75% Senior Notes due 2026 (the "Unregistered Notes") in a private placement offering at 100% of the principal amount. The net proceeds to the Company from the sale of the Unregistered Notes, after deducting offering expenses, were approximately $96.3 million. Subsequent to the issuance of the Unregistered Notes, the Company conducted an exchange offer wherein the Company exchanged its registered 5.75% Senior Notes due 2026 (the "Registered Notes" and, together with the aggregate principal amount of Unregistered Notes that remain outstanding, the "2026 Senior Notes") for an equal principal amount of Unregistered Notes.
The 2029 Senior Notes and the 2026 Senior Notes (collectively, the "Senior Unsecured Notes") are senior unsecured obligations of the Company that are equal in right of payment to each other and structurally subordinated in right of payment to the Company's subordinated debentures. No sinking fund is provided for the Senior Unsecured Notes.
The following table presents a summary of the Senior Unsecured Notes as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Outstanding Face Amount | Carrying Value | Outstanding Face Amount | Carrying Value | |
| 2029 Senior Notes at fair value | $60,000 | $60,310 | $— | $— |
| 2026 Senior Notes at amortized cost, net | 100,000 | 98,886 | 100,000 | 98,111 |
| Total Senior Unsecured Notes | $160,000 | $159,196 | $100,000 | $98,111 |
2029 Senior Notes
The 2029 Senior Notes bear interest at a rate equal to 9.125% per year, payable in cash quarterly in arrears on January 1, April 1, July 1, and October 1 of each year, beginning on October 1, 2024, and mature on July 1, 2029, unless earlier redeemed. The Company may redeem the 2029 Senior Notes, in whole or in part, at any time at the Company’s option on or after July 1, 2026, at a redemption price equal to 100% of the outstanding principal amount of the 2029 Senior Notes to be redeemed plus accrued and unpaid interest to, but excluding, the redemption date.
The Company has elected the fair value option with respect to the 2029 Senior Notes. None of the change in the fair value of the 2029 Senior Notes for the year ended December 31, 2024 was due to instrument-specific credit risk. Accordingly, the Company recognized $0.3 million in net unrealized losses on the 2029 Senior Notes, which are included in unrealized (losses) gains, net on the accompanying consolidated statements of operations for the year ended December 31, 2024.
2026 Senior Notes
As of December 31, 2024, the Company had $100.0 million aggregate principal amount of its 2026 Senior Notes outstanding. Costs related to the issuance of the 2026 Senior Notes which include underwriting, legal, accounting and other fees, are reflected as deferred charges. The deferred charges, net of amortization, are presented as a deduction from the corresponding debt liability on the Company's accompanying consolidated balance sheets in the amount of $1.1 million and $1.9 million as of December 31, 2024 and 2023, respectively. The deferred charges are amortized as an adjustment to interest expense using the effective interest method, resulting in a total cost to the Company of approximately 6.64%.
The 2026 Senior Notes bear interest at a rate of 5.75% per year, subject to adjustment from time to time based on changes in the ratings of the 2026 Senior Notes by one or more nationally recognized statistical rating organizations (a “NRSRO”). The annual interest rate on the 2026 Senior Notes will increase by (i)0.50% per year beginning on the first day of any six-month interest period if as of such day the 2026 Senior Notes have a rating of BB+ or below and above B+ from any NRSRO and (ii)0.75% per year beginning on the first day of any six-month interest period if as of such day the 2026 Senior Notes have a rating of B+ or below or no rating from any NRSRO. Interest on the 2026 Senior Notes is paid semi-annually in arrears on April 30 and October 30 of each year, and the 2026 Senior Notes will mature on April 30, 2026.
The Company had the right to redeem the 2026 Senior Notes, in whole or in part, at any time prior to April 30, 2023 at a redemption price equal to 100% of the principal amount of the 2026 Senior Notes to be redeemed, plus the applicable "make-whole" premium, plus accrued but unpaid interest, if any, to, but excluding, the redemption date. The "make-whole" premium was equal to the present value of all interest that would have accrued between the redemption date and up to, but excluding, April 30, 2023, plus an amount equal to the principal amount of such 2026 Senior Notes multiplied by 2.875%. After April 30, 2023, the Company has the right to redeem the 2026 Senior Notes, in whole or in part, at 100% of the principal amount of the 2026 Senior Notes to be redeemed, plus accrued but unpaid interest, if any, to, but excluding, the redemption date, plus an amount equal to the principal amount of such 2026 Senior Notes multiplied by a date-dependent multiple as detailed in the following table:
| Redemption Period | Multiple |
|---|---|
| April 30, 2023 - April 29, 2024 | 2.875% |
| April 30, 2024 - April 29, 2025 | 1.4375% |
| April 30, 2025 - April 29, 2026 | — |
As of December 31, 2024, the Company's 2026 Senior Notes contain various covenants including the maintenance of a minimum net asset value, ratio of unencumbered assets to unsecured indebtedness and senior debt service coverage ratio and limit the amount of leverage the Company may utilize and its ability to transfer the Company’s assets substantially as an entirety or merge into or consolidate with another person. The Company is in compliance with such covenants as of December 31, 2024 and through the date of this Annual Report on Form 10-K.
Subordinated Debentures
Subordinated debentures are trust preferred securities that are fully guaranteed by the Company with respect to distributions and amounts payable upon liquidation, redemption or repayment. Prior to July 2023, each of the Company's subordinated debentures incurred interest at a floating rate equal to three-month LIBOR plus an applicable spread, resetting quarterly. In light of the cessation of the publication of three-month LIBOR after June 30, 2023, and pursuant to the terms of each of the Company's subordinated debentures, as of December 31, 2024, the floating rate for each of the Company's subordinated debentures is equal tothree-month CME Term SOFR plus both a tenor spread adjustment of 0.26161% per annum and the applicable spread.
The following table summarizes the key details of the Company’s subordinated debentures as of December 31, 2024 and 2023 (dollar amounts in thousands):
| NYM Preferred Trust I | NYM Preferred Trust II | |
|---|---|---|
| Principal value of trust preferred securities | $25,000 | $20,000 |
| Interest rate | Three-month CME Term SOFR plus tenor spread adjustment of 0.26161% plus 3.75%, resetting quarterly | Three-month CME Term SOFR plus tenor spread adjustment of 0.26161% plus 3.95%, resetting quarterly |
| Scheduled maturity | March 30, 2035 | October 30, 2035 |
As of February 21, 2025, the Company has not been notified, and is not aware, of any event of default under the indenture for the subordinated debentures.
Convertible Notes
As of December 31, 2021, the Company had $138.0 million aggregate principal amount of its 6.25% Senior Convertible Notes due 2022 outstanding. The Company redeemed the Convertible Notes at maturity for $138.0 million on January 15, 2022. None of the Convertible Notes were converted prior to maturity.
Costs related to the issuance of the Convertible Notes, which included underwriting, legal, accounting and other fees, were reflected as deferred charges. The underwriter’s discount and deferred charges were amortized as an adjustment to interest expense using the effective interest method, resulting in a total cost to the Company of approximately 8.24%.
The following table presents interest expense from the Convertible Notes for the year ended December 31, 2022 (dollar amounts in thousands):
| Contractual interest expense | $335 |
|---|---|
| Amortization of underwriter's discount and deferred charges | 103 |
| Total | $438 |
Mortgages Payable on Real Estate
As of December 31, 2024 and 2023, the Company owned joint venture equity investments in entities that own multi-family apartment communities, which the Company determined to be VIEs and for which the Company is the primary beneficiary. The Company also owned a preferred equity investment in a VIE that owns a multi-family apartment community and for which the Company is the primary beneficiary. Accordingly, the Company consolidated the respective VIEs into its consolidated financial statements (see Note 7).
During the years ended December 31, 2024 and 2022, sales of consolidated multi-family apartment communities resulted in the repayment or assumption of the related mortgages payable (see Note 8).
In February 2024, one entity in which the Company held a joint venture equity investment entered into a debt restructuring agreement with the senior lender for its mortgage payable. As part of the agreement, the required strike price of the interest rate cap agreement related to the respective mortgage payable increased and a portion of interest payments was deferred until the maturity date. The restructuring did not result in a change in the carrying amount of the mortgage payable and no gain was recorded. During the year ended December 31, 2024, the Company sold its joint venture equity investment in the entity, which resulted in the de-consolidation of the mortgage payable subject to the debt restructuring agreement as of December 31, 2024.
The consolidated multi-family apartment communities are subject to mortgages payable collateralized by the associated real estate assets. The Company has no obligation for repayment of the mortgages payable but, with respect to certain of the mortgages payable, it may execute a guaranty related to commitment of bad acts. The following table presents detailed information for these mortgages payable on real estate as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| Maximum Committed Mortgage Principal Amount | Outstanding Mortgage Balance | Net Deferred Finance Cost | Mortgage Payable, Net (1) | Stated Maturity | Weighted Average Interest Rate (2) (3) | |
|---|---|---|---|---|---|---|
| December 31, 2024 | $368,158 | $368,158 | $(1,552) | $366,606 | 2026 - 2032 | 4.48% |
| December 31, 2023 | 810,047 | 789,053 | (4,632) | 784,421 | 2024 - 2032 | 6.41% |
(1)In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, mortgages payable on real estate related to certain joint venture equity investments in multi-family properties are included in liabilities of disposal group held for sale on the accompanying consolidated balance sheets as of December 31, 2024 and 2023. See Note 9 for additional information.
(2)Weighted average interest rate is calculated using the outstanding mortgage balance and interest rate as of the date indicated.
(3)For variable-rate mortgages payable, the applicable entities, as required by the loan agreements, entered into interest rate cap contracts with counterparties that limit the indexed portion of the interest rate to a fixed rate. See Note 10 for additional information.
Debt Maturities
As of December 31, 2024, maturities for debt on the Company's consolidated balance sheet are as follows (dollar amounts in thousands):
| Year Ending December 31, | Total |
|---|---|
| 2025 | $— |
| 2026 | 126,119 |
| 2027 | — |
| 2028 | — |
| 2029 | 282,865 |
| Thereafter | 164,174 |
| Total | $573,158 |
- Commitments and Contingencies
Outstanding Litigation
The Company is at times subject to various legal proceedings arising in the ordinary course of business. As of December 31, 2024, the Company does not believe that any of its current legal proceedings, individually or in the aggregate, will have a material adverse effect on the Company’s operations, financial condition or cash flows.
Commitment to Fund Business Purpose Loans
As of December 31, 2024, the Company had commitments to fund up to $220.8 million of additional advances on existing business purpose loans. These commitments are generally subject to loan agreements with terms that must be met before the Company funds advances on the commitment.
Leases
As of December 31, 2024, the Company has entered into multi-year lease agreements for office space accounted for as non-cancelable operating leases. Total property lease expense on these leases for the years ended December 31, 2024, 2023, and 2022 amounted to $1.5 million, $1.7 million, and 1.7 million, respectively. The leases are secured by cash deposits in the amount of $0.6 million.
As of December 31, 2024, obligations under non-cancelable operating leases are as follows (dollar amounts in thousands):
| Year Ending December 31, | Total |
|---|---|
| 2025 | $1,604 |
| 2026 | 1,617 |
| 2027 | 1,471 |
| 2028 | 1,226 |
| 2029 | 781 |
| Thereafter | — |
| Total lease payments | $6,699 |
| Less: imputed interest | (764) |
| Present value of lease liabilities | $5,935 |
- Fair Value of Financial Instruments
The Company has established and documented processes for determining fair values. Fair value is based upon quoted market prices, where available. If listed prices or quotes are not available, then fair value is based upon internally developed models that primarily use inputs that are market-based or independently-sourced market parameters, including interest rate yield curves.
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels of valuation hierarchy are defined as follows:
Level 1 - inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 - inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 - inputs to the valuation methodology are unobservable and significant to the fair value measurement.
The following describes the valuation methodologies used for the Company’s financial instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy.
a. Residential Loans Held in Consolidated SLST – Residential loans held in Consolidated SLST are carried at fair value and classified as Level 3 fair values. In accordance with the practical expedient in ASC 810, the Company determines the fair value of residential loans held in Consolidated SLST based on the fair value of the CDOs issued by the respective securitization and its investment in the securitization (eliminated in consolidation in accordance with GAAP), as the fair value of these instruments is more observable.
The investment securities (eliminated in consolidation in accordance with GAAP) that we own in the securitizations are generally illiquid and trade infrequently. As such, they are classified as Level 3 in the fair value hierarchy. The fair valuation of these investment securities is determined based on an internal valuation model that considers expected cash flows from the underlying loans and yields required by market participants. The significant unobservable inputs used in the measurement of these investments are projected losses within the pool of loans and a discount rate. The discount rate used in determining fair value incorporates default rate, loss severity, prepayment rate and current market interest rates. Significant increases or decreases in these inputs would result in a significantly lower or higher fair value measurement.
b. Residential Loans and Residential Loans Held in Securitization Trusts –The Company’s acquired residential loans are recorded at fair value and classified as Level 3 in the fair value hierarchy. The fair value for residential loans is determined using valuations obtained from a third party that specializes in providing valuations of residential loans. The valuation approach depends on whether the residential loan is considered performing, re-performing or non-performing at the date the valuation is performed.
For performing and re-performing loans, estimates of fair value are derived using a discounted cash flow model, where estimates of cash flows are determined from scheduled payments for each loan, adjusted using forecast prepayment rates, default rates and rates for loss upon default. For non-performing loans, asset liquidation cash flows are derived based on the estimated time to liquidate the loan, expected liquidation costs and home price appreciation. Estimated cash flows for both performing and non-performing loans are discounted at yields considered appropriate to arrive at a reasonable exit price for the asset. Indications of loan value such as actual trades, bids, offers and generic market color may be used in determining the appropriate discount yield.
The Company independently calculates the fair value of residential loans based on discounted cash flows using an internal pricing model to validate all third-party valuations of residential loans. The Company has established thresholds to compare internally generated prices with independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing service. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
c. Preferred Equity and Mezzanine Loan Investments – Fair value for preferred equity and mezzanine loan investments is determined by both market comparable pricing and discounted cash flows. The discounted cash flows are based on the underlying estimated cash flows and estimated changes in market yields. The fair value also reflects consideration of changes in credit risk since the origination or time of initial investment. This fair value measurement is generally based on unobservable inputs and, as such, is classified as Level 3 in the fair value hierarchy.
d. Investment Securities Available for Sale – The Company determines the fair value of its Agency RMBS and non-Agency RMBS based on discounted cash flows utilizing an internal pricing model. The methodology considers the characteristics of the particular security and its underlying collateral, which are observable inputs. These inputs include, but are not limited to, delinquency status, coupon, loan-to-value ("LTV"), historical performance, periodic and life caps, collateral type, rate reset period, seasoning, prepayment speeds and credit enhancement levels. The Company also considers several observable market data points, including prices obtained from third-party pricing services or dealers who make markets in similar financial instruments, trading activity, and dialogue with market participants. Third-party pricing services typically incorporate commonly used market pricing methods, trading activity observed in the marketplace and other data inputs similar to those used in the Company's internal pricing model. The Company has established thresholds to compare internally generated prices with independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing service. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
The Company determines the fair value of its U.S. Treasury securities using a third-party pricing service that compiles prices from various sources or using pricing models that consider observable market data to determine the fair value of identical or similar securities.
The Company’s investment securities available for sale are valued based upon readily observable market parameters and are classified as Level 2 fair values.
e. Equity Investments – Fair value for equity investments is determined (i) by the valuation process for preferred equity and mezzanine loan investments as described inc. above or (ii) using weighted multiples of origination volume and earnings before taxes, depreciation and amortization of the entity and the net asset value ("NAV") of the equity investment entity. These fair value measurements are generally based on unobservable inputs and, as such, are classified as Level 3 in the fair value hierarchy.
f. Derivative Instruments – The Company's interest rate swaps, credit default swaps and U.S. Treasury futures are classified as Level 2 fair values and are measured using valuations reported by the respective central clearing houses. The derivatives are presented net of variation margin payments pledged or received.
The fair values of the Company's interest rate cap agreements are measured using models developed by either third-party pricing providers or the respective counterparty that use the market-standard methodology of discounting the future expected cash receipts which would occur if floating interest rates rise above the strike rate of the caps. The floating interest rates used in the calculation of projected receipts on the interest rate caps are based on an expectation of future interest rates derived from observable market interest rate curves and volatilities. The inputs used in the valuation of interest rate caps fall within Level 2 of the fair value hierarchy.
The Company obtains additional third-party valuations for interest rate swaps, credit default swaps, U.S. Treasury futures and interest rate cap agreements. The Company has established thresholds to compare different independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing services. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
g. Mortgage Servicing Rights – The Company's MSRs are recorded at fair value and are classified as Level 3 in the fair value hierarchy. Although MSR transactions may be observable in the marketplace, the details of those transactions may not be representative of the Company's MSR portfolio. Accordingly, the fair value of the Company's MSRs is determined using valuations obtained from a third party that specializes in providing valuations of MSRs. The valuation incorporates both observable market data and unobservable market data including prepayment speeds, rates of default and discount rates as inputs to a discounted cash flow model.
The Company independently calculates the fair value of its MSRs based on discounted cash flows using a pricing model to validate all third party-valuations of MSRs. The Company has established thresholds to compare internally generated prices with independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing service. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
h. Collateralized Debt Obligations – CDOs issued by Consolidated SLST are classified as Level 3 fair values for which fair value is determined by considering several market data points, including prices obtained from third-party pricing services or dealers who make markets in similar financial instruments. The third-party pricing service or dealers incorporate common market pricing methods, including a spread measurement to the Treasury curve or interest rate swap curve as well as underlying characteristics of the particular security. They will also consider contractual cash payments and yields expected by market participants.
Refer toa. above for a description of the fair valuation of CDOs issued by Consolidated SLST that are eliminated in consolidation.
Fair value for CDOs issued by the Company's residential loan securitizations and non-Agency RMBS re-securitization is determined by the valuation process for investment securities available for sale as described ind. above and, as such, are classified as Level 2 fair values.
i. Senior unsecured notes – The Company's 2029 Senior Notes are valued using pricing models that consider observable market data to determine the fair value of identical or similar securities and are classified as Level 2 fair values.
Management reviews all prices used in determining fair value to ensure they represent current market conditions. This review includes surveying similar market transactions and comparisons to interest pricing models as well as offerings of like securities by dealers. Any changes to the valuation methodology are reviewed by management to ensure the changes are appropriate. As markets and products develop and the pricing for certain products becomes more transparent, the Company continues to refine its valuation methodologies. The methods described above may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while the Company believes its valuation methods are appropriate and consistent with other market participants, the use of different methodologies, or assumptions, to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. The Company uses inputs that are current as of each reporting date, which may include periods of market dislocation, during which time price transparency may be reduced. This condition could cause the Company’s financial instruments to be reclassified from Level 2 to Level 3 in future periods.
The following table presents the Company’s financial instruments measured at fair value on a recurring basis as of December 31, 2024 and 2023, respectively, on the Company’s consolidated balance sheets (dollar amounts in thousands):
| Measured at Fair Value on a Recurring Basis at | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| Assets carried at fair value | ||||||||
| Residential loans: | ||||||||
| Residential loans | $— | $— | $632,266 | $632,266 | $— | $— | $827,535 | $827,535 |
| Consolidated SLST | — | — | 965,672 | 965,672 | — | — | 754,860 | 754,860 |
| Residential loans held in securitization trusts | — | — | 2,243,800 | 2,243,800 | — | — | 1,501,908 | 1,501,908 |
| Investment securities available for sale: | ||||||||
| Agency RMBS | — | 3,136,812 | — | 3,136,812 | — | 1,989,324 | — | 1,989,324 |
| Non-Agency RMBS | — | 69,687 | — | 69,687 | — | 24,493 | — | 24,493 |
| U.S. Treasury securities | — | 622,045 | — | 622,045 | — | — | — | — |
| Multi-family loans | — | — | 86,192 | 86,192 | — | — | 95,792 | 95,792 |
| Equity investments | — | — | 113,492 | 113,492 | — | — | 147,116 | 147,116 |
| Derivative assets: | ||||||||
| Interest rate caps (1) (2) | — | 56 | — | 56 | — | 6,510 | — | 6,510 |
| Interest rate swaps (2) (4) | — | — | — | — | — | — | — | — |
| U.S. Treasury futures (2) (4) | — | — | — | — | — | — | — | — |
| Mortgage servicing rights (2) | — | — | 21,003 | 21,003 | — | — | — | — |
| Assets of disposal group held for sale (3) | — | 67 | — | 67 | — | 2,960 | — | 2,960 |
| Total | $— | $3,828,667 | $4,062,425 | $7,891,092 | $— | $2,023,287 | $3,327,211 | $5,350,498 |
| Liabilities carried at fair value | ||||||||
| CDOs: | ||||||||
| Consolidated SLST | $— | $— | $811,591 | $811,591 | $— | $— | $593,737 | $593,737 |
| Residential loan securitizations | — | 1,253,332 | — | 1,253,332 | — | — | — | — |
| Non-Agency RMBS re-securitization | — | 70,757 | — | 70,757 | — | — | — | — |
| Senior unsecured notes | — | 60,310 | — | 60,310 | — | — | — | — |
| Derivative liabilities: | ||||||||
| Interest rate swaps (2) (4) | — | — | — | — | — | — | — | — |
| Credit default swaps (2) (4) | — | — | — | — | — | — | — | — |
| Total | $— | $1,384,399 | $811,591 | $2,195,990 | $— | $— | $593,737 | $593,737 |
(1)Excludes assets of disposal group held for sale (see Note 9).
(2)Included in other assets or other liabilities, respectively, in the consolidated balance sheets.
(3)Includes interest rate caps classified as Level 2 instruments in the amount of $0.1 million and $3.0 million as of December 31, 2024 and 2023, respectively.
(4)All of the Company’s interest rate swaps, credit default swaps and U.S. Treasury futures are cleared through central clearing houses. The Company exchanges variation margin for the derivative instruments based upon daily changes in fair value. Includes derivative liabilities of $19.9 million netted against derivative assets of $64.9 million and a net variation margin of $45.0 million as of December 31, 2024. Includes derivative liabilities of $40.5 million netted against derivative assets of $13.1 million and a variation margin of $27.4 million as of December 31, 2023. See Note 10 for additional information.
The following tables detail changes in valuation for the Level 3 assets for the years ended December 31, 2024, 2023, and 2022, respectively (dollar amounts in thousands):
Level 3 Assets:
| Year Ended December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|
| Residential loans | |||||||
| Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Multi-family loans | Equity investments | Mortgage servicing rights | Total | |
| Balance at beginning of period | $827,535 | $754,860 | $1,501,908 | $95,792 | $147,116 | $— | $3,327,211 |
| Total gains/(losses) (realized/unrealized) | |||||||
| Included in earnings | 15,562 | 3,523 | (8,255) | 5,899 | 16,179 | 616 | 33,524 |
| Transfers out (1) | (80,801) | — | (7,661) | — | — | — | (88,462) |
| Transfer to securitization trust, net (2) | (1,456,376) | — | 1,456,376 | — | — | — | — |
| Paydowns/Distributions (3) | (296,645) | (77,768) | (805,586) | (15,499) | (49,803) | 10,917 | (1,234,384) |
| Sales | (156,175) | — | (6,708) | — | — | — | (162,883) |
| Acquisitions (4) | 1,779,166 | 285,057 | 113,726 | — | — | 9,470 | 2,187,419 |
| Balance at the end of period | $632,266 | $965,672 | $2,243,800 | $86,192 | $113,492 | $21,003 | $4,062,425 |
(1)Transfers out of Level 3 assets represents the transfer of residential loans to real estate owned, single-family rental properties and other assets.
(2)During the year ended December 31, 2024, the Company transferred certain residential loans into residential loan securitizations (see Note 7 for further discussion of the Company's residential loan securitizations).
(3)Includes in-kind distribution of mortgage servicing rights received from the Company's equity investment in an entity that originates residential loans.
(4)During the year ended December 31, 2024, the Company purchased a first loss subordinated security issued from a securitization that it determined to consolidate as Consolidated SLST. As a result, the Company consolidated assets of the securitization (see Note 7).
| Year Ended December 31, 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Residential loans | |||||||
| Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Multi-family loans | Equity investments | Equity investments in disposal group held for sale | Total | |
| Balance at beginning of period | $1,081,384 | $827,582 | $1,616,114 | $87,534 | $179,746 | $9,010 | $3,801,370 |
| Total gains/(losses) (realized/unrealized) | |||||||
| Included in earnings | 8,080 | (10,748) | 72,173 | 11,863 | 21,279 | (3,290) | 99,357 |
| Transfers out (1) | (26,277) | — | (16,208) | (10,306) | — | — | (52,791) |
| Transfer to securitization trust, net (2) | (282,831) | — | 282,831 | — | — | — | — |
| Transfer to disposal group held for sale | — | — | — | — | 5,720 | (5,720) | — |
| Funding/Contributions | — | — | — | 21,924 | 33,958 | — | 55,882 |
| Paydowns/Distributions | (482,137) | (61,974) | (518,819) | (15,223) | (93,587) | — | (1,171,740) |
| Sales | (21,165) | — | (3,979) | — | — | — | (25,144) |
| Acquisitions | 550,481 | — | 69,796 | — | — | — | 620,277 |
| Balance at the end of period | $827,535 | $754,860 | $1,501,908 | $95,792 | $147,116 | $— | $3,327,211 |
(1)Transfers out of Level 3 assets represents the transfer of residential loans to real estate owned and the consolidation of a VIE previously classified as an equity investment (see Note 7).
(2)During the year ended December 31, 2023, the Company transferred certain residential loans into residential loan securitizations (see Note 7 for further discussion of the Company's residential loan securitizations).
| Year Ended December 31, 2022 | |||||||
|---|---|---|---|---|---|---|---|
| Residential loans | |||||||
| Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Multi-family loans | Equity investments | Equity investments in disposal group held for sale | Total | |
| Balance at beginning of period | $1,703,290 | $1,070,882 | $801,429 | $120,021 | $239,631 | $— | $3,935,253 |
| Total (losses)/gains (realized/unrealized) | |||||||
| Included in earnings | (111,879) | (128,236) | (162,518) | 9,531 | 18,884 | (926) | (375,144) |
| Transfers out (1) | (17,052) | — | (1,806) | — | — | — | (18,858) |
| Transfer to securitization trust, net (2) | (1,422,577) | — | 1,422,577 | — | — | — | — |
| Transfer to disposal group held for sale | — | — | — | — | (9,936) | 9,936 | — |
| Funding/Contributions | — | — | — | — | 28,086 | — | 28,086 |
| Paydowns/Distributions | (712,214) | (115,064) | (535,017) | (42,018) | (96,919) | — | (1,501,232) |
| Acquisitions | 1,641,816 | — | 91,449 | — | — | — | 1,733,265 |
| Balance at the end of period | $1,081,384 | $827,582 | $1,616,114 | $87,534 | $179,746 | $9,010 | $3,801,370 |
(1)Transfers out of Level 3 assets represents the transfer of residential loans to real estate owned.
(2)During the year ended December 31, 2022, the Company transferred certain residential loans into residential loan securitizations (see Note 7 for further discussion of the Company's residential loan securitizations).
The following table details changes in valuation for the Level 3 liabilities for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
Level 3 Liabilities:
| Consolidated SLST CDOs | |||
|---|---|---|---|
| Years Ended December 31, | |||
| 2024 | 2023 | 2022 | |
| Balance at beginning of period | $593,737 | $634,495 | $839,419 |
| Total losses/(gains) (realized/unrealized) | |||
| Included in earnings | 3,784 | 5,718 | (90,077) |
| Acquisitions (1) | 275,200 | — | — |
| Paydowns | (61,130) | (46,476) | (114,847) |
| Balance at the end of period | $811,591 | $593,737 | $634,495 |
(1)During the year ended December 31, 2024, the Company purchased a first loss subordinated security issued from a securitization that it determined to consolidate as Consolidated SLST. As a result, the Company consolidated liabilities of the securitization (see Note 7).
The following table discloses quantitative information regarding the significant unobservable inputs used in the valuation of our Level 3 assets and liabilities measured at fair value (dollar amounts in thousands, except input values):
| December 31, 2024 · Fair Value · Valuation Technique · Unobservable Input · Weighted Average · Range | |||||||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Residential loans: | |||||||
| Residential loans and residential loans held in securitization trusts (1) | $2,698,518 | Discounted cash flow | Lifetime CPR | 7.0% | — | - | 44.0% |
| Lifetime CDR | 0.6% | — | - | 24.0% | |||
| Loss severity | 10.8% | — | - | 100.0% | |||
| Yield | 7.7% | 5.9% | - | 41.4% | |||
| $177,548 | Liquidation model | Annual home price appreciation/(depreciation) | 0.4% | — | - | 9.2% | |
| Liquidation timeline (months) | 17 | 1 | - | 54 | |||
| Property value | $2,277,934 | $13,000 | - | $14,200,000 | |||
| Yield | 7.6% | 7.5% | - | 26.8% | |||
| Consolidated SLST (4) | $965,672 | Liability price | N/A | ||||
| Total | $3,841,738 | ||||||
| Multi-family loans (1) (2) | $86,192 | Discounted cash flow | Discount rate | 12.5% | 11.0% | - | 14.0% |
| Months to assumed redemption | 29 | 2 | - | 50 | |||
| Loss severity | — | ||||||
| Equity investments (1) (3) | $74,774 | Discounted cash flow | Discount rate | 15.3% | 13.8% | - | 17.5% |
| Months to assumed redemption | 15 | 3 | - | 48 | |||
| Loss severity | — | ||||||
| Mortgage servicing rights (1) | $21,003 | Discounted cash flow | Lifetime voluntary prepayment rate | 10.4% | 1.0% | - | 26.7% |
| Lifetime CDR | 2.2% | — | - | 39.8% | |||
| Yield | 12.2% | 12.0% | - | 14.0% | |||
| Liabilities | |||||||
| Consolidated SLST CDOs (4) (5) | $811,591 | Discounted cash flow | Yield | 5.8% | 4.9% | - | 13.0% |
| Collateral prepayment rate | 6.2% | — | - | 7.2% | |||
| Collateral default rate | 1.3% | — | - | 8.5% | |||
| Loss severity | 20.3% | 11.5% | - | 78.9% | |||
(1)Weighted average amounts are calculated based on the weighted average fair value of the assets.
(2)As of December 31, 2024, the Company has reduced the fair value of one multi-family loan tozero as a result of developments with respect to the property, its financing and market conditions. Unobservable inputs do not include inputs related to this multi-family loan.
(3)Equity investments do not include equity ownership interests in an entity that originates residential loans. The fair value of this investment is determined using weighted multiples of origination volume and earnings before taxes, depreciation and amortization and NAV of the entity.
(4)In accordance with the practical expedient in ASC 810, the Company determines the fair value of the residential loans held in Consolidated SLST based on the fair value of the CDOs issued by Consolidated SLST, including investment securities we own, as the fair value of these instruments is more observable. At December 31, 2024, the fair value of investment securities we own in Consolidated SLST amounts to $148.5 million.
(5)Weighted average yield calculated based on the weighted average fair value of the CDOs issued by Consolidated SLST, including investment securities we own. Weighted average collateral prepayment rate, weighted average collateral default rate and weighted average loss severity are calculated based on the weighted average unpaid balance of the CDOs issued by Consolidated SLST, including investment securities we own.
The following table details the changes in unrealized gains (losses) included in earnings for the years ended December 31, 2024, 2023 and 2022, respectively, for our Level 3 assets and liabilities held as of December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Assets | |||
| Residential loans | |||
| Residential loans (1) | $(7,966) | $321 | $(57,892) |
| Consolidated SLST (1) | 8,611 | (8,086) | (124,834) |
| Residential loans held in securitization trust (1) | (10,005) | 56,576 | (219,647) |
| Multi-family loans (1) | (4,750) | 645 | (1,737) |
| Equity investments (2) | (6,319) | (7,958) | (4,338) |
| Equity investments in disposal group held for sale (2) | — | — | (1,430) |
| Mortgage servicing rights (1) | 616 | — | — |
| Liabilities | |||
| Consolidated SLST CDOs (1) | $(5,709) | $(1,930) | $92,431 |
(1)Presented in unrealized (losses) gains, net on the Company’s consolidated statements of operations.
(2)Presented in income from equity investments on the Company’s consolidated statements of operations.
The following table presents the carrying value and estimated fair value of the Company’s financial instruments at December 31, 2024 and 2023, respectively (dollar amounts in thousands):
| December 31, 2024 · December 31, 2023 | |||||
|---|---|---|---|---|---|
| Fair ValueHierarchy Level | CarryingValue | EstimatedFair Value | CarryingValue | EstimatedFair Value | |
| Financial Assets: | |||||
| Cash and cash equivalents | Level 1 | $167,422 | $167,422 | $187,107 | $187,107 |
| Residential loans | Level 3 | 3,841,738 | 3,841,738 | 3,084,303 | 3,084,303 |
| Investment securities available for sale | Level 2 | 3,828,544 | 3,828,544 | 2,013,817 | 2,013,817 |
| Multi-family loans | Level 3 | 86,192 | 86,192 | 95,792 | 95,792 |
| Equity investments | Level 3 | 113,492 | 113,492 | 147,116 | 147,116 |
| Derivative assets | Level 2 | 56 | 56 | 6,510 | 6,510 |
| Derivative assets in disposal group held for sale | Level 2 | 67 | 67 | 2,960 | 2,960 |
| Mortgage servicing rights | Level 3 | 21,003 | 21,003 | — | — |
| Financial Liabilities: | |||||
| Repurchase agreements | Level 2 | 4,012,225 | 4,012,225 | 2,471,113 | 2,471,113 |
| Collateralized debt obligations: | |||||
| Residential loan securitizations at amortized cost, net | Level 3 | 842,764 | 818,482 | 1,276,780 | 1,237,531 |
| Residential loan securitizations at fair value | Level 2 | 1,253,332 | 1,253,332 | — | — |
| Consolidated SLST | Level 3 | 811,591 | 811,591 | 593,737 | 593,737 |
| Non-Agency RMBS re-securitization | Level 2 | 70,757 | 70,757 | — | — |
| Subordinated debentures | Level 3 | 45,000 | 38,918 | 45,000 | 32,137 |
| Senior unsecured notes: | |||||
| Senior unsecured notes at amortized cost, net | Level 2 | 98,886 | 98,632 | 98,111 | 94,952 |
| Senior unsecured notes at fair value | Level 2 | 60,310 | 60,310 | — | — |
| Mortgages payable on real estate | Level 3 | 366,606 | 347,915 | 784,421 | 761,194 |
| Mortgages payable on real estate in disposal group held for sale | Level 3 | 93,370 | 93,370 | 378,386 | 377,735 |
In addition to the methodology to determine the fair value of the Company’s financial assets and liabilities reported at fair value, as previously described, the following methods and assumptions were used by the Company in arriving at the fair value of the Company’s other financial instruments in the table immediately above:
a. Cash and cash equivalents –Estimated fair value approximates the carrying value of such assets.
b. Repurchase agreements – The fair value of these repurchase agreements approximates cost as they are short term in nature.
c. Residential loan securitizations at amortized cost, net – The fair value of these CDOs is based on discounted cash flows as well as market pricing on comparable obligations.
d. Subordinated debentures – The fair value of these subordinated debentures is based on discounted cash flows using management’s estimate for market yields.
e. Senior unsecured notes –The fair value of senior unsecured notes reported at amortized cost, net is determined using pricing models that consider observable market data to determine the fair value of identical or similar securities.
f. Mortgages payable on real estate – The fair value of consolidated variable-rate mortgages payable approximates the carrying value of such liabilities. The fair value of consolidated fixed-rate mortgages payable is estimated based upon discounted cash flows at current borrowing rates.
- Stockholders' Equity
(a)Preferred Stock
The Company had 200,000,000 authorized shares of preferred stock, par value $0.01 per share (the “Preferred Stock”), with 22,164,414 shares issued and outstanding as of December 31, 2024 and 2023.
As of December 31, 2024, the Company hasfour outstanding series of cumulative redeemable preferred stock:8.00% Series D Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series D Preferred Stock”),7.875% Series E Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series E Preferred Stock”),6.875% Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series F Preferred Stock”) and 7.00% Series G Cumulative Redeemable Preferred Stock (“Series G Preferred Stock”). Each series of the Preferred Stock is senior to the Company’s common stock with respect to dividends and distributions upon liquidation, dissolution or winding up.
In March 2023, the Board of Directors approved a $100.0 million preferred stock repurchase program. The program, which expires on March 31, 2026, allows the Company to make repurchases of shares of Preferred Stock, from time to time, in open market transactions, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws and the rules and regulations of Nasdaq. The Company didnot repurchase any shares of its preferred stock during the year ended December 31, 2024. During the year ended December 31, 2023, the Company repurchased 16,177 shares of Series D Preferred Stock,68,348 shares of Series E Preferred Stock,9,791 shares of Series F Preferred Stock and 26,264 shares of Series G Preferred Stock pursuant to the preferred stock repurchase program for a total cost of approximately $2.4 million, including fees and commissions paid to the broker, representing an average repurchase price of $20.29 per preferred share. The difference between the consideration transferred and the carrying value of the preferred stock resulted in a gain attributable to common stockholders of approximately $0.5 million during the year ended December 31, 2023. As of December 31, 2024, $97.6 million of the approved amount remained available for the repurchase of shares of Preferred Stock under the preferred stock repurchase program.
The following table summarizes the Company’s Preferred Stock issued and outstanding as of December 31, 2024 and 2023 (dollar amounts in thousands):
| Class of Preferred Stock | Shares Authorized | Shares Issued and Outstanding | Carrying Value | Liquidation Preference | Contractual Rate (1) | Optional Redemption Date (2) | Fixed-to-Floating Rate Conversion Date (1)(3) | Floating Annual Rate (4) (5) |
|---|---|---|---|---|---|---|---|---|
| Fixed-to-Floating Rate | ||||||||
| Series D | 8,400,000 | 6,107,318 | $147,745 | $152,683 | 8.000% | October 15, 2027 | October 15, 2027 | 3M LIBOR + 5.695% |
| Series E | 9,900,000 | 7,343,151 | 177,697 | 183,579 | 7.875% | January 15, 2025 | January 15, 2025 | 3M LIBOR + 6.429% |
| Series F | 7,750,000 | 5,740,209 | 138,418 | 143,505 | 6.875% | October 15, 2026 | October 15, 2026 | 3M SOFR + 6.130% |
| Fixed Rate | ||||||||
| Series G | 5,450,000 | 2,973,736 | 71,585 | 74,343 | 7.000% | January 15, 2027 | ||
| Total | 31,500,000 | 22,164,414 | $535,445 | $554,110 | ||||
(1)The Company's fixed rate preferred stock is entitled to receive a dividend at the contractual rate shown, per year on its $25 liquidation preference. Each series of fixed-to-floating rate preferred stock is entitled to receive a dividend at the contractual rate shown, respectively, per year on its $25 liquidation preference up to, but excluding, the fixed-to-floating rate conversion date.
(2)Each series of Preferred Stock is not redeemable by the Company prior to the respective optional redemption date disclosed except under circumstances intended to preserve the Company’s qualification as a REIT and except upon occurrence of a Change in Control (as defined in the Articles Supplementary designating the Series D Preferred Stock, Series E Preferred Stock, Series F Preferred Stock and Series G Preferred Stock, respectively).
(3)Beginning on the respective fixed-to-floating rate conversion date, each of the Series D Preferred Stock, Series E Preferred Stock and Series F Preferred Stock is entitled to receive a dividend on a floating rate basis according to the terms disclosed in footnotes(4)and (5) below.
(4)Prior to July 2023, on and after the fixed-to-floating rate conversion date, each of the Series D Preferred Stock and Series E Preferred Stock were entitled to receive a dividend at a floating rate equal to three-month LIBOR plus the respective spread disclosed above per year on its $25 liquidation preference. In light of the cessation of the publication of three-month LIBOR after June 30, 2023, and pursuant to the Articles Supplementary for the Series E Preferred Stock and the applicability of the Adjustable Interest Rate (LIBOR) Act of 2021 to the Series E Preferred Stock, the calculation agent determined that three-month CME Term SOFR plus the applicable tenor spread adjustment of 0.26161% per annum has replaced three-month LIBOR as the successor base rate for calculations of the dividend rate payable on the Series E Preferred Stock for dividend periods from and after the respective fixed-to-floating rate conversion date. Additionally, pursuant to the Articles Supplementary for the Series D Preferred Stock and the applicability of the LIBOR Act of 2021 to the Series D Preferred Stock, given all of the information available to the Company to date, the Company believes that three-month CME Term SOFR plus the applicable tenor spread adjustment of 0.26161% per annum will automatically replace three-month LIBOR as the reference rate for calculations of the dividend rate payable on the Series D Preferred Stock for dividend periods from and after the respective fixed-to-floating rate conversion date.
(5)On and after the fixed-to-floating rate conversion date, the Series F Preferred Stock is entitled to receive a dividend at a floating rate equal to three-month SOFR plus the spread disclosed above per year on its $25 liquidation preference.
For each series of Preferred Stock, on or after the respective optional redemption date disclosed, the Company may, at its option, redeem the respective series of Preferred Stock in whole or in part, at any time or from time to time, for cash at a redemption price equal to $25.00 per share, plus any accumulated and unpaid dividends. In addition, upon the occurrence of a change of control, the Company may, at its option, redeem the Preferred Stock in whole or in part, within 120 days after the first date on which such change of control occurred, for cash at a redemption price of $25.00 per share, plus any accumulated and unpaid dividends.
The Preferred Stock generally do not have any voting rights, subject to an exception in the event the Company fails to pay dividends on such stock forsix or more quarterly periods (whether or not consecutive). Under such circumstances, holders of the Preferred Stock voting together as a single class with the holders of all other classes or series of our preferred stock upon which like voting rights have been conferred and are exercisable and which are entitled to vote as a class with the Preferred Stock will be entitled to vote to electtwo additional directors to the Company’s Board of Directors until all unpaid dividends have been paid or declared and set apart for payment. In addition, certain material and adverse changes to the terms of any series of the Preferred Stock cannot be made without the affirmative vote of holders of at least two-thirds of the outstanding shares of the series of Preferred Stock whose terms are being changed.
The Preferred Stock has no stated maturity, is not subject to any sinking fund or mandatory redemption and will remain outstanding indefinitely unless repurchased or redeemed by the Company or converted into the Company’s common stock in connection with a change of control.
Upon the occurrence of a change of control, each holder of Preferred Stock will have the right (unless the Company has exercised its right to redeem the Preferred Stock) to convert some or all of the Preferred Stock held by such holder into a number of shares of our common stock per share of the applicable series of Preferred Stock determined by a formula, in each case, on the terms and subject to the conditions described in the applicable Articles Supplementary for such series.
(b) Dividends on Preferred Stock
The following table presents the relevant information with respect to quarterly cash dividends declared on the Preferred Stock commencing January 1, 2022 through December 31, 2024:
| Cash Dividend Per Share | ||||||
|---|---|---|---|---|---|---|
| Declaration Date | Record Date | Payment Date | Series D Preferred Stock | Series E Preferred Stock | Series F Preferred Stock | Series G Preferred Stock |
| December 10, 2024 | January 1, 2025 | January 15, 2025 | $0.50 | $0.4921875 | $0.4296875 | $0.43750 |
| September 19, 2024 | October 1, 2024 | October 15, 2024 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
| June 18, 2024 | July 1, 2024 | July 15, 2024 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
| March 13, 2024 | April 1, 2024 | April 15, 2024 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
| December 14, 2023 | January 1, 2024 | January 15, 2024 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
| September 11, 2023 | October 1, 2023 | October 15, 2023 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
| June 6, 2023 | July 1, 2023 | July 15, 2023 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
| March 9, 2023 | April 1, 2023 | April 15, 2023 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
| December 12, 2022 | January 1, 2023 | January 15, 2023 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
| September 16, 2022 | October 1, 2022 | October 15, 2022 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
| June 17, 2022 | July 1, 2022 | July 15, 2022 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
| March 14, 2022 | April 1, 2022 | April 15, 2022 | 0.50 | 0.4921875 | 0.4296875 | 0.43750 |
(c)Common Stock
The Company had 200,000,000 authorized shares of common stock, par value $0.01 per share, with 90,574,996 and 90,675,403 shares issued and outstanding as of December 31, 2024 and 2023, respectively.
On February 22, 2023, the Company announced that the Board of Directors approved the Reverse Stock Split. The Reverse Stock Split was effected as of 12:01 a.m., New York City time, on March 9, 2023 (the “Effective Time”). Accordingly, at the Effective Time, every four issued and outstanding shares of the Company’s common stock were converted into one share of the Company’s common stock, with a proportionate reduction in the Company’s authorized shares of common stock, outstanding equity awards and number of shares remaining available for issuance under the 2017 Plan. In connection with the reverse stock split, the number of authorized shares of the Company’s common stock was also reduced on a one-for-four basis, from 800,000,000 to 200,000,000. The par value of each share of common stock remained unchanged. No fractional shares were issued in connection with the Reverse Stock Split. Instead, each stockholder holding fractional shares as a result of the Reverse Stock Split was entitled to receive, in lieu of such fractional shares, cash in an amount based on the closing price of the Company's common stock on the Nasdaq Global Select Market on March 8, 2023. The Reverse Stock Split applied to all of the Company’s outstanding shares of common stock and therefore did not affect any stockholder’s ownership percentage of shares of the Company’s common stock, except for de minimis changes resulting from the payment of cash in lieu of fractional shares. All common share and per common share data included in these consolidated financial statements and notes thereto have been adjusted on a retroactive basis to reflect the impact of the Reverse Stock Split.
In February 2022, the Board of Directors approved a $200.0 million common stock repurchase program. In March 2023, the Board of Directors approved an upsize of the common stock repurchase program to $246.0 million. The program, which expires on March 31, 2026, allows the Company to make repurchases of shares of common stock, from time to time, in open market transactions, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws and the rules and regulations of Nasdaq.
During the year ended December 31, 2024, the Company repurchased 587,347 shares of its common stock pursuant to the common stock repurchase program for a total cost of approximately $3.5 million, including fees and commissions paid to the broker, representing an average repurchase price of $5.95 per common share. During the year ended December 31, 2023, the Company repurchased 937,850 shares of its common stock pursuant to the common stock repurchase program for a total cost of approximately $8.6 million, including fees and commissions paid to the broker, representing an average repurchase price of $9.19 per common share. During the year ended December 31, 2022, the Company repurchased 4,157,403 shares of its common stock pursuant to the common stock repurchase program for a total cost of approximately $44.4 million, including fees and commissions paid to the broker, representing an average repurchase price of $10.68 per common share.
As of December 31, 2024, $189.7 million of the approved amount remained available for the repurchase of shares of the Company's common stock under the common stock repurchase program.
(d)Dividends on Common Stock
The following table presents cash dividends declared by the Company on its common stock with respect to the quarterly periods commencing January 1, 2022 and ended December 31, 2024:
| Period | Declaration Date | Record Date | Payment Date | CashDividendPer Share |
|---|---|---|---|---|
| Fourth Quarter 2024 | December 10, 2024 | December 20, 2024 | January 23, 2025 | $0.20 |
| Third Quarter 2024 | September 19, 2024 | September 30, 2024 | October 28, 2024 | 0.20 |
| Second Quarter 2024 | June 18, 2024 | June 28, 2024 | July 29, 2024 | 0.20 |
| First Quarter 2024 | March 13, 2024 | March 25, 2024 | April 25, 2024 | 0.20 |
| Fourth Quarter 2023 | December 14, 2023 | December 26, 2023 | January 26, 2024 | 0.20 |
| Third Quarter 2023 | September 11, 2023 | September 21, 2023 | October 26, 2023 | 0.30 |
| Second Quarter 2023 | June 6, 2023 | June 16, 2023 | July 26, 2023 | 0.30 |
| First Quarter 2023 | March 9, 2023 | March 20, 2023 | April 26, 2023 | 0.40 |
| Fourth Quarter 2022 | December 12, 2022 | December 27, 2022 | January 26, 2023 | 0.40 |
| Third Quarter 2022 | September 16, 2022 | September 26, 2022 | October 26, 2022 | 0.40 |
| Second Quarter 2022 | June 17, 2022 | June 27, 2022 | July 25, 2022 | 0.40 |
| First Quarter 2022 | March 14, 2022 | March 24, 2022 | April 25, 2022 | 0.40 |
During 2024, aggregate dividends for our common stock were $0.80 per share. For U.S. federal income tax purposes, the 2024 dividends were classified as return of capital in the amount of $0.80 per share and the January 2025 cash distribution in the amount of $0.20 per share, that was declared in December 2024, is treated as a 2025 distribution. During 2023, aggregate dividends for our common stock were $1.20 per share. For U.S. federal income tax purposes, the 2023 dividends were classified as return of capital in the amount of $1.00 per share and the January 2024 cash distribution in the amount of $0.20 per share, that was declared in December 2023, is treated as a 2024 distribution. During 2022, aggregate dividends for our common stock were $1.60 per share. For U.S. federal income tax purposes, the 2022 dividends were classified as ordinary income and return of capital in the amounts of $0.60 and $1.00, respectively, per share.
(e)Equity Distribution Agreements
On August 10, 2021, the Company entered into an equity distribution agreement (the “Common Equity Distribution Agreement”) with a sales agent, pursuant to which the Company may offer and sell shares of its common stock, par value $0.01 per share, having a maximum aggregate sales price of up to $100.0 million from time to time through the sales agent. The Company has no obligation to sell any of the shares of common stock issuable under the Common Equity Distribution Agreement and may at any time suspend solicitations and offers under the Common Equity Distribution Agreement.
There wereno shares of the Company's common stock issued under the Common Equity Distribution Agreement during the years ended December 31, 2024, 2023 and 2022. As of December 31, 2024, approximately $100.0 million of common stock remains available for issuance under the Common Equity Distribution Agreement.
On March 29, 2019, the Company entered into an equity distribution agreement (the "Preferred Equity Distribution Agreement"), most recently amended on March 2, 2022, with a sales agent, pursuant to which the Company may offer and sell shares of its Preferred Stock, having a maximum aggregate gross sales price of up to $149.1 million from time to time through the sales agent. The Company has no obligation to sell any of the shares of Preferred Stock issuable under the Preferred Equity Distribution Agreement and may at any time suspend solicitations and offers under the Preferred Equity Distribution Agreement.
There wereno shares of Preferred Stock issued under the Preferred Equity Distribution Agreement during the years ended December 31, 2024, 2023 and 2022. As of December 31, 2024, approximately $100.0 million of Preferred Stock remains available for issuance under the Preferred Equity Distribution Agreement.
- Loss Per Common Share
The Company calculates basic loss per common share by dividing net loss attributable to the Company’s common stockholders for the period by weighted-average shares of common stock outstanding for that period. Diluted loss per common share takes into account the effect of dilutive instruments, such as PSUs, RSUs, DSUs and Convertible Notes, and the number of incremental shares that are to be added to the weighted-average number of shares outstanding.
The Company redeemed the Convertible Notes at maturity in the amount of $138.0 million on January 15, 2022. During the year ended December 31, 2022, the Company's Convertible Notes were determined to be anti-dilutive and were not included in the calculation of diluted loss per common share.
During the years ended December 31, 2024, 2023 and 2022, the PSUs and RSUs awarded under the 2017 Plan were determined to be anti-dilutive and were not included in the calculation of diluted loss per common share. During the year ended December 31, 2024, the DSUs awarded under the 2017 Plan were determined to be anti-dilutive and were not included in the calculation of diluted loss per common share.
The following table presents the computation of basic and diluted loss per common share for the periods indicated (dollar and share amounts in thousands, except per share amounts):
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Basic Loss per Common Share: | |||
| Net loss attributable to Company | $(62,029) | $(48,665) | $(298,605) |
| Less: Preferred Stock dividends | (41,756) | (41,837) | (41,972) |
| Plus: Gain on repurchase of Preferred Stock | — | 467 | — |
| Net loss attributable to Company’s common stockholders | $(103,785) | $(90,035) | $(340,577) |
| Basic weighted average common shares outstanding | 90,815 | 91,042 | 94,322 |
| Basic Loss per Common Share | $(1.14) | $(0.99) | $(3.61) |
| Diluted Loss per Common Share: | |||
| Net loss attributable to Company | $(62,029) | $(48,665) | $(298,605) |
| Less: Preferred Stock dividends | (41,756) | (41,837) | (41,972) |
| Plus: Gain on repurchase of Preferred Stock | — | 467 | — |
| Net loss attributable to Company’s common stockholders | $(103,785) | $(90,035) | $(340,577) |
| Weighted average common shares outstanding | 90,815 | 91,042 | 94,322 |
| Diluted weighted average common shares outstanding | 90,815 | 91,042 | 94,322 |
| Diluted Loss per Common Share | $(1.14) | $(0.99) | $(3.61) |
- Stock Based Compensation
Pursuant to the 2017 Plan, as approved by the Company's stockholders, eligible employees, officers and directors of the Company and individuals who provide services to the Company are offered the opportunity to acquire the Company’s common stock through equity awards under the 2017 Plan. The maximum number of shares that may be issued under the 2017 Plan is 10,792,500.
Of the common stock authorized at December 31, 2024,5,093,685 shares remain available for issuance under the 2017 Plan. The Company’s non-employee directors have been issued 301,472 shares under the 2017 Plan as of December 31, 2024. The Company’s employees have been issued 1,475,184 shares of restricted stock under the 2017 Plan as of December 31, 2024. At December 31, 2024, there were 538,159 shares of non-vested restricted stock outstanding,1,879,052 common shares reserved for issuance in connection with outstanding PSUs under the 2017 Plan,450,600 common shares reserved for issuance in connection with outstanding RSUs under the 2017 Planand 110,772 common shares reserved for issuance in connection with outstanding DSUs under the 2017 Plan.
Of the common stock authorized at December 31, 2023,6,249,922 shares were reserved for issuance under the 2017 Plan. The Company’s non-employee directors had been issued 301,472 shares under the 2017 Plan as of December 31, 2023. The Company’s employees had been issued 1,204,781 shares of restricted stock under the 2017 Plan as of December 31, 2023. At December 31, 2023, there were 524,570 shares of non-vested restricted stock outstanding,1,802,352 common shares reserved for issuance in connection with outstanding PSUs under the 2017 Plan and 351,974 common shares reserved for issuance in connection with outstanding RSUs under the 2017 Plan.
(a)Restricted Common Stock Awards
During the years ended December 31, 2024, 2023 and 2022, the Company recognized non-cash compensation expense on its restricted common stock awards of $3.2 million, $3.7 million and $4.6 million, respectively. Dividends are paid on all restricted stock issued, whether those shares have vested or not. Non-vested restricted stock is forfeited upon the recipient’s termination of employment, subject to certain exceptions.
A summary of the activity of the Company’s non-vested restricted stock under the 2017 Plan for the years ended December 31, 2024, 2023 and 2022, respectively, is presented below:
| 2024 | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| Number ofNon-vestedRestrictedShares | WeightedAverage Per ShareGrant DateFair Value (1) | Number ofNon-vestedRestrictedShares | WeightedAverage Per ShareGrant DateFair Value (1) | Number ofNon-vestedRestrictedShares | WeightedAverage Per ShareGrant DateFair Value (1) | |
| Non-vested shares as of January 1 | 524,570 | $13.57 | 526,074 | $16.34 | 477,218 | $20.20 |
| Granted | 342,628 | 8.23 | 275,248 | 12.36 | 304,396 | 14.36 |
| Vested | (256,814) | 14.01 | (253,912) | 18.18 | (231,128) | 21.76 |
| Forfeited | (72,225) | 10.04 | (22,840) | 12.79 | (24,412) | 15.68 |
| Non-vested shares as of December 31 | 538,159 | $10.39 | 524,570 | $13.57 | 526,074 | $16.34 |
| Restricted stock granted during the period | 342,628 | $8.23 | 275,248 | $12.36 | 304,396 | $14.36 |
(1)The grant date fair value of restricted stock awards is based on the closing market price of the Company’s common stock at the grant date.
At December 31, 2024 and 2023, the Company had unrecognized compensation expense of $2.8 million and $3.9 million, respectively, related to the non-vested shares of restricted common stock under the 2017 Plan. The unrecognized compensation expense at December 31, 2024 is expected to be recognized over a weighted average period of 1.6 years. The total fair value of restricted shares vested during the years ended December 31, 2024, 2023 and 2022 was approximately $2.1 million, $3.1 million and $3.3 million, respectively. The requisite service period for restricted stock awards at issuance isthree years and the restricted common stock vests ratably over the requisite service period.
(b)Performance Share Units
During the years ended December 31, 2024, 2023 and 2022, the Company granted PSUs that had been approved by the Compensation Committee and the Board of Directors. Under the 2017 Plan, PSUs are instruments that provide the holder the right to receive one share of the Company’s common stock once a performance condition has been satisfied. The awards were issued pursuant to and are consistent with the terms and conditions of the 2017 Plan.
The grant date fair value of the PSUs was determined through a Monte-Carlo simulation of the Company’s common stock total shareholder return and the common stock total shareholder return of its identified performance peer companies to determine the relative total shareholder return of the Company’s common stock over a future period ofthree years. For PSUs granted, the inputs used by the model to determine the fair value are (i) historical stock price volatilities of the Company and its identified performance peer companies over the most recent three-year period and correlation between each company’s stock and the identified performance peer group over the same time series and (ii) a risk free rate for the period interpolated from the U.S. Treasury yield curve on grant date.
The PSUs include DERs which shall remain outstanding from the grant date until the earlier of the settlement or forfeiture of the PSU to which the DER corresponds. Each vested DER entitles the holder to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company’s common stock underlying the PSU to which such DER relates. Upon vesting of the PSUs, the DER will also vest. DERs will be forfeited upon forfeiture of the corresponding PSUs. The DERs may be settled in cash or stock at the discretion of the Compensation Committee. The DERs that vested during the years ended December 31, 2024 and 2023 were settled in cash.
A summary of the activity of the target PSU awards under the 2017 Plan for the years ended December 31, 2024, 2023 and 2022, respectively, is presented below:
| 2024 | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| Number ofNon-vestedTargetShares | WeightedAverage Per ShareGrant DateFair Value (1) | Number ofNon-vestedTargetShares | WeightedAverage Per ShareGrant DateFair Value (1) | Number ofNon-vestedTargetShares | WeightedAverage Per ShareGrant DateFair Value (1) | |
| Non-vested target PSUs as of January 1 | 905,825 | $18.12 | 786,577 | $23.06 | 844,175 | $21.70 |
| Granted | 384,584 | 5.72 | 366,210 | 13.41 | 211,130 | 19.47 |
| Vested | (350,886) | 22.31 | (201,978) | 28.18 | (268,728) | 16.00 |
| Forfeited | — | — | (44,984) | (20.89) | — | — |
| Non-vested target PSUs as of December 31 | 939,523 | $11.48 | 905,825 | $18.12 | 786,577 | $23.06 |
(1)The grant date fair value of the PSUs was determined through a Monte-Carlo simulation of the Company’s common stock total shareholder return and the common stock total shareholder return of its identified performance peer companies to determine the relative total shareholder return of the Company’s common stock over a future period ofthree years.
Thethree-year performance period for PSUs granted in 2021 ended on December 31, 2023, resulting in the vesting of 441,973 shares of common stock during the year ended December 31, 2024 with a fair value of$3.6 million on the vesting date. The number of vested shares related to PSUs granted in 2021 was greater than the target PSUs of 350,886. Thethree-year performance period for PSUs granted in 2020 ended on December 31, 2022, resulting in the vesting of 161,577 shares of common stock during the year ended December 31, 2023 with a fair value of $2.0 million on the vesting date. The number of vested shares related to PSUs granted in 2020 was less than the target PSUs of 201,978. Thethree-year performance period for PSUs granted in 2019 ended on December 31, 2021, resulting in the vesting of 183,373 shares of common stock during the year ended December 31, 2022 with a fair value of $2.6 million on the vesting date. The number of vested shares related to PSUs granted in 2019 was less than the target PSUs of 268,728. Non-vested PSUs are forfeited upon the recipient's termination of employment, subject to certain exceptions.
As of December 31, 2024, 2023 and 2022, there was$3.4 million, $4.9 million and $5.7 million of unrecognized compensation cost related to the non-vested portion of the PSUs, respectively. The unrecognized compensation cost related to the non-vested portion of the PSUs at December 31, 2024 is expected to be recognized over a weighted average period of 1.5 years. Compensation expense related to the PSUs was $3.7 million, $4.7 million and $6.1 million for the years ended December 31, 2024, 2023 and 2022, respectively.
(c)Restricted Stock Units
During the years ended December 31, 2024, 2023 and 2022, the Company granted RSUs that had been approved by the Compensation Committee and the Board of Directors. Under the 2017 Plan, each RSU represents an unfunded promise to receive one share of the Company's common stock upon satisfaction of the vesting provisions. The awards were issued pursuant to and are consistent with the terms and conditions of the 2017 Plan. The requisite service period for RSUs at issuance isthree years and the RSUs vest ratably over the requisite service period.
The RSUs include DERs which shall remain outstanding from the grant date until the earlier of the settlement or forfeiture of the RSU to which the DER corresponds. Each vested DER entitles the holder to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company’s common stock underlying the RSU to which such DER relates. Upon vesting of the RSUs, the DERs will also vest. DERs will be forfeited upon forfeiture of the corresponding RSUs. The DERs may be settled in cash or stock at the discretion of the Compensation Committee. The DERs that vested during the years ended December 31, 2024, 2023 and 2022 were settled in cash.
A summary of the activity of the RSU awards under the 2017 Plan for the years ended December 31, 2024, 2023 and 2022, respectively, is presented below:
| 2024 | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| Number ofNon-vestedShares | WeightedAverage Per ShareGrant DateFair Value (1) | Number ofNon-vestedShares | WeightedAverage Per ShareGrant DateFair Value (1) | Number ofNon-vestedShares | WeightedAverage Per ShareGrant DateFair Value (1) | |
| Non-vested RSUs as of January 1 | 351,974 | $11.65 | 263,708 | $16.11 | 254,052 | $17.45 |
| Granted | 256,389 | 8.53 | 244,140 | 10.24 | 105,566 | 14.88 |
| Vested | (157,763) | 12.45 | (131,094) | 17.40 | (95,910) | 18.32 |
| Forfeited | — | — | (24,780) | 14.80 | — | — |
| Non-vested RSUs as of December 31 | 450,600 | $9.59 | 351,974 | $11.65 | 263,708 | $16.11 |
(1)The grant date fair value of RSUs is based on the closing market price of the Company’s common stock at the grant date.
During the year ended December 31, 2024,157,763 shares of common stock were issued in connection with the vesting of RSUs at a fair value of$1.3 million on the vesting date. During theyear ended December 31, 2023,131,094 shares of common stock were issued in connection with the vesting of RSUs at a fair value of $1.4 million on the vesting date. During theyear ended December 31, 2022,95,910 shares of common stock were issued in connection with the vesting of RSUs at a fair value of$1.4 million on the vesting date. Non-vested RSUsare forfeited upon the recipient's termination of employment, subject to certain exceptions.
As of December 31, 2024, 2023 and 2022 there was $2.3 million, $2.1 million and $2.0 million of unrecognized compensation cost related to the non-vested portion of the RSUs, respectively. The unrecognized compensation cost related to the non-vested portion of the RSUs at December 31, 2024 is expected to be recognized over a weighted average period of 1.6 years. Compensation expense related to the RSUs was $2.0 million, $2.0 million and $2.3 million for the years ended December 31, 2024, 2023 and 2022, respectively.
(d) Deferred Stock Units
During the year ended December 31, 2024, the Company granted DSUs that had been approved by the Compensation Committee and the Board of Directors to non-employee directors. Each DSU represents an unfunded promise to receive one share of the Company's common stock, subject to the non-employee director's continued service on the Board of Directors through the day immediately preceding the annual meeting of the Company's stockholders in the year subsequent to the grant date. Non-vested DSUs are forfeited upon the recipient's termination of service on the Company's Board of Directors.
The DSUs include DERs which shall remain outstanding from the grant date until the earlier of the settlement or forfeiture of the DSU to which the DER corresponds. Each vested DER entitles the holder to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company’s common stock underlying the DSU to which such DER relates. Upon vesting of the DSUs, the DERs will also vest. DERs will be forfeited upon forfeiture of the corresponding DSUs. The DERs may be settled in cash or stock at the discretion of the Compensation Committee.
A summary of the activity of the DSU awards under the 2017 Plan for the year ended December 31, 2024 is presented below:
| Number ofNon-vestedShares | WeightedAverage Per ShareGrant DateFair Value (1) | |
|---|---|---|
| Non-vested DSUs as of January 1 | — | $— |
| Granted | 110,772 | 6.50 |
| Non-vested DSUs as of December 31 | 110,772 | $6.50 |
(1)The grant date fair value of DSUs is based on the closing market price of the Company’s common stock at the grant date.
As of December 31, 2024, there was $0.4 million of unrecognized compensation cost related to the non-vested portion of the DSUs. The unrecognized compensation cost related to the non-vested portion of the DSUs at December 31, 2024 is expected to be recognized over a weighted average period of 0.4 years. Compensation expense related to the DSUs was $0.3 million for the year ended December 31, 2024.
- Income Taxes
For the years ended December 31, 2024, 2023 and 2022, the Company qualified to be taxed as a REIT under the Internal Revenue Code for U.S. federal income tax purposes. As long as the Company qualifies as a REIT, the Company generally will not be subject to U.S. federal income taxes on its taxable income to the extent it annually distributes at least 100% of its taxable income to stockholders and does not engage in prohibited transactions. Certain activities the Company performs may produce income that will not be qualifying income for REIT purposes. The Company has designated its TRSs to engage in these activities. The tables below reflect the taxes accrued at the TRS level and the tax attributes included in the consolidated financial statements.
The income tax provision for the years ended December 31, 2024, 2023 and 2022, respectively, is comprised of the following components (dollar amounts in thousands):
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Current income tax provision | |||
| Federal | $35 | $23 | $2,355 |
| State | 86 | 273 | 862 |
| Total current income tax provision | 121 | 296 | 3,217 |
| Deferred income tax provision (benefit) | |||
| Federal | 866 | (136) | (1,649) |
| State | 49 | (85) | (1,026) |
| Total deferred income tax provision (benefit) | 915 | (221) | (2,675) |
| Total income tax provision | $1,036 | $75 | $542 |
The Company’s effective income tax rate differs from the statutory U.S. federal rate as a result of state and local taxes, non-taxable REIT income, valuation allowance and other differences. A reconciliation of the statutory income tax provision to the effective income tax provision for the years ended December 31, 2024, 2023 and 2022, respectively, are as follows (dollar amounts in thousands).
| For the Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 · 2023 · 2022 | ||||||
| Benefit at statutory rate | $(12,808) | 21.0% | $(10,204) | 21.0% | $(71,422) | 21.0% |
| Non-taxable REIT loss | 13,007 | (21.3) | 6,901 | (14.2) | 64,479 | (19.0) |
| State and local tax provision (benefit) | 91 | (0.1) | 296 | (0.6) | (78) | — |
| Other | (462) | 0.8 | (3,366) | 6.9 | (6,057) | 1.8 |
| Valuation allowance | 1,208 | (2.0) | 6,448 | (13.3) | 13,620 | (4.0) |
| Total provision | $1,036 | (1.6)% | $75 | (0.2)% | $542 | (0.2)% |
Deferred Tax Assets and Liabilities
The major sources of temporary differences included in the deferred tax assets (liabilities) and their deferred tax effect as of December 31, 2024 and 2023, respectively, are as follows (dollar amounts in thousands):
| December 31, 2024 | December 31, 2023 | |
|---|---|---|
| Deferred tax assets | ||
| Net operating loss carryforward | $9,671 | $7,128 |
| Capital loss carryover | 16,259 | 19,597 |
| GAAP/Tax basis differences | 11,346 | 2,989 |
| Deferred tax assets | 37,276 | 29,714 |
| Less: Valuation allowance | (26,412) | (25,204) |
| Net deferred tax assets (1) | 10,864 | 4,510 |
| Deferred tax liabilities | ||
| GAAP/Tax basis differences | 9,282 | 2,012 |
| Deferred tax liabilities (2) | 9,282 | 2,012 |
| Total net deferred tax asset | $1,582 | $2,498 |
(1)Included in other assets in the accompanying consolidated balance sheets.
(2)Included in other liabilities in the accompanying consolidated balance sheets.
As of December 31, 2024, the Company, through wholly owned TRSs, had incurred net operating losses in the aggregate amount of approximately $43.6 million. The Company’s carryforward net operating losses can be carried forward indefinitely until they are offset by future taxable income. Additionally, as of December 31, 2024, the Company, through its wholly-owned TRSs, had also incurred approximately $73.3 million in capital losses. The Company’s carryforward capital losses will expire between 2025 and 2029 if they are not offset by future capital gains.
As of December 31, 2024, the Company has recorded a valuation allowance against certain deferred tax assets as management does not believe that it is more likely than not that these deferred tax assets will be realized. The change in the valuation for the current year is an increase of approximately $1.2 million. We will continue to monitor positive and negative evidence related to the utilization of the remaining deferred tax assets for which a valuation allowance continues to be provided.
The Company files income tax returns with the U.S. federal government and various state and local jurisdictions. The Company’s federal, state and city income tax returns are subject to examination by the Internal Revenue Service and related tax authorities generally for three years after they were filed. The Company has assessed its tax positions for all open years and concluded that there are no material uncertainties to be recognized.
Based on the Company’s evaluation, the Company has concluded that there are no significant uncertain tax positions requiring recognition in the Company’s financial statements. To the extent that the Company incurs interest and accrued penalties in connection with its tax obligations, including expenses related to the Company’s evaluation of unrecognized tax positions, such amounts will be included in income tax expense.
- Net Interest Income
The following table details the components of the Company's interest income and interest expense for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Interest income | |||
| Residential loans | |||
| Residential loans | $50,266 | $54,188 | $113,134 |
| Consolidated SLST | 39,194 | 34,061 | 36,448 |
| Residential loans held in securitization trusts | 129,905 | 97,492 | 80,116 |
| Total residential loans | 219,365 | 185,741 | 229,698 |
| Investment securities available for sale | 163,977 | 57,514 | 15,825 |
| Multi-family loans | 10,589 | 10,519 | 11,185 |
| Other | 7,349 | 4,886 | 1,680 |
| Total interest income | 401,280 | 258,660 | 258,388 |
| Interest expense | |||
| Repurchase agreements | 183,285 | 91,814 | 51,432 |
| Collateralized debt obligations | |||
| Consolidated SLST | 26,491 | 24,506 | 25,145 |
| Residential loan securitizations | 91,884 | 65,184 | 43,384 |
| Non-Agency RMBS re-securitization | 2,221 | — | — |
| Total collateralized debt obligations | 120,596 | 89,690 | 68,529 |
| Senior unsecured notes | 9,308 | 6,476 | 6,430 |
| Subordinated debentures | 4,236 | 4,154 | 2,590 |
| Convertible notes | — | — | 438 |
| Total interest expense | 317,425 | 192,134 | 129,419 |
| Net interest income | $83,855 | $66,526 | $128,969 |
- Other Income
The following table details the components of the Company's other income for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| Gain on sale of real estate (1) | $27,835 | $4,763 | $17,132 |
| Gain on de-consolidation of joint venture equity investments in Consolidated VIEs | 6,115 | — | — |
| Servicing fee income | 906 | — | — |
| Preferred equity and mezzanine loan premiums resulting from early redemption | 196 | 390 | 3,950 |
| (Loss) gain on extinguishment of collateralized debt obligations and mortgages payable on real estate | (2,864) | (796) | 2,214 |
| Provision for uncollectible receivables (2) | (3,207) | — | — |
| Miscellaneous income (loss) | 168 | 379 | (4,558) |
| Total other income | $29,149 | $4,736 | $18,738 |
(1)See Notes 8 and 9 for description of nature of transactions out of which items arose.
(2)During theyear ended December 31, 2024, the Company recorded a provision for uncollectible receivables for asset management expenses incurred related to a non-accrual multi-family loan that are in excess of anticipated redemption proceeds (see Note 5).
- Segment Reporting
The Company is in the business of acquiring, investing in, financing and managing primarily mortgage-related single-family and multi-family residential assets (the “investment portfolio”) in the United States and derives its revenues from management of the investment portfolio. The Company’s chief operating decision maker (“CODM”) is the Company’s Chief Executive Officer. The operating results of the Company’s investment portfolio, which includes residential loans, investment securities, multi-family loans and equity investments, including joint venture equity investments in multi-family properties, are regularly reviewed, in the aggregate, by the CODM based upon total assets reported on the consolidated balance sheets and net income (loss) reported on the consolidated statements of operations. The CODM also considers significant, and regularly reviews, consolidated salaries and benefits expense in the amounts of approximately $33.3 million, $35.2 million and $38.4 million for the years ended December 31, 2024, 2023 and 2022, respectively, which is included in general and administrative expenses in the accompanying consolidated statements of operations.
The CODM utilizes the information reviewed to evaluate Company financial performance, benchmark Company results to those of its peers and monitor actual performance against projected performance. Net income (loss) is a key determinant of the Company’s book value (calculated as the Company’s stockholders’ equity attributable to common stockholders divided by outstanding common shares), a measure that is used by the CODM to evaluate Company performance overall and with respect to its peers and which is a component of the calculation of management’s compensation. Based upon the inputs discussed above, investment portfolio strategy and financing and capital and resource allocations rely on the determination of the CODM. Accordingly, the Company consists of a single operating and reporting segment and the consolidated financial statements and notes thereto are presented as a single reportable segment.
- Subsequent Events
On January 14, 2025, the Company completed the issuance of $82.5 million in aggregate principal amount of its 9.125% Senior Notes due in 2030 (the "2030 Senior Notes") in an underwritten public offering. The total net proceeds to the Company from the offering of the 2030 Senior Notes, after deducting the underwriters' discount and commissions and offering expenses, were approximately $79.3 million.
On February 19, 2025, the Company's Board of Directors approved extensions of its common stock repurchase program, under which $189.7 million of the approved amount remained available for repurchase, and its preferred stock repurchase program, under which $97.6 million of the approved amount remained available for repurchase. The expiration dates of both stock repurchase programs were extended from March 31, 2025 to March 31, 2026.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.