XML 37 R4.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Income (Loss) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Income                              
Interest income $ 19,770 $ 19,383 $ 17,216 $ 16,969 $ 16,958 $ 15,323 $ 12,019 $ 13,415         $ 73,338 $ 57,715 $ 42,049
Interest expense 13,499 12,635 11,707 10,744 10,385 9,257 7,324 7,543         48,585 34,509 19,881
Net interest income 6,271 6,748 5,509 6,225 6,573 6,066 4,695 5,872         24,753 23,206 22,168
Servicing fee income 19,318 18,687 18,362 17,188 16,574 14,017 11,535 8,650         73,555 50,776 24,034
Servicing costs 5,096 4,102 4,103 3,821 3,528 2,981 2,394 1,712         17,122 10,615 5,783
Net servicing income 14,222 14,585 14,259 13,367 13,046 11,036 9,141 6,938         56,433 40,161 18,251
Other income (loss)                              
Realized gain (loss) on RMBS, available-for-sale, net 627 275 0 0 (2,932) (428) (121) (4,881)         902 (8,362) (503)
Realized gain on investments in Excess MSRs, net                         0 0 6,678
Realized loss on derivatives, net (17,148) 12,627 (365) (7,476) (3,162) (707) (2,033) 13         (12,362) (5,889) (5,554)
Realized gain (loss) on acquired assets, net (28) 54 0 0                 26 0 0
Unrealized gain (loss) on derivatives, net 3,357 (2,133) (3,819) (8,272) (30,937) 8,807 6,009 19,626         (10,867) 3,505 6,580
Unrealized gain (loss) on investments in Servicing Related Assets 1,959 (37,514) (44,042) (27,175) (21,924) 6,218 (365) 12,498         (106,772) (3,573) 9,159
Total Income (Loss) 9,260 (5,358) (28,458) (23,331) (39,336) 30,992 17,326 40,066         (47,887) 49,048 56,779
Expenses                              
General and administrative expense 1,352 1,194 1,138 963 962 1,165 937 877         4,647 3,941 3,817
Management fee to affiliate 1,999 2,042 1,934 1,809 1,649 1,599 1,383 1,315         7,784 5,946 4,347
Total Expenses 3,351 3,236 3,072 2,772 2,611 2,764 2,320 2,192         12,431 9,887 8,164
Income (Loss) Before Income Taxes 5,909 (8,594) (31,530) (26,103) (41,947) 28,228 15,006 37,874         (60,318) 39,161 48,615
Provision for (Benefit from) corporate business taxes (1,842) (5,643) (4,372) (4,965) (3,137) 729 1,161 2,635         (16,822) [1] 1,388 [1] 601 [1]
Net Income (Loss) 7,751 (2,951) (27,158) (21,138) (38,810) 27,499 13,845 35,239 $ 20,233 $ 6,859 $ (1,665) $ 22,587 (43,496) 37,773 48,014
Net (income) loss allocated to noncontrolling interests in Operating Partnership (127) 43 438 349 505 (364) (173) (456)         703 (488) (655)
Dividends on preferred stock 2,460 2,459 2,593 1,841 1,395 1,372 1,317 1,213         9,353 5,297 1,833
Net Income (Loss) Applicable to Common Stockholders $ 5,164 $ (5,367) $ (29,313) $ (22,630) $ (39,700) $ 25,763 $ 12,355 $ 33,570         $ (52,146) $ 31,988 $ 45,526
Net Income (Loss) Per Share of Common Stock                              
Basic (in dollars per share) $ 0.31 $ (0.32) $ (1.75) $ (1.36) $ (2.42) $ 1.62 $ 0.91 $ 2.64         $ (3.11) $ 2.18 $ 3.98
Diluted (in dollars per share) $ 0.31 $ (0.32) $ (1.75) $ (1.36) $ (2.42) $ 1.62 $ 0.91 $ 2.64         $ (3.11) $ 2.18 $ 3.98
Weighted Average Number of Shares of Common Stock Outstanding                              
Basic (in shares) 16,797,523 16,883,816 16,776,472 16,646,114 16,382,914 15,864,774 13,616,461 12,713,265         16,775,113 14,649,242 11,443,493
Diluted (in shares) 16,810,312 16,896,605 16,789,261 16,654,370 16,391,170 15,873,030 13,624,676 12,721,464         16,787,902 14,657,498 11,450,831
[1] The provision for income taxes is recorded at the TRS level.