8-K
ADAMAS TRUST, INC. (ADAM)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 17, 2022
NEW YORK MORTGAGE TRUST, INC.
(Exact name of registrant as specified in its charter)
| Maryland | 001-32216 | 47-0934168 |
|---|---|---|
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
90 Park Avenue
New York, New York 10016
(Address and zip code of
principal executive offices)
Registrant’s telephone number, including area code: (212) 792-0107
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | |
|---|---|---|---|
| Common Stock, par value $0.01 per share | NYMT | NASDAQ | Stock Market |
| 8.000% Series D Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share, $25.00 Liquidation Preference | NYMTN | NASDAQ | Stock Market |
| 7.875% Series E Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share, $25.00 Liquidation Preference | NYMTM | NASDAQ | Stock Market |
| 6.875% Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, par value $0.01 per share, $25.00 Liquidation Preference | NYMTL | NASDAQ | Stock Market |
| 7.000% Series G Cumulative Redeemable Preferred Stock, par value $0.01 per share, $25.00 Liquidation Preference | NYMTZ | NASDAQ | Stock Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 under the Securities Act (§230.405 of this chapter) or Rule 12b-2 under the Exchange Act (§240.12b-2 of this chapter).
Emerging Growth Company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition.
On February 17, 2022, New York Mortgage Trust, Inc., a Maryland corporation (the “Company”), issued a press release announcing its financial results for the three and twelve months ended December 31, 2021. A copy of the press release is furnished herewith as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
In addition, in conjunction with the press release announcing its financial results, the Company posted supplemental financial information on the “Events & Presentations” section of its website (www.nymtrust.com). Such supplemental financial information is furnished herewith as Exhibit 99.2 to this Current Report on Form 8-K and is incorporated herein by reference.
The information included in this Item 2.02 and Item 7.01 of this Current Report on Form 8-K (including Exhibit 99.1 and Exhibit 99.2 attached hereto), shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing made by the Company under the Exchange Act or Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.
Item 7.01. Regulation FD Disclosure.
The disclosure contained in Item 2.02 is incorporated herein by reference.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
| Exhibit No. | Description |
|---|---|
| 99.1† | Press release dated as of February 17, 2022. |
| 99.2† | Fourth Quarter 2021 Supplemental Financial Information. |
| 104 | Cover Page Interactive Data File-the cover page XBRL tags are embedded within the Inline XBRL document. |
† Furnished herewith.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| NEW YORK MORTGAGE TRUST, INC. | ||
|---|---|---|
| (Registrant) | ||
| Date: February 17, 2022 | By: | /s/ Kristine R. Nario-Eng |
| Kristine R. Nario-Eng | ||
| Chief Financial Officer |
Document
New York Mortgage Trust Reports
Fourth Quarter and Full Year 2021 Results
NEW YORK, NY - February 17, 2022 (GLOBE NEWSWIRE) - New York Mortgage Trust, Inc. (Nasdaq: NYMT) (“NYMT,” the “Company,” “we,” “our” or “us”) today reported results for the three and twelve months ended December 31, 2021.
Summary of Fourth Quarter and Full Year 2021:
(dollar amounts in thousands, except per share data)
| For the Three Months Ended December 31, 2021 | For the Twelve Months Ended December 31, 2021 | |||||
|---|---|---|---|---|---|---|
| Net income attributable to Company's common stockholders | $ | 22,460 | $ | 144,176 | ||
| Net income attributable to Company's common stockholders per share (basic) | $ | 0.06 | $ | 0.38 | ||
| Undepreciated earnings (1) | $ | 31,045 | $ | 159,881 | ||
| Undepreciated earnings per common share (1) | $ | 0.08 | $ | 0.42 | ||
| Comprehensive income attributable to Company's common stockholders | $ | 22,197 | $ | 144,960 | ||
| Comprehensive income attributable to Company's common stockholders per share (basic) | $ | 0.06 | $ | 0.38 | ||
| Net interest income | $ | 30,772 | $ | 123,618 | ||
| Portfolio net interest margin | 3.63 | % | 3.07 | % | ||
| Book value per common share at the end of the period | $ | 4.70 | $ | 4.70 | ||
| Undepreciated book value per common share at the end of the period (1) | $ | 4.74 | $ | 4.74 | ||
| Economic return on book value (2) | 1.27 | % | 8.28 | % | ||
| Economic return on undepreciated book value (3) | 1.68 | % | 9.13 | % | ||
| Dividends per common share | $ | 0.10 | $ | 0.40 |
(1)Represents a non-GAAP financial measure. A reconciliation of the Company's non-GAAP financial measures to their most directly comparable GAAP measure is included below in "Reconciliation of Financial Information."
(2)Economic return on book value is based on the periodic change in GAAP book value per common share plus dividends declared per common share, if any, during the period.
(3)Economic return on undepreciated book value is based on the periodic change in undepreciated book value per common share, a non-GAAP financial measure, plus dividends declared per common share, if any, during the period.
Key Developments:
Fourth Quarter Investing Activities
•Purchased approximately $606.2 million in residential loans and received approximately $245.1 million in repayments.
•Sold investment securities for aggregate proceeds of approximately $184.1 million.
•Funded multi-family joint venture investments for approximately $123.1 million and mezzanine lending investments in the amount of approximately $65.5 million.
Fourth Quarter Financing Activities
•Issued 7.000% Series G Cumulative Redeemable Preferred Stock for net proceeds of approximately $72.1 million and fully redeemed 7.750% Series B Cumulative Redeemable Preferred Stock for approximately $80.0 million, lowering the cost of capital represented by the redeemed shares by 75 basis points.
Full Year 2021 Investing Activities
•Purchased approximately $1.6 billion in residential loans and received approximately $858.2 million in repayments and sales proceeds of approximately $77.1 million.
•Purchased approximately $53.7 million in investment securities and received approximately $432.6 million in sales proceeds.
•Funded multi-family joint venture investments for approximately $198.5 million and mezzanine lending investments for approximately $108.4 million. Received approximately $96.0 million in proceeds from redemptions of mezzanine lending investments.
Full Year 2021 Financing Activities
•Issued $100.0 million in aggregate principal amount of 5.75% senior unsecured notes due April 2026 at par.
•Completed a securitization of bridge business purpose loans resulting in approximately $178.4 million of net proceeds to the Company, of which $117.1 million was used to repay an outstanding repurchase agreement.
•Redeemed one of the Company's residential loan securitizations with an outstanding balance of $203.5 million at the time of redemption and completed a new securitization of certain performing, re-performing and non-performing residential loans resulting in approximately $254.9 million of net proceeds to the Company.
•Issued 6.875% Series F Fixed-to-Floating-Rate Cumulative Redeemable Preferred Stock for net proceeds of approximately $138.6 million and fully redeemed 7.875% Series C Cumulative Redeemable Preferred Stock for approximately $104.9 million, lowering the cost of capital represented by the redeemed shares by 100 basis points.
•Issued 7.000% Series G Cumulative Redeemable Preferred Stock for net proceeds of approximately $72.1 million and fully redeemed 7.750% Series B Cumulative Redeemable Preferred Stock for approximately $80.0 million, lowering the cost of capital represented by the redeemed shares by 75 basis points.
Subsequent Developments:
•Completed a securitization of residential loans, resulting in approximately $286.3 million in net proceeds to the Company after deducting estimated expenses associated with the transaction. The Company utilized the net proceeds to repay approximately $195.6 million on an outstanding repurchase agreement related to residential loans.
•Completed a securitization of business purpose loans, resulting in approximately $222.5 million in net proceeds to the Company after deducting estimated expenses associated with the transaction. The Company utilized the net proceeds to repay approximately $121.1 million on an outstanding repurchase agreement related to residential loans.
•Redeemed our convertible notes at maturity for $138.0 million.
•The Company's Board of Directors has authorized a share repurchase program for up to $200.0 million of the Company's common stock.
Management Overview
Jason Serrano, Chief Executive Officer and President, commented: “The Company’s investment portfolio was transformed over the course of 2021 by our continued pursuit of organically-sourced opportunities through proprietary loan and joint venture pipelines. This strategic focus culminated in the fourth quarter with record quarterly investment acquisitions and fundings, portfolio yields at the highest level in nearly 10 years and a stable book value. We believe a diversified portfolio growth strategy centered around recurring income streams will provide stability to earnings in 2022. With industry leading low Company recourse leverage and flexibility aided by our low-cost operating structure, we are taking a more offensive posture to pursue opportunities in the higher rate environment for continued portfolio growth. We believe this is the path to enhance earnings.”
Capital Allocation
The following tables set forth, by investment category, our allocated capital at December 31, 2021, our interest income and interest expense, and the average yield, average portfolio financing cost, and portfolio net interest margin for our average interest earning assets for the three months ended December 31, 2021 (dollar amounts in thousands):
| Single-Family (1) | Multi-<br>Family | Other | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Residential loans | $ | 3,575,601 | $ | — | $ | — | $ | 3,575,601 | |
| Consolidated SLST CDOs | (839,419) | — | — | (839,419) | |||||
| Multi-family loans | — | 120,021 | — | 120,021 | |||||
| Investment securities available for sale | 128,019 | 33,146 | 39,679 | 200,844 | |||||
| Equity investments | — | 191,238 | 48,393 | 239,631 | |||||
| Equity investments in consolidated multi-family properties (2) | — | 261,639 | — | 261,639 | |||||
| Other investments (3) | 38,749 | — | — | 38,749 | |||||
| Total investment portfolio carrying value | 2,902,950 | 606,044 | 88,072 | 3,597,066 | |||||
| Liabilities: | |||||||||
| Repurchase agreements | (554,259) | — | — | (554,259) | |||||
| Residential loan securitization CDOs | (682,802) | — | — | (682,802) | |||||
| Convertible notes | — | — | (137,898) | (137,898) | |||||
| Senior unsecured notes | — | — | (96,704) | (96,704) | |||||
| Subordinated debentures | — | — | (45,000) | (45,000) | |||||
| Cash, cash equivalents and restricted cash (4) | 39,366 | — | 260,279 | 299,645 | |||||
| Other | 29,612 | (13,205) | (55,424) | (39,017) | |||||
| Net Company capital allocated | $ | 1,734,867 | $ | 592,839 | $ | 13,325 | $ | 2,341,031 | |
| Company Recourse Leverage Ratio (5) | 0.4 | x | |||||||
| Portfolio Recourse Leverage Ratio (6) | 0.2 | x |
(1)The Company, through its ownership of certain securities, has determined it is the primary beneficiary of Consolidated SLST and has consolidated the assets and liabilities of Consolidated SLST in the Company’s consolidated financial statements. Consolidated SLST is presented on our consolidated balance sheets as residential loans, at fair value and collateralized debt obligations, at fair value. Our investment in Consolidated SLST as of December 31, 2021 was limited to the RMBS comprised of first loss subordinated securities and IOs issued by the securitization with an aggregate net carrying value of $230.3 million.
(2)Represents the Company's equity investments in consolidated multi-family apartment communities. A reconciliation of the Company's equity investments in consolidated multi-family properties to the consolidated financial statements is included below in "Reconciliation of Financial Information."
(3)Represents the Company's single-family rental properties.
(4)Excludes cash in the amount of $30.1 million and restricted cash in the amount of $8.1 million held in the Company's equity investments in consolidated multi-family properties. Restricted cash is included in the Company’s accompanying consolidated balance sheets in other assets.
(5)Represents the Company's total outstanding repurchase agreement financing, subordinated debentures, convertible notes and senior unsecured notes divided by the Company's total stockholders' equity. Does not include Consolidated SLST CDOs amounting to $839.4 million, residential loan securitization CDOs amounting to $682.8 million and mortgages payable on real estate amounting to $709.4 million as they are non-recourse debt for which the Company has no obligation.
(6)Represents the Company's outstanding repurchase agreement financing divided by the Company’s total stockholders’ equity.
| Net Interest Income - Three Months Ended December 31, 2021: | Single-Family (1) | Multi-<br>Family | Other | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Income (2) | $ | 40,073 | $ | 3,767 | $ | 1,714 | $ | 45,554 | ||||
| Interest Expense | (7,832) | — | (6,950) | (14,782) | ||||||||
| Net Interest Income (Expense) | $ | 32,241 | $ | 3,767 | $ | (5,236) | $ | 30,772 | ||||
| Portfolio Net Interest Margin - Three Months Ended December 31, 2021: | ||||||||||||
| Average Interest Earning Assets (3) (4) | $ | 2,590,388 | $ | 158,424 | $ | 23,328 | $ | 2,772,140 | ||||
| Average Yield on Interest Earning Assets (5) | 6.19 | % | 9.51 | % | 29.39 | % | 6.57 | % | ||||
| Average Portfolio Financing Cost (6) | (2.94) | % | — | — | (2.94) | % | ||||||
| Portfolio Net Interest Margin (7) | 3.25 | % | 9.51 | % | 29.39 | % | 3.63 | % |
(1)The Company, through its ownership of certain securities, has determined it is the primary beneficiary of Consolidated SLST and has consolidated the assets and liabilities of Consolidated SLST in the Company’s consolidated financial statements. Interest income amounts represent interest income earned by securities that are owned by the Company. A reconciliation of net interest income from the Single-Family portfolio to the consolidated financial statements is included below in "Reconciliation of Financial Information."
(2)Includes interest income earned on cash accounts held by the Company.
(3)Average Interest Earning Assets for the period indicated excludes all Consolidated SLST assets other than those securities owned by the Company.
(4)Average Interest Earning Assets is calculated each quarter based on daily average amortized cost for the respective periods.
(5)Average Yield on Interest Earning Assets was calculated by dividing our annualized interest income relating to our interest earning assets by our Average Interest Earning Assets for the respective periods.
(6)Average Portfolio Financing Cost was calculated by dividing our annualized interest expense relating to our interest earning assets by our average interest bearing liabilities, excluding the interest expense generated by our subordinated debentures, convertible notes, senior unsecured notes and mortgages payable on real estate of approximately $0.5 million, $2.8 million, $1.6 million and $2.1 million, respectively.
(7)Portfolio Net Interest Margin is the difference between our Average Yield on Interest Earning Assets and our Average Portfolio Financing Cost, excluding the weighted average cost of subordinated debentures, convertible notes, senior unsecured notes and mortgages payable on real estate.
Stock Repurchase Program
On February 15, 2022, the Company's Board of Directors authorized a share repurchase program under which the Company may repurchase up to $200.0 million of its common stock through March 31, 2023. The stock repurchase program does not require the purchase of any minimum number of shares. The timing and extent to which the Company repurchases its shares will depend upon, among other things, market conditions, share price, liquidity, regulatory requirements and other factors, and repurchases may be commenced or suspended at any time without prior notice. Acquisitions under the share repurchase program may be made in the open market, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws.
The Company intends to only consider repurchasing shares of its common stock when the purchase price is less than the last publicly reported book value per common share and expects to fund the share repurchases from current liquidity.
Conference Call
On Friday, February 18, 2022 at 9:00 a.m., Eastern Time, New York Mortgage Trust's executive management is scheduled to host a conference call and audio webcast to discuss the Company’s financial results for the three and twelve months ended December 31, 2021. The conference call dial-in number is (877) 312-8806. The replay will be available until Friday, February 25, 2022 and can be accessed by dialing (855) 859-2056 and entering passcode 6046509. A live audio webcast of the conference call can be accessed via the Internet, on a listen-only basis, at the Company's website at http://www.nymtrust.com. Please allow extra time, prior to the call, to visit the site and download the necessary software to listen to the Internet broadcast.
In connection with the release of these financial results, the Company will also post a supplemental financial presentation that will accompany the conference call on its website at http://www.nymtrust.com under the "Investors — Events and Presentations" section. Full year 2021 financial and operating data can be viewed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, which is expected to be filed with the Securities and Exchange Commission on or about February 25, 2022. A copy of the Form 10-K will be posted at the Company’s website as soon as reasonably practicable following its filing with the Securities and Exchange Commission.
About New York Mortgage Trust
New York Mortgage Trust, Inc. is a Maryland corporation that has elected to be taxed as a real estate investment trust (“REIT”) for federal income tax purposes. NYMT is an internally managed REIT in the business of acquiring, investing in, financing and managing primarily mortgage-related single-family and multi-family residential assets. For a list of defined terms used from time to time in this press release, see “Defined Terms” below.
Defined Terms
The following defines certain of the commonly used terms that may appear in this press release: “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”); “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; “non-Agency RMBS” refers to RMBS that are not guaranteed by any agency of the U.S. Government or any 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; “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; “Agency CMBS” refers to CMBS representing interests in or obligations backed by pools of multi-family mortgage loans guaranteed by a GSE, such as Fannie Mae or Freddie Mac; “multi-family CMBS” refers to CMBS backed by commercial mortgage loans on multi-family properties; “CDO” refers to collateralized debt obligation and includes debt that permanently finances the residential loans held in Consolidated SLST, multi-family loans held in the Consolidated K-Series and the Company's residential loans held in securitization trusts and non-Agency RMBS re-securitization that we consolidate or consolidated in our financial statements in accordance with GAAP; “Consolidated K-Series” refers to Freddie Mac-sponsored multi-family loan K-Series securitizations, of which we, or one of our special purpose entities, owned the first loss PO securities and certain IOs and certain senior or mezzanine securities issued by them, that we consolidated in our financial statements in accordance with GAAP; “Consolidated SLST” refers to a Freddie Mac-sponsored residential loan securitization, 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 variable interest entities ("VIE") 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; “Multi-Family” portfolio includes multi-family CMBS, preferred equity and mezzanine loan investments and certain equity investments that invest in multi-family assets, including joint venture equity investments; “Single-Family” portfolio includes residential loans, Agency RMBS, non-Agency RMBS and single-family rental properties; and “Other” portfolio includes ABS and equity investments in entities that invest in residential assets or originate residential loans.
Cautionary Statement Regarding Forward-Looking Statements
When used in this press release, in future filings with the Securities and Exchange Commission (the “SEC”) or in other written or oral communications, statements which are not historical in nature, including those containing words such as “will,” “believe,” “expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,” “could,” “would,” “should,” “may” or similar expressions, are intended to identify “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and, as such, may involve known and unknown risks, uncertainties and assumptions.
Forward-looking statements are based on estimates, projections, beliefs and assumptions of management of the Company at the time of such statements and are not guarantees of future performance. Forward-looking statements involve risks and uncertainties in predicting future results and conditions. Actual results and outcomes could differ materially from those projected in these forward-looking statements due to a variety of factors, including, without limitation: changes in the Company’s business and investment strategy; changes in interest rates and the fair market value of the Company’s assets, including negative changes resulting in margin calls relating to the financing of the Company’s assets; changes in credit spreads; changes in the long-term credit ratings of the U.S., Fannie Mae, Freddie Mac, and Ginnie Mae; general volatility of the markets in which the Company invests; changes in prepayment rates on the loans the Company owns or that underlie the Company’s investment securities; increased rates of default or delinquency and/or decreased recovery rates on the Company’s assets; the Company’s ability to identify and acquire targeted assets, including assets in its investment pipeline; changes in relationships with the Company’s financing counterparties and the Company’s ability to borrow to finance its assets and the terms thereof; changes in our relationships with and/or the performance of our operating partners; the Company’s ability to predict and control costs; changes in laws, regulations or policies affecting the Company’s business, including actions that may be taken to contain or address the impact of the COVID-19 pandemic; the Company’s ability to make distributions to its stockholders in the future; the Company’s ability to maintain its qualification as a REIT for federal tax purposes; the Company’s ability to maintain its exemption from registration under the Investment Company Act of 1940, as amended; risks associated with investing in real estate assets, including changes in business conditions and the general economy, the availability of investment opportunities and the conditions in the market for Agency RMBS, non-Agency RMBS, ABS and CMBS securities, residential loans, structured multi-family investments and other mortgage-, residential housing- and credit-related assets, including changes resulting from the ongoing spread and economic effects of COVID-19; and the impact of COVID-19 on the Company, its operations and its personnel.
These and other risks, uncertainties and factors, including the risk factors described in the Company’s reports filed with the SEC pursuant to the Exchange Act, could cause the Company’s actual results to differ materially from those projected in any forward-looking statements the Company makes. All forward-looking statements speak only as of the date on which they are made. New risks and uncertainties arise over time and it is not possible to predict those events or how they may affect the Company. Except as required by law, the Company is not obligated to, and does not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
For Further Information
CONTACT: AT THE COMPANY
Phone: 212-792-0107
Email: InvestorRelations@nymtrust.com
FINANCIAL TABLES FOLLOW
NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollar amounts in thousands, except share data)
| December 31, 2021 | December 31, 2020 | |||
|---|---|---|---|---|
| (unaudited) | ||||
| ASSETS | ||||
| Residential loans, at fair value | $ | 3,575,601 | $ | 3,049,166 |
| Multi-family loans, at fair value | 120,021 | 163,593 | ||
| Investment securities available for sale, at fair value | 200,844 | 724,726 | ||
| Equity investments, at fair value | 239,631 | 259,095 | ||
| Cash and cash equivalents | 289,602 | 293,183 | ||
| Real estate, net | 1,017,583 | 50,532 | ||
| Other assets | 198,416 | 115,292 | ||
| Total Assets (1) | $ | 5,641,698 | $ | 4,655,587 |
| LIABILITIES AND EQUITY | ||||
| Liabilities: | ||||
| Repurchase agreements | $ | 554,259 | $ | 405,531 |
| Collateralized debt obligations ($839,419 at fair value and $682,802 at amortized cost, net as of December 31, 2021 and $1,054,335 at fair value and $569,323 at amortized cost, net as of December 31, 2020) | 1,522,221 | 1,623,658 | ||
| Convertible notes | 137,898 | 135,327 | ||
| Senior unsecured notes | 96,704 | — | ||
| Subordinated debentures | 45,000 | 45,000 | ||
| Mortgages payable on real estate, net | 709,356 | 36,752 | ||
| Other liabilities | 144,478 | 101,746 | ||
| Total liabilities (1) | 3,209,916 | 2,348,014 | ||
| Commitments and Contingencies | ||||
| Redeemable Non-Controlling Interest in Consolidated Variable Interest Entities | 66,392 | — | ||
| Stockholders' Equity: | ||||
| Preferred stock, par value $0.01 per share, 29,500,000 and 30,900,000 shares authorized as of December 31, 2021 and December 31, 2020, respectively, 22,284,994 and 20,872,888 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively ($557,125 and $521,822 aggregate liquidation preference as of December 31, 2021 and December 31, 2020, respectively) | 538,221 | 504,765 | ||
| Common stock, par value $0.01 per share, 800,000,000 shares authorized, 379,405,240 and 377,744,476 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively | 3,794 | 3,777 | ||
| Additional paid-in capital | 2,356,576 | 2,342,934 | ||
| Accumulated other comprehensive income | 1,778 | 994 | ||
| Accumulated deficit | (559,338) | (551,268) | ||
| Company's stockholders' equity | 2,341,031 | 2,301,202 | ||
| Non-controlling interest in consolidated variable interest entities | 24,359 | 6,371 | ||
| Total equity | 2,365,390 | 2,307,573 | ||
| Total Liabilities and Equity | $ | 5,641,698 | $ | 4,655,587 |
(1)Our consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs") as the Company is the primary beneficiary of these VIEs. As of December 31, 2021 and December 31, 2020, assets of consolidated VIEs totaled $2,924,678 and $2,150,984, respectively, and the liabilities of consolidated VIEs totaled $2,219,830 and $1,667,306, respectively.
NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollar amounts in thousands, except per share data)
(unaudited)
| For the Three Months Ended<br>December 31, | For the Years Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||
| NET INTEREST INCOME: | ||||||||
| Interest income | $ | 52,318 | $ | 46,220 | $ | 206,866 | $ | 350,161 |
| Interest expense | 21,546 | 20,264 | 83,248 | 223,068 | ||||
| Total net interest income | 30,772 | 25,956 | 123,618 | 127,093 | ||||
| NON-INTEREST INCOME (LOSS): | ||||||||
| Realized gains (losses), net | 1,090 | 1,861 | 21,451 | (148,058) | ||||
| Realized loss on de-consolidation of Consolidated K-Series | — | — | — | (54,118) | ||||
| Unrealized gains (losses), net | 15,491 | 52,549 | 95,649 | (160,161) | ||||
| Income from equity investments | 11,875 | 12,098 | 33,896 | 26,670 | ||||
| Impairment of goodwill | — | — | — | (25,222) | ||||
| Income from real estate | 7,605 | 419 | 15,230 | 419 | ||||
| Other income | 3,272 | 344 | 5,515 | 678 | ||||
| Total non-interest income (loss) | 39,333 | 67,271 | 171,741 | (359,792) | ||||
| GENERAL, ADMINISTRATIVE AND OPERATING EXPENSES: | ||||||||
| General and administrative expenses | 12,489 | 9,656 | 48,908 | 42,228 | ||||
| Expenses related to real estate | 13,463 | 763 | 28,849 | 763 | ||||
| Portfolio operating expenses | 8,111 | 2,761 | 26,668 | 11,572 | ||||
| Total general, administrative and operating expenses | 34,063 | 13,180 | 104,425 | 54,563 | ||||
| INCOME (LOSS) FROM OPERATIONS BEFORE INCOME TAXES | 36,042 | 80,047 | 190,934 | (287,262) | ||||
| Income tax expense | 1,162 | 65 | 2,458 | 981 | ||||
| NET INCOME (LOSS) | 34,880 | 79,982 | 188,476 | (288,243) | ||||
| Net loss (income) attributable to non-controlling interest in consolidated variable interest entities | 1,296 | 437 | 4,724 | (267) | ||||
| NET INCOME (LOSS) ATTRIBUTABLE TO COMPANY | 36,176 | 80,419 | 193,200 | (288,510) | ||||
| Preferred stock dividends | (10,994) | (10,296) | (42,859) | (41,186) | ||||
| Preferred stock redemption charge | (2,722) | — | (6,165) | — | ||||
| NET INCOME (LOSS) ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS | $ | 22,460 | $ | 70,123 | $ | 144,176 | $ | (329,696) |
| Basic earnings (loss) per common share | $ | 0.06 | $ | 0.19 | $ | 0.38 | $ | (0.89) |
| Diluted earnings (loss) per common share | $ | 0.06 | $ | 0.18 | $ | 0.38 | $ | (0.89) |
| Weighted average shares outstanding-basic | 379,346 | 377,744 | 379,232 | 371,004 | ||||
| Weighted average shares outstanding-diluted | 380,551 | 399,009 | 380,968 | 371,004 |
NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES
SUMMARY OF QUARTERLY EARNINGS
(Dollar amounts in thousands, except per share data)
(unaudited)
| For the Three Months Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||
| Total net interest income | $ | 30,772 | $ | 31,031 | $ | 31,475 | $ | 30,340 | $ | 25,956 |
| Total non-interest income | 39,333 | 49,412 | 43,276 | 39,720 | 67,271 | |||||
| Total general, administrative and operating expenses | 34,063 | 28,046 | 23,121 | 19,195 | 13,180 | |||||
| Income from operations before income taxes | 36,042 | 52,397 | 51,630 | 50,865 | 80,047 | |||||
| Income tax expense | 1,162 | 1,215 | 15 | 66 | 65 | |||||
| Net income | 34,880 | 51,182 | 51,615 | 50,799 | 79,982 | |||||
| Net loss attributable to non-controlling interest in consolidated variable interest entities | 1,296 | 394 | 1,625 | 1,409 | 437 | |||||
| Net income attributable to Company | 36,176 | 51,576 | 53,240 | 52,208 | 80,419 | |||||
| Preferred stock dividends | (10,994) | (11,272) | (10,296) | (10,297) | (10,296) | |||||
| Preferred stock redemption charge | (2,722) | (3,443) | — | — | — | |||||
| Net income attributable to Company's common stockholders | 22,460 | 36,861 | 42,944 | 41,911 | 70,123 | |||||
| Basic earnings per common share | $ | 0.06 | $ | 0.10 | $ | 0.11 | $ | 0.11 | $ | 0.19 |
| Diluted earnings per common share | $ | 0.06 | $ | 0.10 | $ | 0.11 | $ | 0.11 | $ | 0.18 |
| Weighted average shares outstanding - basic | 379,346 | 379,395 | 379,299 | 378,881 | 377,744 | |||||
| Weighted average shares outstanding - diluted | 380,551 | 380,983 | 381,517 | 380,815 | 399,009 | |||||
| Book value per common share | $ | 4.70 | $ | 4.74 | $ | 4.74 | $ | 4.71 | $ | 4.71 |
| Undepreciated earnings (1) | $ | 31,045 | $ | 42,190 | $ | 44,022 | $ | 42,625 | $ | 70,123 |
| Undepreciated earnings per common share (1) | $ | 0.08 | $ | 0.11 | $ | 0.12 | $ | 0.11 | $ | 0.19 |
| Undepreciated book value per common share (1) | $ | 4.74 | $ | 4.76 | $ | 4.75 | $ | 4.71 | $ | 4.71 |
| Dividends declared per common share | $ | 0.10 | $ | 0.10 | $ | 0.10 | $ | 0.10 | $ | 0.10 |
| Dividends declared per preferred share on Series B Preferred Stock (2) | $ | — | $ | 0.48 | $ | 0.48 | $ | 0.48 | $ | 0.48 |
| Dividends declared per preferred share on Series C Preferred Stock (3) | $ | — | $ | — | $ | 0.49 | $ | 0.49 | $ | 0.49 |
| Dividends declared per preferred share on Series D Preferred Stock | $ | 0.50 | $ | 0.50 | $ | 0.50 | $ | 0.50 | $ | 0.50 |
| Dividends declared per preferred share on Series E Preferred Stock | $ | 0.49 | $ | 0.49 | $ | 0.49 | $ | 0.49 | $ | 0.49 |
| Dividends declared per preferred share on Series F Preferred Stock (4) | $ | 0.43 | $ | 0.47 | $ | — | $ | — | $ | — |
| Dividends declared per preferred share on Series G Preferred Stock (5) | $ | 0.25 | $ | — | $ | — | $ | — | $ | — |
(1)Represents a non-GAAP financial measure. A reconciliation of the Company's non-GAAP financial measures to their most directly comparable GAAP measure is included below in "Reconciliation of Financial Information."
(2)In December 2021, the Company redeemed all outstanding shares of its Series B Preferred Stock and paid accumulated dividends up to, but not including, the redemption date.
(3)In July 2021, the Company redeemed all outstanding shares of its Series C Preferred Stock and paid accumulated dividends up to, but not including, the redemption date.
(4)For the three months ended September 30, 2021, dividends declared represents the cash dividend for the long initial dividend period that began on July 7, 2021 and ended on October 14, 2021.
(5)For the three months ended December 31, 2021, dividends declared represent the cash dividend for the short initial dividend period that began on November 24, 2021 and ended on January 14, 2022.
Reconciliation of Financial Information
Non-GAAP Financial Measures
In addition to the results presented in accordance with GAAP, this press release includes certain non-GAAP financial measures, including undepreciated earnings and undepreciated book value per common share. Our management team believes that these non-GAAP financial measures, when considered with our GAAP financial statements, provide supplemental information useful for investors as it enables them to evaluate our current performance using the same metrics that management uses to operate the business. Our presentation of non-GAAP financial measures may not be comparable to similarly-titled measures of other companies, who may use different calculations. Because these measures are not calculated in accordance with GAAP, they should not be considered a substitute for, or superior to, the financial measures calculated in accordance with GAAP. Our GAAP financial results and the reconciliations of the non-GAAP financial measures included in this press release to the most directly comparable financial measures prepared in accordance with GAAP should be carefully evaluated.
Undepreciated Earnings
Undepreciated earnings is a supplemental non-GAAP financial measure defined as GAAP net income (loss) attributable to Company's common stockholders excluding the Company's share in depreciation expense and lease intangible amortization expense related to operating real estate, net. By excluding these non-cash adjustments from our operating results, we believe that the presentation of undepreciated earnings provides a consistent measure of our operating performance and useful information to investors to evaluate the effective net return on our portfolio. In addition, we believe that presenting undepreciated earnings enables our investors to measure, evaluate, and compare our operating performance to that of our peers.
A reconciliation of net income (loss) attributable to Company's common stockholders to undepreciated earnings for the respective periods ended is presented below (dollar amounts in thousands, except per share data).
| For the Twelve Months Ended, | For the Three Months Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021 | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||||
| Net income attributable to Company's common stockholders | $ | 144,176 | $ | 22,460 | $ | 36,861 | $ | 42,944 | $ | 41,911 | $ | 70,123 |
| Add: | ||||||||||||
| Depreciation expense on operating real estate | 4,381 | 2,237 | 1,655 | 296 | 193 | — | ||||||
| Amortization of lease intangibles related to operating real estate | 11,324 | 6,348 | 3,674 | 781 | 521 | — | ||||||
| Undepreciated earnings | $ | 159,881 | $ | 31,045 | $ | 42,190 | $ | 44,021 | $ | 42,625 | $ | 70,123 |
| Weighted average shares outstanding - basic | 379,232 | 379,346 | 379,395 | 379,299 | 378,881 | 377,744 | ||||||
| Undepreciated earnings per common share | $ | 0.42 | $ | 0.08 | $ | 0.11 | $ | 0.12 | $ | 0.11 | $ | 0.19 |
Undepreciated Book Value Per Common Share
Undepreciated book value per common share is a supplemental non-GAAP financial measure defined as GAAP book value excluding the Company's share of cumulative depreciation and lease intangible amortization expenses related to operating real estate, net. By excluding these non-cash adjustments, undepreciated book value reflects the value of the Company’s rental property portfolio at its undepreciated basis. The Company's rental property portfolio includes single-family rental homes directly owned by the Company and consolidated multi-family apartment communities. We believe that the presentation of undepreciated book value per common share is useful to investors and us as it allows management to consider our investment portfolio exclusive of non-cash adjustments to operating real estate, net and facilitates the comparison of our financial performance to that of our peers.
A reconciliation of GAAP book value to undepreciated book value and calculation of undepreciated book value per common share as of the dates indicated is presented below (dollar amounts in thousands, except per share data).
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Company's stockholders' equity | $ | 2,341,031 | $ | 2,357,793 | $ | 2,321,161 | $ | 2,308,853 | $ | 2,301,202 |
| Preferred stock liquidation preference | (557,125) | (561,027) | (521,822) | (521,822) | (521,822) | |||||
| GAAP book value | 1,783,906 | 1,796,766 | 1,799,339 | 1,787,031 | 1,779,380 | |||||
| Add: | ||||||||||
| Cumulative depreciation expense on operating real estate | 4,381 | 2,144 | 489 | 193 | — | |||||
| Cumulative amortization of lease intangibles related to operating real estate | 11,324 | 4,976 | 1,302 | 521 | — | |||||
| Undepreciated book value | $ | 1,799,611 | $ | 1,803,886 | $ | 1,801,130 | $ | 1,787,745 | $ | 1,779,380 |
| Common shares outstanding | 379,405 | 379,286 | 379,372 | 379,273 | 377,744 | |||||
| GAAP book value per common share (1) | $ | 4.70 | $ | 4.74 | $ | 4.74 | $ | 4.71 | $ | 4.71 |
| Undepreciated book value per common share (2) | $ | 4.74 | $ | 4.76 | $ | 4.75 | $ | 4.71 | $ | 4.71 |
(1)GAAP book value per common share is calculated using the GAAP book value and the common shares outstanding for the periods indicated.
(2)Undepreciated book value per common share is calculated using the undepreciated book value and the common shares outstanding for the periods indicated.
Equity Investments in Consolidated Multi-family Properties
We invest in joint venture investments that own multi-family apartment communities which the Company determined to be VIEs and for which the Company is the primary beneficiary. As a result, we are required to consolidate these entities' underlying assets, liabilities, income and expenses in the our consolidated financial statements with non-controlling interests for the third-party ownership of the joint ventures' membership interests.
A reconciliation of our net equity investments in consolidated multi-family properties to our consolidated financial statements as of December 31, 2021 is shown below (dollar amounts in thousands):
| Cash and cash equivalents | $ | 30,130 |
|---|---|---|
| Real estate, net | 978,834 | |
| Lease intangible, net (a) | 39,769 | |
| Other assets | 31,006 | |
| Total assets | $ | 1,079,739 |
| Mortgages payable on real estate, net | $ | 709,356 |
| Other liabilities | 17,993 | |
| Total liabilities | $ | 727,349 |
| Redeemable non-controlling interest in Consolidated VIEs | $ | 66,392 |
| Non-controlling interest in Consolidated VIEs | $ | 24,359 |
| Net equity investment | $ | 261,639 |
(a)Included in other assets in the accompanying consolidated balance sheets.
Consolidated SLST
We determined that Consolidated SLST is a variable interest entity and that we are the primary beneficiary of Consolidated SLST. As a result, we are required to consolidate Consolidated SLST’s underlying seasoned re-performing and non-performing residential loans including its liabilities, income and expenses in our consolidated financial statements. We have 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 our consolidated statements of operations.
A reconciliation of our net interest income generated by our Single-Family portfolio to our consolidated financial statements for the three months ended December 31, 2021 is set forth below (dollar amounts in thousands):
| Interest income, residential loans | $ | 33,587 |
|---|---|---|
| Interest income, investment securities available for sale | 3,348 | |
| Interest income, Consolidated SLST | 9,902 | |
| Interest expense, Consolidated SLST CDOs | (6,764) | |
| Interest income, Single-Family, net | 40,073 | |
| Interest expense, repurchase agreements | (2,961) | |
| Interest expense, residential loan securitizations | (4,871) | |
| Net interest income, Single-Family | $ | 32,241 |
fourthquarter2021supplem
New York Mortgage Trust 2021 Fourth Quarter Financial Summary
2See Glossary and End Notes in the Appendix. This presentation contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward- looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account all information currently available to us. These beliefs, assumptions and expectations are subject to risks and uncertainties and can change as a result of many possible events or factors, not all of which are known to us. If a change occurs, our business, financial condition, liquidity and results of operations may vary materially from those expressed or implied in our forward-looking statements. The following factors are examples of those that could cause actual results to vary from our forward-looking statements: changes in our business and investment strategy; changes in interest rates and the fair market value of our assets, including negative changes resulting in margin calls relating to the financing of our assets; changes in credit spreads; changes in the long-term credit ratings of the U.S., Fannie Mae, Freddie Mac, and Ginnie Mae; general volatility of the markets in which we invest; changes in prepayment rates on the loans we own or that underlie our investment securities; increased rates of default or delinquency and/or decreased recovery rates on our assets; our ability to identify and acquire our targeted assets, including assets in our investment pipeline; changes in our relationships with our financing counterparties and our ability to borrow to finance our assets and the terms thereof; changes in our relationships with and/or the performance of our operating partners; our ability to predict and control costs; changes in laws, regulations or policies affecting our business, including actions that may be taken to contain or address the impact of the COVID-19 pandemic; our ability to make distributions to our stockholders in the future; our ability to maintain our qualification as a REIT for federal tax purposes; our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended; risks associated with investing in real estate assets, including changes in business conditions and the general economy, the availability of investment opportunities and the conditions in the market for Agency RMBS, non-Agency RMBS, ABS and CMBS securities, residential loans, structured multi-family investments and other mortgage-, residential housing- and credit- related assets, including changes resulting from the ongoing spread and economic effects of COVID-19; and the impact of COVID-19 on us, our operations and our personnel. These and other risks, uncertainties and factors, including the risk factors described in our most recent Annual Report on Form 10-K, as updated and supplemented from time to time, and our subsequent Quarterly Reports on Form 10-Q and other information that we file from time to time with the U.S. Securities and Exchange Commission (“SEC”) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), could cause our actual results to differ materially from those projected in any forward-looking statements we make. All forward-looking statements speak only as of the date on which they are made. New risks and uncertainties arise over time and it is not possible to predict those events or how they may affect us. Except as required by law, we are not obligated to, and do not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. This presentation may not contain all of the information that is important to you. As a result, the information in this presentation should be read together with the information included in our most recent Annual Report on Form 10-K, as updated and supplemented from time to time, and our subsequent Quarterly Reports on Form 10-Q and other information that we file under the Exchange Act. References to “the Company,” “NYMT,” “we,” “us,” or “our” refer to New York Mortgage Trust, Inc., together with its consolidated subsidiaries, unless we specifically state otherwise or the context indicates otherwise. See glossary of defined terms and detailed end notes for additional important disclosures included at the end of this presentation. Fourth quarter and full year 2021 Financial Tables and related information can be viewed in the Company’s press release dated February 17, 2022 posted on the Company’s website at http://www.nymtrust.com under the “Investors — Events & Presentations” section. Forward Looking Statements
3 To Our Stockholders Management Update “The Company’s investment portfolio was transformed over the course of 2021 by our continued pursuit of organically-sourced opportunities through proprietary loan and joint venture pipelines. This strategic focus culminated in the fourth quarter with record quarterly investment acquisitions and fundings, portfolio yields at the highest level in nearly 10 years and a stable book value. We believe a diversified portfolio growth strategy centered around recurring income streams will provide stability to earnings in 2022. With industry leading low Company recourse leverage and flexibility aided by our low-cost operating structure, we are taking a more offensive posture to pursue opportunities in the higher rate environment for continued portfolio growth. We believe this is the path to enhance earnings.” — Jason Serrano, Chief Executive Officer and President
Company Overview Financial Summary Market & Strategy Update Quarterly Comparative Financial Information Appendix Non-GAAP Financial Measures Glossary End Notes Capital Allocation Reconciliation of Net Interest Income Reconciliation of Joint Venture Equity Investments Table of Contents
Company Overview
6See Glossary and End Notes in the Appendix. New York Mortgage Trust, Inc. (NASDAQ: NYMT) is a real estate investment trust (“REIT”) for U.S. federal income tax purposes 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 margin and capital gains from a diversified investment portfolio. Our investment portfolio includes credit sensitive single-family and multi-family assets. Data As of 12/31/2021 64 professionals in New York, Los Angeles, and Charlotte Focus of utilizing Market Leading Technology & Data Committed to Community, Diversity & Inclusion Loan Servicing and Direct Property Management Expertise $3.6B Total Investment Portfolio / $2.0B Market Capitalization NYMT Overview Charlotte New YorkLos Angeles Office Locations Capital Allocation Single-Family Multi-Family Other 74% 25% 1%
7 Key Developments See Glossary and End Notes in the Appendix. *Represents a non-GAAP financial measure. See Non-GAAP Financial Measures in the Appendix. Financial Performance ◦ Earnings per share $0.06, Comprehensive earnings per share $0.06 ◦ Undepreciated earnings per share $0.08* ◦ Book value per share of $4.70 (-$0.04 change QoQ) ◦ Undepreciated book value per share of $4.74* (-$0.02 change QoQ) ◦ Achieved 1.3% Quarterly and 8.3% Annual Economic Return ◦ Achieved 1.7% Quarterly and 9.1% Annual Economic Return on Undepreciated Book Value* Stockholder Value ◦ Declared fourth quarter common stock dividend of $0.10 per share ◦ Common stock dividend yield of 10.8% (share price as of 12/31/2021) ◦ Annual Total Rate of Return of 11.7% ◦ Annual G&A expense ratio of 2.1% Liquidity / Financing ◦ Record quarter of $795 million of loan purchases and direct multi-family origination ▪ Purchased residential loans for $606 million ▪ Closed $123 million of new multi-family joint venture investments ▪ Funded $66 million of multi-family mezzanine lending investments ◦ Sold non-Agency and Agency RMBS for proceeds of $184 million ◦ Issued 3.0 million shares of 7.000% Series G Preferred Stock for net proceeds of $72 million and fully redeemed 7.750% Series B Preferred Stock for $80 million, lowering the cost of capital represented by the redeemed shares by 75 bps ◦ $1.4 billion of unencumbered assets (39% of Total Investment Portfolio) ◦ $152 million of unrestricted cash, net of debt maturities within the next 30 days ◦ Company Recourse Leverage Ratio of 0.4x ◦ Portfolio Recourse Leverage Ratio of 0.2x Investing Activity
8 Subsequent Developments See Glossary and End Notes in the Appendix. Liquidity / Financing ◦ Purchased $254 million of residential loans and funded $71 million of new ◦ multi-family joint venture investments (as of 2/9/22) ◦ Q1 2022 on pace to exceed historical Q4 2021 investment activity ◦ Issued $288 million rated RMBS securitization with a 2.3% weighted average coupon ◦ Issued $225 million BPL securitization with a 4.11% weighted average coupon ◦ Redeemed 6.25% convertible notes due 1/15/22 for $138 million. ◦ Authorized a share repurchase program for up to $200 million of the Company's common stock Investing Activity
Financial Summary Fourth Quarter 2021
10See Glossary and End Notes in the Appendix. *Represents a non-GAAP financial measure. See Non-GAAP Financial Measures in the Appendix. Financial Snapshot Earnings & Book Value Net Interest MarginEarnings Per Share Undepreciated Earnings Per Share* $0.08 Investment Portfolio Yield on Avg. Interest Earning AssetsTotal Portfolio Size Total Investment Portfolio $3.6B Financing Dividend Per Share Economic Return on Undepreciated Book Value* Avg. Portfolio Financing CostPortfolio Recourse Leverage Ratio $0.1B $0.6B $2.9B Investment Allocation SF Credit 59% MF Credit 25% 0.3x 3 Months Ended 1.7% Q4 Dividend $0.10 Comprehensive $0.06 Basic $0.06 SF 81% MF 17% Other 2% Company Recourse Leverage Ratio 1.5x 0.8x 0.5x 0.4x 0.3x SF MF Other 4Q 2020 1Q 2021 2Q 2021 3Q 2021 4Q 20214Q 2020 1Q 2021 2Q 2021 3Q 2021 4Q 2021 4Q 2020 1Q 2021 2Q 2021 3Q 2021 4Q 2021 3.75% 3.61% 3.34% 3.14% 2.94% 4Q 2020 1Q 2021 2Q 2021 3Q 2021 4Q 2021 0.2x 0.2x 0.1x 0.1x 0.2x 0.4x 0.3x 6.05% 6.03% 6.31% 6.39% 6.57% 4Q 2020 1Q 2021 2Q 2021 3Q 2021 4Q 2021 2.30% 2.42% 2.97% 3.25% 3.63% 0.3x 0.3x 0.3x Undepreciated Book Value* $4.74
11See Glossary and End Notes in the Appendix. *Represents a non-GAAP financial measure. See Non-GAAP Financial Measures in the Appendix. Financial Results Fourth Quarter Profit & Loss Dollar amounts in millions, except per share data Net Interest Income $ 30.8 Non-Interest Income 39.3 Total Net Interest Income & Non-Interest Income 70.1 General & Administrative Expenses (12.5) Expenses Related to Real Estate (13.5) Portfolio Operating Expenses (8.1) Net Income Attributable to Company 36.2 Preferred Stock Dividends and Redemption Charge (13.7) Net Income Attributable to Common Stockholders $ 22.5 Depreciation expense on operating real estate 2.2 Amortization of lease intangibles related to operating real estate 6.3 Undepreciated Earnings* $ 31.0 $4.58 Included in Non-Interest Income is $7.2 million related to Preferred Return on Mezzanine Lending investments that would be included in net margin and contribute 46 bps had the investments qualified for loan accounting treatment under GAAP. Non-Interest Income: in millions Realized Gains $ 1.1 Unrealized Gains 15.5 Preferred Return on Mezzanine Lending 7.2 Income from Real Estate 7.6 Other 7.9 Total Non-Interest Income $ 39.3 $ 0.06 Basic earnings per common share 0.00 0.02 $ 0.08 Undepreciated earnings per common share*
12See Glossary and End Notes in the Appendix. *Represents a non-GAAP financial measure. See Non-GAAP Financial Measures in the Appendix. Fourth Quarter and Full Year Summary Dollar amounts in millions 4Q 2021 FY 2021 Investment Activity Acquisitions $ 851.0 $ 2,009.9 Sales $ (193.8) $ (509.7) Prepayments and Redemptions $ (332.5) $ (1,131.9) Net Investment Activity $ 324.7 $ 368.3 Earnings Net Income Attributable to Common Stockholders $ 22.5 $ 144.2 Undepreciated Earnings* $ 31.0 $ 159.9
Market & Strategy Update
14See Glossary and End Notes in the Appendix. Strategy Update A Selective Approach to Growth Market Themes Opportunity Execution U.S. Housing Supply Deficit * Existing home inventory for sale continues to fall – now at the lowest point on record (1.8 months of supply) Originator Liquidity Strain * Early in 2022, mortgage origination platforms witnessed a complete collapse in gain-on-sale margins from historically high levels U.S. Domestic Migration Trends * Smaller MSAs are benefiting from migration trends due to lower cost of living and remote work capabilities that provide families with the option to move to these areas Residential Investor Lending * Focus on short-term, bridge lending to entry level units to be absorbed within 18 months S&D Market * NYMT offers a liquidity bid to mortgage originators by focusing on purchasing, at a deep discount, loans with ‘technical’ origination defects that are undeliverable to GSEs Multi-Family Originations * Focus lending and JV opportunities in multi-family markets where housing shortage is most acute * 73% LTV (at cost) * 65% LTV (after repair) BPL-Bridge $993MM 28% of Total * 3.91% W/A coupon rate * 6% W/A purchase price discount S&D $547MM 15% of Total * 88% of portfolio located in S/SE * 100% of properties are low/mid rise * Majority located in secondary markets Mezzanine Lending/JV $573MM 16% of Total
15See Glossary and End Notes in the Appendix. ◦ In Q4 2021, NYMT entered into a flow agreement with a BPL-Rental originator, guaranteeing NYMT 50% of production. ◦ Continue to grow direct BPL funding on a monthly basis from more than 3 BPL-Bridge originators. ◦ Other sourcing opportunities: – Expanding programs (e.g., bridge to perm; early funding) – Warehouse line dislocation ◦ In 2016, NYMT internalized RiverBanc, a direct multi-family originations and asset management team – National scale originator – Funded approximately $1.0 billion with internal rate of return of 15% – Organic sourcing with hundreds of Sponsors across the U.S. – Actively seeking portfolio roll-up opportunities by providing asset management expertise (closed on first portfolio joint venture in Q4 2021) Strategy Update Organic Growth Structured Around Proprietary Sourcing Core Strategy Development Multi-Family Single-Family
16See Glossary and End Notes in the Appendix. Strategy For Sustainable Earnings Growth NYMT Investment Strategy Focus NYMT seeks investment opportunities in markets where the Company finds a competitive advantage due to operational barriers to entry. Safety NYMT focuses on markets where compelling risk- adjusted asset returns are available through an unlevered holding strategy or through sustainable non-mark-to- market financing arrangements. Execution NYMT executes a low-levered credit strategy within the multi-family and single-family sectors by building portfolios through proprietary flow and bulk purchases where mid-teens returns are achievable on capital deployed. Portfolio Acquisitions (Dollar amounts in millions) Performing LoansBPL - Bridge/ Rental MF Loans/JV $268 $292 $165 $273 $473 $52 $55 $93 $98 $133 $31 $96 $189 $139 $38 $56 Q4 2020 Q1 2021 Q2 2021 Q3 2021 Q4 2021 Securities & Other $6 $11 $19 $13 $490 $364 $290 $505 $851 +69%
17See Glossary and End Notes in the Appendix. Strategy Update Evolution of Strategy Shift Cash Utilization Portfolio Re-Lever Asset Rotation Deploy cash generated from 2020 loan strategy acceleration 1 3 Increase utilization of non-mark-to market structures Shift to higher yielding residential and multi-family loans Higher earnings-driven re-deployment Unrestricted Cash (in millions) Total Investment Portfolio % Q2 2020 Q3 2020 Q4 2020 Q1 2021 Q2 2021 Q3 2021 Q4 2021 $0 $200 $400 $600 $800 $1,000 0% 5% 10% 15% 20% 25% Non-MTM Utilized (in millions) Avg Portfolio Financing Cost Q2 2020 Q3 2020 Q4 2020 Q1 2021 Q2 2021 Q3 2021 Q4 2021 $0 $200 $400 $600 $800 $1,000 0% 1% 2% 3% 4% Investment Securities (in millions) Yield on Avg. Interest Earnings Assets Q2 2020 Q3 2020 Q4 2020 Q1 2021 Q2 2021 Q3 2021 Q4 2021 $0 $300 $600 $900 $1,200 2% 4% 6% 8% 2
18See Glossary and End Notes in the Appendix. Strategy Update Significant Reinvestment Opportunity Focused on increasing EPS through capital re-deployment Cash Available through Q1 2022 Expected Financing Activities: EPS Growth Potential with 50% Cash Utilization of Q1 2022 Expected Financing Activities: Reinvestment ROE 9% 12% 15% + $0.02 + $0.03 + $0.04 $478MM $584MM $129MM $204MM $75MM$106MM Completed as of 2/15/2022 Incremental EPS Growth Potential *Portfolio Recourse Leverage Ratio expected to increase to 0.4x Projected additional in Q1 Asset Re-Capitalization $181MM Unencumbered Asset Financing $607MM Total $788MM
19See Glossary and End Notes in the Appendix. Strategy for Sustainable Financing NYMT Continues to Enhance Debt Structure Strategy Continue to primarily focus on investments away from CUSIP securities that do not rely on short-term callable mark-to-market leverage to generate attractive returns. Growth NYMT pursues a proprietary asset sourcing approach to lock-in investment pipelines with trusted counterparties within the multi-family and single-family credit sectors. Alongside the unencumbered portfolio and unrestricted cash, NYMT has the ability to organically grow the balance sheet. Leverage Reduced MTM repo by 83% since 12/31/2019 by focusing on securitization financing. Quarterly Portfolio Financing Exposure (Dollar amounts in millions) MTM Repo Securitization FinancingNon-MTM Repo Unencumbered Cash 12/31/2020 3/31/2021 6/30/2021 9/30/2021 12/31/2021 Portfolio Recourse Leverage Ratio 0.2x 0.1x 0.2x0.1x0.2x $16 $50 $45 $1,405 $152 $1,343 $1,390 $1,512$1,566 $409 $293 $291 $325 $714$569 $537 $688 $319$357 $330 $297 $539$17 $686 $209
20See Glossary and End Notes in the Appendix. Single-Family Portfolio Overview Core Strategy Sub-Sector Asset Value Net Capital Portfolio Recourse Leverage Ratio Total Portfolio Leverage Ratio Loan Key Characteristics Current Environment % $ % $ Avg. FICO Avg. LTV Avg. Coupon BPL - Bridge • Bridge loans • Bridge w/Rehab loans 34% $993 48% $831 — 0.2x • Historically low housing inventory and robust housing demand maintains a healthy backdrop for bridge loans. • Borrower experience is a key target attribute for NYMT, highlighting ability to source deals and execute rehabilitation plans. BPL - Rental • DSCR 3% $86 4% $63 0.4x 0.4x • Expanded investment program to include Rental Loans with existing origination partners. • Bridge loan borrowers also utilize rental loan products, allowing NYMT opportunity to ‘recapture’ relationships with key borrowers. Performing Loan • S&D • Other 21% $607 14% $243 1.5x 1.6x • Prepayments are slowing with higher conforming rates. More S&D opportunities are arising in orphaned, lower coupon production. • Originator gain-on-sale shrinking in current market, creating impetus for S&D sales to increase balance sheet velocity. RPL • Seasoned re- performing mortgage loans • Non-performing mortgage loans 28% $819 11% $199 0.9x 3.3x • Benign unemployment environment and historical HPA (19% YoY) create a robust credit profile in the seasoned RPL portfolio. • Despite rising mortgage rates, borrowers continue to have incentive to refinance seasoned RPLs with higher coupons. Securities • Non-Agency (includes Consolidated SLST - $230MM) 13% $358 21% $361 — — • Securitization markets are starting to feel heavy, with credit spreads widening and closing timelines pushing out. Dollar amounts in millions Total Investment Portfolio 81% Total Capital 74% 1/5 Underlying Collateral Allocation Dollar amounts in millions 8 5 0 6 6 % 2 . 8 9 % 7 6 6 728 850 747 850 722 850 65% 68% 65% 4.01% 4.75% 8.72% 65% 4.83% 628 850 Target ROE 12-15%
21See Glossary and End Notes in the Appendix. Single-Family Portfolio Highlights Quarterly Update Q4 Credit Performance ◦ RPL strategy continues its trend of low delinquency rates and stabilized performance. ◦ BPL and S&D continue to produce attractive returns with 0% credit losses. Q4 Financing Update ◦ Obtained financing for residential loans through a repurchase agreement with an existing counterparty, receiving proceeds of $251 million. Q4 Portfolio Activity ◦ Purchased $606 million of residential loans, including: – $388 million BPL - Bridge – $133 million S&D – $85 million BPL - Rental ◦ Sold non-Agency and Agency RMBS for proceeds of $184 million $96 $89 $97 $97 $100 WT. Avg. Price 65% 66% 64% 64% 38% 35% 34% 36% 36% 62% Current Delinquent (60+) 12/31/21 9/30/21 6/30/21 3/31/21 Purchase Pipeline Update ◦ Focused on BPL-Bridge lending and launch of BPL-Rental loan strategy with expected purchase volumes to be above Q4 2021 record volume at now higher coupons. A nn ua liz ed P re pa ym en t R at e Jan- 21 Feb- 21 Mar- 21 Apr- 21 May- 21 Jun- 21 Jul- 21 Aug- 21 Sep- 21 Oct- 21 Nov- 21 Dec- 21 20 30 40 Prepaid Loan Purchase Price $94 $93 $94 $94 $93 $95 $94 $92 $95 $93 $95 $92 RPL Performance Update S&D Loan Prepayment Activity
22See Glossary and End Notes in the Appendix. Single-Family Business Purpose Loan-Bridge Strategy NYMT Expertise Expertise & Background ◦ Deep experience managing different whole loan strategies across the credit spectrum. ◦ Managed rehabilitation and sale of real estate-owned assets for over 10 years. ◦ Started slowly investing in business purpose loans in 2019 and significantly ramped up effort in the latter part of 2020. ◦ Added new production pipelines in 2021. NYMT Differentiation ◦ Source business purpose loans through flow and bulk trades with multiple originator, asset manager and broker-dealer relationships. ◦ We seek to compete on process, not price, to gain market share in the BPL sector by leveraging technology to expedite loan funding timelines. ◦ We contribute to partner sourcing by uncovering new borrower relationships for our originator partners. Strategy & Initiatives ◦ Focus: – Markets with acute housing shortages – Borrowers with proven business plans – Low LTV – Low rehab requirements Loan Key Characteristics Avg. FICO Avg. Coupon Avg. LTARV Avg. LTC Loan Count: 2,028 UPB ($MM): $989 Borrower Experience DQ 60+ Maturity (months) 6.6 projects 3.0% 14.0 728 850 8.72% % o f B PL P or tf ol io Distribution of Project Rehab Costs 23% 22% 17% 10% 7% 4% 17% —% >0%-15% 16%-30% 31%-45% 46%-60% 61%-75% >75% 73%65% % of Initial Cost
23See Glossary and End Notes in the Appendix. Multi-Family Portfolio Overview Core Strategy Sub-Sector Asset Value Net Capital Loan Key Characteristics Current Environment % $ % $ Avg. DSCR Avg. LTV Avg. Coupon/ Target IRR Mezzanine Lending Preferred equity and mezzanine direct originations 50% $301 49% $288 • Increasing opportunities to invest in cash-flowing properties subject to long-dated senior mortgage maturities and associated high prepayment penalties. • New construction lending opportunities are limited to projects where land was purchased prior to recent valuation increases. Joint Venture Equity Equity ownership of an individual multi- family property alongside an operating partner 45% $272 46% $272 • Transaction volume increased dramatically as demand in the South / South East continues to outpace supply. • Senior debt markets have been active with bridge lending playing a larger role throughout the year, providing attractive capital for joint ventures. Dollar amounts in millions Total Investment Portfolio 17% Total Capital 25% 2.05x 1.74x 82% 79% 13-17% 11.80% Target ROE 12-17%
24See Glossary and End Notes in the Appendix. Quarterly Update Loan Performance Update ◦ Three loans with outstanding UPB of $32 million paid off in the quarter at an average lifetime IRR of 15.4% (1.41x multiple) including any applicable minimum return multiple. ◦ As of 12/31/21, only one loan equaling 1.3% of the total multi-family portfolio was delinquent and expected to pay off at par. NYMT Differentiation ◦ Q1 origination pipeline continues to develop at a robust pace mirroring dynamics of what was seen in Q4 2021 – $71 million closed as of 2/9/2022 – $152 million currently in underwriting Multi-Family Opportunity Highlights Property Operating Update ◦ Portfolio occupancy rate improved to an average of 94.3% in December 2021 from an average of 91.4% in December 2020. ◦ Rental growth rate of 8% in 2021. Mezzanine Portfolio Characteristics as of 12/31/2021 (Dollar amounts in millions) State Count Balance % Total Coupon LTV DSCR FL 6 $ 84 28.1 % 12.5 % 72 % 2.43x TX 9 $ 71 23.6 % 11.2 % 84 % 2.13x AL 3 $ 41 13.7 % 12.2 % 73 % 2.12x OH 3 $ 28 9.5 % 11.6 % 88 % 2.05x NC 3 $ 19 6.4 % 12.0 % 74 % 1.50x Other 9 $ 55 18.7 % 11.2 % 84 % 1.91x Total 33 $ 298 100.0 % 11.8 % 79 % 2.05x Joint Venture Portfolio Characteristics as of 12/31/2021 (Dollar amounts in millions) State Count Balance % Total Target IRR LTV DSCR TX 11 $ 90 33.1 % 14.4 % 81 % 1.64x FL 6 $ 82 30.0 % 13.7 % 85 % 1.82x AL 2 $ 37 13.7 % 15.2 % 75 % 1.56x SC 2 $ 17 6.1 % 14.3 % 83 % 2.17x Other 3 $ 46 17.1 % 14.3 % 82 % 1.74x Total 24 $ 272 100.0 % 14.3 % 82 % 1.74x
25See Glossary and End Notes in the Appendix. *Represents a non-GAAP financial measure. See Non-GAAP Financial Measures in the Appendix. Multi-Family Origination Platform NYMT Expertise Since 2014, originated approximately $1.0 billion of Mezzanine Lending and Joint Ventures for a 15% return. ◦ A focus in middle market communities located in secondary and tertiary markets ◦ Properties with 150 - 300 units ◦ Value-add sponsor strategies through improvements ◦ Due to an experienced asset management team, NYMT has never incurred a loss in this highly accretive business Loan Count: 2,028 UPB ($MM): $989Current Portfolio Investments totaled $573 million at YE 2021 ◦ Migration to affordable MSAs fueled rental demand ◦ NYMT restarted JV program in 2021 to focus on opportunities in the South / South East where housing shortage is most acute ◦ Depreciation and lease intangible amortization are non- cash GAAP expenses which reduce earnings and book value ◦ Given increase of JVs on balance sheet, NYMT will now separately report two new measures, Undepreciated Book Value* and Undepreciated Earnings* GAAP Expense Q4 Expense Change to BV Change to EPS Depreciation $(2)MM $(0.01) — Amortization $(6)MM $(0.03) $(0.02) Total $(8)MM $(0.04) $(0.02) Mezzanine Lending Joint Venture Equity 2014 2015 2016 2017 2018 2019 2020 2021 Jan 2022 $573MM 47% $271 Mezzanine Loans Preferred Equity Joint Venture Equity 53% $71$27 $31 $44 $60 $114 $127 $82 $110 $14 $18 $22 $5 Originations by Year (Dollar amounts in millions)
26See Glossary and End Notes in the Appendix. ◦ Invest in lower market quality product as a value play ◦ Utilize strategic capex plan to improve rent growth Target Product Market Competition Style Unit Interiors Common to Multi-Family Target Strategy Houston, TX Houston, TX Beaufort, SC Austin, TX Houston, TX Pooler, GA
27 Current Focus New York Mortgage Trust 90 Park Avenue New York, New York 10016 Utilize a Strong Balance Sheet to Capture Superior Market Opportunities ◦ Invest across capital structures and sectors to locate compelling risk-adjusted returns ◦ Continue to grow pipeline of targeted assets with existing relationships under a flexible, low operating cost structure ◦ Continue to generate attractive returns with minimal Portfolio Recourse Leverage to protect book value The Company continues to focus on asset growth through proprietary channels and prudent liability management to increase profitability.
Quarterly Comparative Financial Information
29See Glossary and End Notes in the Appendix. Portfolio Yields by Strategy Quarter over Quarter Comparison Portfolio Net Interest Margin (4Q’21 vs 3Q’21) Portfolio net interest margin for the fourth quarter was 3.63%, an increase of 38 bps from the prior quarter primarily due to 1) continued investment in higher-yielding business purpose loans and 2) decreased borrowing cost due to the full quarter impact of 210 bps cost savings related to our RPL strategy loan securitization that closed in the latter part of the third quarter. Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Single-Family Avg. Interest Earning Assets $ 2,590,388 $ 2,608,604 $ 2,535,085 $ 2,504,777 $ 2,173,016 Yield on Avg. Interest Earning Assets 6.19 % 6.00 % 5.91 % 5.63 % 5.53 % Average Financing Cost (2.94) % (3.14) % (3.34) % (3.61) % (3.75) % Single-Family Net Interest Margin 3.25 % 2.86 % 2.57 % 2.02 % 1.78 % Multi-Family Avg. Interest Earning Assets $ 158,424 $ 195,431 $ 288,889 $ 310,347 $ 357,281 Yield on Avg. Interest Earning Assets 9.51 % 8.69 % 7.94 % 7.93 % 7.87 % Average Financing Cost — % — % — % — % — % Multi-Family Net Interest Margin 9.51 % 8.69 % 7.94 % 7.93 % 7.87 % Portfolio Total Avg. Interest Earning Assets $ 2,772,140 $ 2,830,503 $ 2,854,627 $ 2,846,776 $ 2,566,145 Yield on Avg. Interest Earning Assets 6.57 % 6.39 % 6.31 % 6.03 % 6.05 % Average Financing Cost (2.94) % (3.14) % (3.34) % (3.61) % (3.75) % Portfolio Net Interest Margin 3.63 % 3.25 % 2.97 % 2.42 % 2.30 %
30See Glossary and End Notes in the Appendix. Net Interest Income (4Q’21 vs 3Q’21) Net interest income was relatively flat for the quarter as compared to the previous quarter. Our continued investment in higher-yielding business purpose loans during the quarter contributed to the $0.9 million increase in single-family interest income offset by a $0.5 million decrease in multi- family interest income due to payoffs related to our preferred equity investments accounted for as loans. Although there was a decrease in income from preferred equity investments accounted for as loans, our income from preferred equity investments accounted for as equity increased during the period, contributing $7.2 million in preferred return during the quarter, which is included in income from equity investments in Slide 32. Interest expense on the single-family portfolio decreased by $0.3 million primarily due to the full quarter impact of 210 bps in interest cost savings related to our RPL strategy loan securitization that closed in the latter part of the third quarter. Interest expense related to mortgages payable on real estate increased as a result of the full quarter impact of multi-family joint venture investments consolidated in the previous quarter as well as additional multi-family joint venture investments entered into and consolidated in the current quarter. Interest Income & Interest Expense Breakout by Investment Category Net Interest Income Quarter over Quarter Comparison Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Single-Family Interest Income $ 40,073 $ 39,144 $ 37,455 $ 35,259 $ 30,036 Interest Expense (7,832) (8,163) (8,748) (9,043) (9,619) Single-Family Net Interest Income $ 32,241 $ 30,981 $ 28,707 $ 26,216 $ 20,417 Multi-Family Interest Income $ 3,767 $ 4,247 $ 5,734 $ 6,152 $ 7,031 Interest Expense — — — — — Multi-Family Net Interest Income $ 3,767 $ 4,247 $ 5,734 $ 6,152 $ 7,031 Total Interest Income $ 45,554 $ 45,207 $ 45,036 $ 42,934 $ 38,811 Interest Expense (1) (14,782) (14,176) (13,561) (12,594) (12,855) Total Net Interest Income $ 30,772 $ 31,031 $ 31,475 $ 30,340 $ 25,956 (1) Includes interest expense generated by our subordinated debentures, convertible notes, senior unsecured notes and mortgages payable on real estate. See Slide 33 for detailed information regarding income and loss from real estate.
31See Glossary and End Notes in the Appendix. Non-Interest Income (Loss) Quarter over Quarter Comparison Realized Gains (Losses), net (4Q’21 vs 3Q’21) Net realized gains on residential loans are primarily a result of loan prepayment activity that generated $5.1 million in net realized gains during the quarter. Net realized losses of $4.1 million on investment securities is primarily related to the sale of Agency RMBS during the quarter, which generated $3.5 million of realized losses, as well as $0.7 million of write-down recognized on a non-Agency RMBS. Unrealized Gains (Losses), net (4Q’21 vs 3Q’21) Certain credit markets saw continued credit spread tightening in the fourth quarter, which translated to improved pricing on our residential loan portfolio. Net unrealized gains on our investment securities is primarily related to the reversal of previously recognized unrealized losses on the Company's Agency RMBS that were sold during the quarter. Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Residential loans $ 5,224 $ 3,219 $ 4,597 $ 2,683 $ 2,036 Investment securities (4,134) 5,095 392 4,375 (175) Total Realized Gains, net $ 1,090 $ 8,314 $ 4,989 $ 7,058 $ 1,861 Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Residential loans $ 10,684 $ 20,074 $ 5,902 $ 18,677 $ 34,730 Consolidated SLST 513 4,302 9,793 9,225 2,820 Preferred equity and mezzanine loan investments 326 392 190 105 5,087 Investment securities 3,968 5,370 7,969 (1,841) 9,912 Total Unrealized Gains, net $ 15,491 $ 30,138 $ 23,854 $ 26,166 $ 52,549
32See Glossary and End Notes in the Appendix. Non-Interest Income (Loss) Quarter over Quarter Comparison Income from Equity Investments (4Q’21 vs 3Q’21) Preferred return on preferred equity investments accounted for as equity increased to $7.2 million as a result of an increase in these investments during the quarter. The fair value of the Company's investment in an entity that originates residential loans also increased during the quarter, contributing $2.8 million of additional income. Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Preferred return on preferred equity investments accounted for as equity $ 7,177 $ 6,172 $ 5,531 $ 5,376 $ 4,915 Unrealized (losses) gains, net on preferred equity investments accounted for as equity (256) (294) 805 123 4,309 Income from unconsolidated joint venture equity investments in multi- family properties 150 — — — — Income (loss) from entities that invest in or originate residential properties and loans 4,804 2,137 4,271 (2,100) 2,874 Total Income from Equity Investments $ 11,875 $ 8,015 $ 10,607 $ 3,399 $ 12,098 Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Loss on extinguishment of collateralized debt obligations $ — $ (1,583) $ — $ — $ — Preferred equity and mezzanine loan premiums resulting from early redemption 3,147 117 1,459 571 588 Operating loss in Consolidated VIEs — — — — (387) Miscellaneous income 125 431 217 1,031 143 Total Other Income (Loss) $ 3,272 $ (1,035) $ 1,676 $ 1,602 $ 344 Other Income (Loss) (4Q’21 vs 3Q’21) The increase in other income in the fourth quarter is primarily related to an increase in redemption premium recognized from early repayment of preferred equity investments during the fourth quarter as compared to the previous quarter. Additionally, the Company did not recognize a loss on the extinguishment of collateralized debt obligations as we did in the previous quarter.
33See Glossary and End Notes in the Appendix. Net Loss from Real Estate Quarter over Quarter Comparison Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Income from real estate $ 7,605 $ 3,980 $ 2,150 $ 1,495 $ 419 Interest expense, mortgages payable on real estate (1) (2,077) (1,147) (430) (310) — Expenses related to real estate: Depreciation expense on operating real estate (2) (2,394) (1,749) (838) (681) (155) Amortization of lease intangibles related to operating real estate (2) (6,837) (3,993) (1,516) (1,242) (231) Other expenses (4,232) (2,807) (1,559) (1,001) (377) Total expenses related to real estate (13,463) (8,549) (3,913) (2,924) (763) Net Loss from Real Estate $ (7,935) $ (5,716) $ (2,193) $ (1,739) $ (344) Net loss attributable to non-controlling interest 1,296 394 1,625 1,409 437 Net (Loss) Income from Real Estate Attributable to the Company $ (6,639) $ (5,322) $ (568) $ (330) $ 93 Net Loss from Real Estate (4Q’21 vs 3Q’21) The increase in both income from and expenses related to real estate in the fourth quarter is primarily related to the full quarter impact of multi- family joint venture investments made in the previous quarter as well as additional multi-family joint venture investments made during the current quarter. These multi-family joint venture investments are consolidated in the Company's financial statements in accordance with GAAP and a significant portion of the net loss is attributable to the $9.2 million of depreciation expense and amortization of lease intangibles related to the operating real estate. (1) Included in interest expense in the Company's consolidated statements of operations. (2) See Slide 39 for amounts of depreciation expense and amortization of lease intangibles related to operating real estate attributable to the Company.
34See Glossary and End Notes in the Appendix. Expense Analysis Quarter over Quarter Comparison General and Administrative Expenses (4Q’21 vs 3Q’21) Increase in compensation expenses is largely related to an increase in bonus accruals during the fourth quarter. Decrease in other general and administration is primarily attributable to the decrease in state capital tax accruals during the quarter. Portfolio Operating Expenses (4Q’21 vs 3Q’21) Portfolio operating expenses increased by $1.1 million primarily due to the continued growth of the business purpose loan portfolio. Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Portfolio Operating Expenses $ 8,111 $ 7,039 $ 6,688 $ 4,830 $ 2,761 Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Salaries, benefits and directors' compensation $ 9,765 $ 8,612 $ 9,797 $ 8,796 $ 6,744 Other general and administrative expenses 2,724 3,846 2,723 2,645 2,912 Total General and Administrative Expenses $ 12,489 $ 12,458 $ 12,520 $ 11,441 $ 9,656
35See Glossary and End Notes in the Appendix. Other Comprehensive Income (Loss) Other Comprehensive Income (Loss) (4Q’21 vs 3Q’21) The change in other comprehensive income is primarily due to unrealized losses on certain non-Agency RMBS recognized during the fourth quarter, partially offset by previously recognized unrealized losses that were reversed in relation to the redemption of certain investment securities during the quarter. Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 NET INCOME ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS $ 22,460 $ 36,861 $ 42,944 $ 41,911 $ 70,123 OTHER COMPREHENSIVE (LOSS) INCOME (Decrease) increase in fair value of investment securities available for sale (314) 637 3,788 638 12,755 Reclassification adjustment for net loss (gain) included in net income 51 (6,045) (213) 2,242 177 TOTAL OTHER COMPREHENSIVE (LOSS) INCOME (263) (5,408) 3,575 2,880 12,932 COMPREHENSIVE INCOME ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS $ 22,197 $ 31,453 $ 46,519 $ 44,791 $ 83,055
36See Glossary and End Notes in the Appendix. *Represents a non-GAAP financial measure. See Non-GAAP Financial Measures in the Appendix. Book Value Changes in Book Value The following table analyzes the changes in book value and undepreciated book value* of our common stock for the quarter and year ended December 31, 2021. Amounts in Thousands, except per share Amount Shares Per Share Amount Shares Per Share Beginning Balance, Book Value $ 1,796,766 379,286 $ 4.74 $ 1,779,380 377,744 $ 4.71 Common stock issuance, net 3,094 119 10,239 1,661 Preferred stock issuance, net 72,169 210,738 Preferred stock issuance liquidation preference (75,000) (218,750) Preferred stock redemption charge 2,722 6,165 Balance after share activity 1,799,751 379,405 4.74 1,787,772 379,405 4.71 Redemption of non-controlling interest in Consolidated VIEs — — 3,420 0.01 Dividends and dividend equivalents declared (38,042) (0.10) (152,246) (0.40) Net change in accumulated other comprehensive income: Investment securities available for sale (263) — 784 — Net income attributable to Company's common stockholders 22,460 0.06 144,176 0.38 Ending Balance, Book Value $ 1,783,906 379,405 $ 4.70 $ 1,783,906 379,405 $ 4.70 Add: Cumulative depreciation expense on operating real estate (1) 4,381 0.01 4,381 0.01 Cumulative amortization of lease intangibles related to operating real estate (1) 11,324 0.03 11,324 0.03 Ending Balance, Undepreciated Book Value* $ 1,799,611 379,405 $ 4.74 $ 1,799,611 379,405 $ 4.74 Year Ended December 31, 2021Quarter Ended December 31, 2021 (1) Represents life to date adjustments for depreciation expense and amortization of lease intangibles related to operating real estate attributable to the Company for both the quarterly and annual periods presented.
37See Glossary and End Notes in the Appendix. *Represents a non-GAAP financial measure. See Non-GAAP Financial Measures in the Appendix. Economic Return: Change in Book Value for the period + Dividends declared for the period, divided by the beginning period Book Value. Economic Return on Undepreciated Book Value:* Change in Undepreciated Book Value for the period + Dividends declared for the period, divided by the beginning period Undepreciated Book Value. Total Rate of Return: Change in Stock Price for the period + Dividends declared for the period, divided by the beginning period Stock Price. Annual and Quarterly Returns Economic/Total Rate 2021 4Q'21 3Q'21 2Q'21 1Q'21 2020 2019 2018 Book Value Beginning $ 4.71 $ 4.74 $ 4.74 $ 4.71 $ 4.71 $ 5.78 $ 5.65 $ 6.00 Ending $ 4.70 $ 4.70 $ 4.74 $ 4.74 $ 4.71 $ 4.71 $ 5.78 $ 5.65 Change in Book Value $ (0.01) $ (0.04) $ — $ 0.03 $ — $ (1.07) $ 0.13 $ (0.35) Dividends Q1 $ 0.10 $ 0.10 $ — $ 0.20 $ 0.20 Q2 0.10 $ 0.10 0.05 0.20 0.20 Q3 0.10 $ 0.10 0.075 0.20 0.20 Q4 0.10 $ 0.10 0.10 0.20 0.20 Total $ 0.40 $ 0.10 $ 0.10 $ 0.10 $ 0.10 $ 0.225 $ 0.80 $ 0.80 Economic Return 8.3% 1.3% 2.1 % 2.8 % 2.1 % (14.6) % 16.5 % 7.5 % Undepreciated Book Value* Beginning $ 4.71 $ 4.76 $ 4.75 $ 4.71 $ 4.71 $ 5.78 $ 5.65 $ 6.00 Ending $ 4.74 $ 4.74 $ 4.76 $ 4.75 $ 4.71 $ 4.71 $ 5.78 $ 5.65 Change in Undepreciated Book Value $ 0.03 $ (0.02) $ 0.01 $ 0.04 $ — $ (1.07) $ 0.13 $ (0.35) Economic Return on Undepreciated Book Value* 9.1 % 1.7 % 2.3 % 3.0 % 2.1 % (14.6) % 16.5 % 7.5 % 2021 4Q'21 3Q'21 2Q'21 1Q'21 2020 2019 2018 Stock Price Beginning $ 3.69 $ 4.26 $ 4.47 $ 4.47 $ 3.69 $ 6.23 $ 5.89 $ 6.17 Ending $ 3.72 $ 3.72 $ 4.26 $ 4.47 $ 4.47 $ 3.69 $ 6.23 $ 5.89 Change in Stock Price $ 0.03 $ (0.54) $ (0.21) $ — $ 0.78 $ (2.54) $ 0.34 $ (0.28) Total Rate of Return 11.7% (10.3)% (2.5) % 2.2 % 23.8 % (37.2) % 19.4 % 8.4 %
Appendix
39See Glossary and End Notes in the Appendix. Non-GAAP Financial Measures Dollar Amounts in Thousands 2021 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Net income attributable to Company's common stockholders $ 144,176 $ 22,460 $ 36,861 $ 42,944 $ 41,911 $ 70,123 Add: Depreciation expense on operating real estate 4,381 2,237 1,655 296 193 — Amortization of lease intangibles related to operating real estate 11,324 6,348 3,674 781 521 — Undepreciated earnings $ 159,881 $ 31,045 $ 42,190 $ 44,021 $ 42,625 $ 70,123 Weighted average shares outstanding - basic 379,232 379,346 379,395 379,299 378,881 377,744 Undepreciated earnings per common share $ 0.42 $ 0.08 $ 0.11 $ 0.12 $ 0.11 $ 0.19 Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Company's stockholders' equity $ 2,341,031 $ 2,357,793 $ 2,321,161 $ 2,308,853 $ 2,301,202 Preferred stock liquidation preference (557,125) (561,027) (521,822) (521,822) (521,822) GAAP Book Value 1,783,906 1,796,766 1,799,339 1,787,031 1,779,380 Add: Cumulative depreciation expense on operating real estate 4,381 2,144 489 193 — Cumulative amortization of lease intangibles related to operating real estate 11,324 4,976 1,302 521 — Undepreciated book value $ 1,799,611 $ 1,803,886 $ 1,801,130 $ 1,787,745 $ 1,779,380 Common shares outstanding - basic 379,405 379,286 379,372 379,273 377,744 GAAP book value per common share $ 4.70 $ 4.74 $ 4.74 $ 4.71 $ 4.71 Undepreciated book value per common share $ 4.74 $ 4.76 $ 4.75 $ 4.71 $ 4.71 Undepreciated Earnings Undepreciated Book Value Per Common Share In addition to the results presented in accordance with GAAP, this supplemental presentation includes certain non-GAAP financial measures, including undepreciated earnings and undepreciated book value per common share. Our management team believes that these non-GAAP financial measures, when considered with our GAAP financial statements, provide supplemental information useful for investors as it enables them to evaluate our current performance using the same metrics that management uses to operate the business. Our presentation of non-GAAP financial measures may not be comparable to similarly-titled measures of other companies, who may use different calculations. Because these measures are not calculated in accordance with GAAP, they should not be considered a substitute for, or superior to, the financial measures calculated in accordance with GAAP. Our GAAP financial results and the reconciliations of the non-GAAP financial measures included in this supplemental presentation to the most directly comparable financial measures prepared in accordance with GAAP should be carefully evaluated.
40See Glossary and End Notes in the Appendix. The following defines certain of the commonly used terms in this presentation: "Agency" refers to CMBS or RMBS representing interests in or obligations backed by pools of mortgage loans issued and 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”); "Average Interest Earning Assets" is calculated each quarter for the interest earning assets in our investment portfolio based on daily average amortized cost for the respective periods and excludes cash and cash equivalents and all Consolidated SLST assets other than those securities owned by the Company; "Average Financing Cost" is calculated by dividing annualized interest expense relating to our interest earning assets by average interest bearing liabilities, excluding our subordinated debentures, convertible notes, senior unsecured notes and mortgages payable on real estate; "BPL" refers to business purpose loans; "BPL-Bridge" refers to short-term business purpose loans collateralized by residential properties made to investors who intend to rehabilitate and sell the residential property for a profit; "BPL-Rental" refers to business purpose loans which finance (or refinance) non-owner occupied residential properties that are rented to one or more tenants; "Capital Allocation" refers to the net capital allocated (see Appendix - "Capital Allocation"); "CDO" or "collateralized debt obligation" includes debt that permanently finances the residential loans held in Consolidated SLST and the Company's residential loans held in securitization trusts and non-Agency RMBS re-securitization that we consolidate in our financial statements in accordance with GAAP; "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; "Company Recourse Leverage Ratio" represents total outstanding repurchase agreement financing plus subordinated debentures, convertible notes and senior unsecured notes divided by the Company's total stockholders' equity. Does not include collateralized debt obligations and mortgages payable on real estate as they are non-recourse debt to the Company; "Consolidated SLST" refers to a Freddie Mac-sponsored residential mortgage loan securitization, comprised of seasoned re-performing and non-performing residential mortgage 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 SLST CDOs" refers to the debt that permanently finances the residential mortgage loans held in Consolidated SLST that we consolidate in our financial statements in accordance with GAAP; "Consolidated VIEs" refers to variable interest entities (“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 the Company consolidates in its consolidated financial statements in accordance with GAAP; "DSCR" refers to debt service coverage ratio; "Economic Return" is calculated based on the periodic change in GAAP book value per share plus dividends declared per common share during the respective period; "Economic Return on Undepreciated Book Value" is calculated based on the periodic change in undepreciated book value per common share, a non-GAAP measure, plus dividends declared per common share during the respective periods. Glossary
41See Glossary and End Notes in the Appendix. "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; "LTARV" refers to loan-to-after repair value ratio; "LTC" refers to loan-to-cost ratio; "LTV" refers to loan-to-value ratio; "Market Capitalization" is the outstanding shares of common stock and preferred stock multiplied by closing common stock and preferred stock market price as of the date indicated; "Mezzanine Lending" refers to the Company's preferred equity in, and mezzanine loans to, entities that have multi-family real estate assets; "MF" refers to multi-family; "MTM" refers to mark-to-market; "Net Interest Margin" is the difference between the Yield on Average Interest Earning Assets and the Average Financing Cost; "non-Agency RMBS" refers to RMBS that are not guaranteed by any agency of the U.S. Government or GSE; "POs" refers to mortgage-backed securities that represent the right to the principal component of the cash flow from a pool of mortgage loans; "Portfolio Recourse Leverage Ratio" represents outstanding repurchase agreement financing divided by the Company's total stockholders' equity; "RMBS" refers to residential mortgage-backed securities backed by adjustable-rate, hybrid adjustable-rate, or fixed-rate residential loans; "ROE" refers to return on equity; "RPL" refers to pools of seasoned re-performing, non-performing and other delinquent mortgage loans secured by first liens on one- to four-family properties; "S&D" refers to scratch and dent mortgage loans secured by a mortgage lien on a one- to four- family residential property intended by the originator to conform with Fannie Mae, Freddie Mac or other conduit standards but did not meet the originally intended origination guidelines due to errors in relevant documentation, credit underwriting of the borrower, consumer disclosures or other applicable requirements; "SF" refers to single-family; "Total Investment Portfolio" refers to the carrying value of investments actually owned by the Company (see Appendix – “Capital Allocation”); "Total Portfolio Leverage Ratio" represents outstanding repurchase agreement financing plus residential CDOs issued by the Company related to the strategy divided by the net capital allocated to the strategy; "Total Rate of Return" is calculated based on the change in price of the Company's common stock plus dividends declared per common share during the respective period; "Undepreciated Book Value" is a non-GAAP financial measure that represents the Company's GAAP book value excluding the Company's share of cumulative depreciation and lease intangible amortization expenses related to operating real estate; "Undepreciated Earnings" is a non-GAAP financial measure that represents GAAP net income (loss) attributable to Company's common stockholders excluding the Company's share in depreciation and lease intangible amortization expenses related to operating real estate; "W/A" refers to weighted average; and "Yield on Average Interest Earning Assets" is calculated by dividing annualized interest income relating to interest earning assets by Average Interest Earning Assets for the respective periods. Glossary
42See Glossary and End Notes in the Appendix. End Notes Slide 1 • Image(s) used under license from Shutterstock.com. Slide 3 • Image(s) used under license from Shutterstock.com. Slide 6 • Refer to Appendix - "Capital Allocation" for a detailed breakout of Capital Allocation and Total Investment Portfolio. Slide 7 • Image(s) used under license from Shutterstock.com. • Unencumbered assets represents investment securities and residential loans. • Refer to Appendix - "Capital Allocation" for a detailed breakout of Total Investment Portfolio. • Unrestricted cash, net of debt maturities in the next 30 days is calculated using cash and cash equivalents of $290 million as of December 31, 2021 less $138 million of cash required to redeem corporate debt maturing within the next 30 days. Slide 8 ◦ Image(s) used under license from Shutterstock.com. Slide 10 • Total Portfolio Size and Investment Allocation of the investment portfolio represent balances as of December 31, 2021 (see Appendix – “Capital Allocation”). Slide 12 • Acquisitions, Prepayments and Redemptions for the periods presented exclude previously held mezzanine lending investments that were recapitalized as joint venture equity investments in the fourth quarter of 2021. Slide 14 • Months of supply of home inventory for sale based on monthly sales pace as of December 31, 2021, sourced from National Association of Realtors. • BPL-Bridge, S&D and Mezzanine Lending/JV amounts represent the fair value of the assets as of December 31, 2021. • BPL-Bridge, S&D and Mezzanine Lending/JV percentages represent the percentage of the Total Investment Portfolio as of December 31, 2021 (see Appendix - "Capital Allocation"). • LTV (at cost) represents the weighted average loan-to-cost calculated using the initial loan amount at origination (exclusive of any debt service, rehab escrows and other escrows or other amounts not funded to the borrower at closing) and initial cost basis. Initial cost basis is calculated as the purchase cost for non-re-financed loans or the as-is-value for re-financed loans. • LTV (after repair) represents the weighted average loan-to-value calculated using the maximum loan amount and original after-repair value per the appraisal or broker price opinion obtained for the mortgage loan (only applicable for loans with rehab component). Slide 16 • Portfolio acquisitions represent the cost of assets acquired by the Company during the periods presented. Slide 17 • Unrestricted Cash represents cash and cash equivalents at quarter-end for each of the periods indicated less cash required to redeem corporate debt maturing within the next 30 days. • Total Investment Portfolio % represents Unrestricted Cash divided by the Total Investment Portfolio at quarter-end for each of the periods indicated. • Non-MTM Utilized represents the non-MTM repurchase agreement financing, residential loan securitizations and non-Agency RMBS re- securitization outstanding at quarter-end for each of the periods indicated. • Investment Securities represents the fair value of investment securities, available for sale held at quarter-end for each of the periods indicated. • Average yield represents the total yield on average interest earning assets for the periods indicated.
43See Glossary and End Notes in the Appendix. End Notes Slide 18 • Incremental EPS Growth Potential represents incremental undepreciated earnings per share on deployment of cash proceeds from Q1 2022 financing activities and is calculated as the product of the "Reinvestment ROE" and 50% of the cash proceeds from Q1 2022 financing activities divided by the weighted average common shares outstanding during the fourth quarter of 2021. These are based on management's current views and estimates, and the actual results may vary materially. See "Forward Looking Statements" at the beginning of this presentation for more information on forward looking statements. Slide 19 • MTM Repo includes MTM repurchase agreement financing. • Non-MTM Repo includes non-MTM repurchase agreement financing. • Securitization Financing includes residential loan securitizations and non- Agency RMBS re-securitization. • Unencumbered represents investment securities and residential loans. • Cash represents cash and cash equivalents at quarter-end for each of the periods indicated less cash required to redeem corporate debt maturing within the next 30 days. Slide 20 • As of December 31, 2021. Refer to Appendix - "Capital Allocation" for a detailed breakout of Total Investment Portfolio, Total Capital, and Net Capital. • Asset Value and Net Capital for Securities include Consolidated SLST securities owned by the Company with a fair value of $230 million and other non-Agency RMBS with a fair value of $128 million. • Portfolio Recourse Leverage Ratio represents outstanding repurchase agreement financing related to the strategy divided by the net capital allocated to the strategy. • Total Portfolio Leverage Ratio represents outstanding repurchase agreement financing plus residential CDOs issued by the Company related to the strategy divided by the net capital allocated to the strategy. • Average FICO and Average Coupon for RPL Strategy, BPL-Bridge Strategy , BPL-Rental Strategy and Performing Loan Strategy represent the weighted average borrower FICO score and weighted average gross coupon rate for residential loans held as of December 31, 2021. • Average LTV for RPL Strategy, BPL-Rental Strategy and Performing Loan Strategy represents the weighted average loan-to-value for residential loans held as of December 31, 2021. • Average LTV for BPL-Bridge Strategy represents the weighted average loan-to-after repair value for residential loans, calculated using the maximum loan amount and original after-repair value per the appraisal or broker price opinion obtained for the mortgage loan (only applicable for loans with rehab component). • Historical HPA represents year-over-year change from November 2020 to November 2021, sourced from S&P/Case-Shiller U.S. National Home Price Index. Slide 21 • Information shown in the RPL Performance Update table relates to loans held within the RPL strategy as of the dates indicated. • For loans purchased after June 30, 2018, percentages in the RPL Performance Update table were calculated using the total purchased legal balance of loans. For loans purchased prior to June 30, 2018, percentages were calculated using the legal balance of loans as of June 30, 2018. • For loans purchased after June 30, 2018, weighted average prices in the RPL Performance Update table were calculated using the purchased legal balance of loans, the fair value prices at purchase, and the fair value prices as of the dates indicated. For loans purchased prior to June 30, 2018, weighted average prices were calculated using the legal balance of loans as of June 30, 2018, the fair value prices as of June 30, 2018, and the fair value prices as of the dates indicated. • Prepaid loan purchase prices in the S&D Loan Prepayment Activity table represent the weighted average purchase price of S&D loans that experienced prepayment during the period indicated.
44See Glossary and End Notes in the Appendix. End Notes • Percentages in the S&D Loan Prepayment Activity table represent the annualized prepayment rate for the month indicated. Slide 22 • UPB represents the interest bearing balance of the BPL-Bridge strategy portfolio as of December 31, 2021. Average FICO and Average Coupon represent the weighted average borrower FICO score and weighted average gross coupon rate for loans within the BPL-Bridge strategy that were held as of December 31, 2021. • Average LTARV represents the weighted average loan-to-after repair value calculated using the maximum loan amount and original after-repair value per the appraisal or broker price opinion obtained for the mortgage loan (only applicable for loans with rehab component). • Average LTC represents the weighted average loan-to-cost calculated using the initial loan amount at origination (exclusive of any debt service, rehab escrows and other escrows or other amounts not funded to the borrower at closing) and initial cost basis. Initial cost basis is calculated as the purchase cost for non-re-financed loans or the as-is-value for re-financed loans. • Borrower Experience represents the weighted average historical number of investments or rehabilitation projects attributed to BPL-Bridge strategy borrowers that is used by the originator or asset manager in the underwriting or acquisition of the loan, as determined by that originator’s or asset manager’s underwriting criteria. • DQ 60+ refers to loans greater than 60 days delinquent. • Maturity represents the weighted average months to maturity for loans held within the BPL-Bridge strategy as of December 31, 2021. • Amounts underlying the Distribution of Project Rehab Costs table were calculated using the initial cost basis, construction estimate and the outstanding UPB as of December 31, 2021. Initial cost basis is calculated as the purchase cost for non-re-financed loans and the as-is-value for re- financed loans. Slide 23 • As of December 31, 2021. Refer to Appendix - "Capital Allocation" for a detailed breakout of Total Investment Portfolio, Total Capital, and Net Capital. • Refer to Appendix - "Reconciliation of Joint Venture Equity Investments" for a detailed breakout of the Company's equity investments in multi- family apartment communities. • Average DSCR and Average LTV of Multi-Family Loans represent the weighted average debt service coverage ratio and weighted average combined loan-to-value of the underlying properties, respectively, as of December 31, 2021. • Average coupon rate of Multi-Family Loans is a weighted average rate based upon the unpaid principal amount and contractual interest or preferred return rate as of December 31, 2021. • Average DSCR and Average LTV for Joint Venture Equity investments represent the debt service coverage ratio and loan-to-value of the underlying property, respectively, as of December 31, 2021. • Target IRR for Joint Venture Equity investments represents the range of estimated internal rates of return for the investments. Slide 24 • Rental growth rate in 2021 is calculated as the average annualized monthly change in per-unit rent in 2021 for the underlying properties of mezzanine lending and joint venture equity investments. • Balance represents investment amount as of December 31, 2021. • Coupon represents the weighted average coupon rate based upon the unpaid principal amount and contractual interest or preferred return rate. • Target IRR represents the estimated internal rate of return for the investments. • LTV represents the weighted average combined loan-to-value of the underlying properties as of December 31, 2021. • DSCR represents the weighted average debt service coverage ratio of the underlying properties as of December 31, 2021. Slide 25 • Originations represent the total initial investment amount made during the periods indicated. Slide 27 • Image(s) used under license from Shutterstock.com.
45See Glossary and End Notes in the Appendix. End Notes Slide 29 • Portfolio Total Avg. Interest Earning Assets, Portfolio Total Yield on Average Interest Earning Assets and Portfolio Net Interest Margin include amounts related to our “Other” portfolio not shown separately within the table. Slide 30 • Refer to Appendix - “Reconciliation of Net Interest Income" for reconciliation of net interest income for Single-Family and Multi-Family. • Total Interest Income, Total Interest Expense, and Total Net Interest Income include amounts related to our “Other” portfolio not shown separately within the table. Slide 31 • Unrealized gains on Consolidated SLST includes unrealized gains/losses on the residential loans held in Consolidated SLST and unrealized gains/losses on the CDOs issued by Consolidated SLST. Slide 36 • Outstanding shares used to calculate book value per common share for the quarter ended December 31, 2021 are 379,405,240. • Common stock issuance, net includes amortization of stock based compensation. • Net change in accumulated other comprehensive income relates to the reclassification of previously recognized unrealized gains/losses reported in other comprehensive income to net realized gains/losses in relation to the sale of investment securities and net unrealized gains/losses on our investment securities. Slide 49 • Image(s) used under license from Shutterstock.com.
46See Glossary and End Notes in the Appendix. (1) The Company, through its ownership of certain securities, has determined it is the primary beneficiary of Consolidated SLST and has consolidated the assets and liabilities of Consolidated SLST in the Company’s consolidated financial statements. Consolidated SLST is presented on our consolidated balance sheets as residential loans, at fair value and collateralized debt obligations, at fair value. Our investment in Consolidated SLST as of December 31, 2021 was limited to the RMBS comprised of first loss subordinated securities and IOs issued by the securitization with an aggregate net carrying value of $230.3 million. (2) Represents the Company's equity investments in consolidated multi-family apartment communities. A reconciliation of the Company's equity investments in consolidated multi-family properties to the consolidated financial statements is included below in "Reconciliation of Joint Venture Equity Investments." (3) Represents the Company's single-family rental properties. (4) Excludes cash in the amount of $30.1 million and restricted cash in the amount of $8.1 million held in the Company's equity investments in consolidated multi-family apartment properties. Restricted cash is included in the Company’s consolidated balance sheets in other assets. (5) Represents total outstanding repurchase agreement financing, subordinated debentures, convertible notes and senior unsecured notes divided by the Company's total stockholders' equity. Does not include Consolidated SLST CDOs amounting to $839.4 million, residential loan securitization CDOs amounting to $682.8 million and mortgages payable on real estate amounting to $709.4 million as they are non-recourse debt for which the Company has no obligation. (6) Represents outstanding repurchase agreement financing divided by the Company's total stockholders' equity. Capital Allocation At December 31, 2021 (Dollar Amounts in Thousands) Single-Family (1) Multi-Family Other Total Residential loans $ 3,575,601 $ — $ — $ 3,575,601 Consolidated SLST CDOs (839,419) — — (839,419) Multi-family loans — 120,021 — 120,021 Investment securities available for sale 128,019 33,146 39,679 200,844 Equity investments — 191,238 48,393 239,631 Equity investments in consolidated multi-family properties (2) — 261,639 — 261,639 Other investments (3) 38,749 — — 38,749 Total investment portfolio carrying value $ 2,902,950 $ 606,044 $ 88,072 $ 3,597,066 Repurchase agreements $ (554,259) $ — $ — $ (554,259) Residential loan securitization CDOs (682,802) — — (682,802) Convertible notes — — (137,898) (137,898) Senior unsecured notes — — (96,704) (96,704) Subordinated debentures — — (45,000) (45,000) Cash, cash equivalents and restricted cash (4) 39,366 — 260,279 299,645 Other 29,612 (13,205) (55,424) (39,017) Net Company capital allocated $ 1,734,867 $ 592,839 $ 13,325 $ 2,341,031 Company Recourse Leverage Ratio (5) 0.4x Portfolio Recourse Leverage Ratio (6) 0.2x
47See Glossary and End Notes in the Appendix. Reconciliation of Net Interest Income Dollar Amounts in Thousands 4Q'21 3Q'21 2Q'21 1Q'21 4Q'20 Single-Family Interest income, residential loans $ 33,587 $ 31,488 $ 30,088 $ 27,630 $ 21,899 Interest income, investment securities available for sale 3,348 4,527 4,039 4,415 4,892 Interest income, Consolidated SLST 9,902 10,245 10,479 10,318 10,653 Interest expense, Consolidated SLST CDOs (6,764) (7,116) (7,151) (7,104) (7,408) Interest income, Single-Family, net 40,073 39,144 37,455 35,259 30,036 Interest expense, repurchase agreements (2,961) (3,110) (3,733) (4,040) (3,882) Interest expense, residential loan securitizations (4,871) (5,053) (5,015) (4,720) (4,440) Interest expense, non-Agency RMBS re-securitization — — — (283) (1,297) Net Interest Income, Single-Family $ 32,241 $ 30,981 $ 28,707 $ 26,216 $ 20,417 Multi-Family Interest income, investment securities available for sale $ 426 $ 798 $ 1,604 $ 1,751 $ 2,007 Interest income, preferred equity and mezzanine loan investments 3,341 3,449 4,130 4,401 5,024 Net Interest Income, Multi-Family $ 3,767 $ 4,247 $ 5,734 $ 6,152 $ 7,031
48See Glossary and End Notes in the Appendix. Reconciliation of Joint Venture Equity Investments Dollar Amounts in Thousands At December 31, 2021 Cash and cash equivalents $ 30,130 Real estate, net 978,834 Lease intangible, net (a) 39,769 Other assets 31,006 Total assets $ 1,079,739 Mortgages payable on real estate, net $ 709,356 Other liabilities 17,993 Total liabilities $ 727,349 Redeemable non-controlling interest in Consolidated VIEs $ 66,392 Non-controlling interest in Consolidated VIEs 24,359 Company's Net Equity Investment in Consolidated Joint Ventures (b) $ 261,639 Equity investments (c) $ 10,440 Company's Total Net Equity in Joint Ventures $ 272,079 (a) Included in other assets in the Company's consolidated balance sheets. (b) Represents the Company's net equity investment in consolidated multi-family apartment properties. (c) Represents the Company's equity investments in unconsolidated multi-family apartment properties.
Thank You From all of us at NYMT