Attached files

file filename
8-K - 8-K - Western Asset Mortgage Capital Corpa15-5546_18k.htm
EX-99.2 - EX-99.2 - Western Asset Mortgage Capital Corpa15-5546_1ex99d2.htm

Exhibit 99.1

 

GRAPHIC

 

WESTERN ASSET MORTGAGE CAPITAL CORPORATION

ANNOUNCES FOURTH QUARTER AND YEAR ENDED 2014 RESULTS

 

Conference Call and Webcast Scheduled for today at 11:00 a.m. Eastern Time/8:00 a.m. Pacific Time

 

Pasadena, CA, February 27, 2015 – Western Asset Mortgage Capital Corporation (NYSE: WMC) today reported its results for the fourth quarter and year ended December 31, 2014. For the fourth quarter, the Company recorded GAAP net income of $15.4 million, or $0.37 per basic and diluted share. Core earnings plus drop income for the fourth quarter was $36.4 million, or $0.87 per basic and diluted share1,2. The Company also reported a net book value of $14.94 per share as of December 31, 20143 and previously declared a $0.70 per share dividend for the quarter.

 

FOURTH QUARTER 2014 HIGHLIGHTS

 

·                 Paid a quarterly cash dividend of $0.70 per share

·                 Recorded GAAP net income of $15.4 million, or $0.37 per basic and diluted share

o                Net income includes $48.3 million of net unrealized gain on MBS, other securities and whole-loans, $9.0 million of net realized and other loss on MBS and other securities, and $53.3 million of net loss on derivative instruments and linked transactions

·                 Generated core earnings plus drop income of $36.4 million, or $0.87 per basic and diluted share1,2  of which $0.22 or approximately 25% was attributable to dollar roll income associated with the Company’s “to-be-announced” or TBA positions2

·                 $14.94 per share net book value as of December 31, 2014versus $15.26 as of September 30, 2014

·                 Generated an economic return for the quarter of 2.5%4

·                 2.71% weighted average net interest spread on Agency and Non-Agency MBS, CMBS, ABS, other securities and whole-loans, including IO securities accounted for as derivatives, linked transactions and swaps1

·                 $4.4 billion investment portfolio fair value as of December 31, 2014, including linked transactions

o                28% of the total portfolio consists of non-government or agency (“credit”) securites, including Non-Agency RMBS, CMBS, GSE credit risk sharing securities, residential whole-loans and ABS

·                 Constant prepayment rate on its Agency RMBS portfolio of 6.8% for the quarter

·                 6.3x leverage (including borrowings on linked transactions) as of December 31, 2014

o                6.8x leverage when adjusted for net TBA position 1, 5

 


1   Non – GAAP measure.

 



 

Page 2 of 13

 

2014 HIGHLIGHTS

 

·                 Recorded GAAP net income of $100.7 million, or $2.67 per basic and diluted share

o                Net income includes $189.0 million of net unrealized gain on MBS, other securities and whole-loans, $19.2 million of net realized and other loss on MBS and other securities, and $178.6 million of net loss on derivative instruments and linked transactions

·                 Generated core earnings plus drop income of $119.3 million, or $3.17 per basic and diluted share 1,2

·                 Declared $2.74 per share in cash dividends

·                 Generated a total economic return for the year of approximately 15.8%4

 

 

COMMENTARY ON QUARTER

 

“Despite another challenging and volatile year in the U.S. fixed income markets, we continued to deliver on our goal of generating a strong total return for our shareholders,” said Gavin James, Chief Executive Officer of Western Asset Mortgage Capital Corporation. “For the fourth quarter, we generated $0.87 of core plus drop income and paid a dividend of $0.70, which enabled us to provide our shareholders with an economic  return4 on book value of 2.5% for the quarter and 15.8% for the full year.  Our strong performance reflects the significant competitive advantages provided from leveraging Western Asset’s world-class investment platform, where we are able to draw upon the experience of a full team of experts across a number of sectors in the mortgage market and the broader fixed income and credit markets.”

 

Anup Agarwal, Chief Investment Officer of Western Asset Mortgage Capital Corporation, commented, “During the quarter, we continued to execute on our strategy of diversifying our credit portfolio by increasing our holdings of U.S. and European CMBS, and most recently, residential whole loans. Our investment portfolio experienced healthy price appreciation during the quarter, however we were impacted by unrealized losses on our interest rate hedges as rates moved toward the low end of our expected range. Additionally, as interest rate volatility increased, we reduced our exposure to the TBA market, effectively lowering our adjusted leverage at year-end. We believe that our active

 


2   Drop income is income derived from the use of ‘to-be-announced’ forward contract (“TBA”) dollar roll transactions which is a component of our gain (loss) on derivative instruments on our consolidated statement of operations, but is not included in core earnings.

3   December 31, 2014 book value per share reflects the $0.70 per share dividend declared on December 18, 2014 and paid on January 27, 2015.

4  Economic return is calculated by taking the sum of (i) the total dividends declared and (ii) the change in book value during the period and dividing by the beginning book value.

5  6.3x leverage calculation does not reflect net To-Be Announced (“TBA”) mortgage pass-through certificates position. As of December 31, 2014, the net long position in TBAs was $325.0 million in notional value.

 



 

Page 3 of 13

 

management style coupled with our diversified portfolio will continue to serve us well in 2015.”

 

 

FOURTH QUARTER 2014 RESULTS

 

For the fourth quarter ended December 31, 2014, the Company recorded GAAP net income of $15.4 million, or $0.37 per basic and diluted share. This compares to net income of $26.1 million, or $0.63 per basic and diluted share for the third quarter ended September 30, 2014. During the fourth quarter of 2014, the Company generated core earnings plus drop income of $36.4 million, or $0.87 per basic and diluted share. This compares to core earnings plus drop income of $27.8 million, or $0.67 per basic and diluted share for the third quarter ended September 30, 2014. Core earnings represents a non-GAAP financial measure and is defined as net income (loss) excluding: (i) net realized gain (loss) on investments and derivative contracts; (ii) net unrealized gain (loss) on investments; (iii) loss resulting from mark-to-market adjustments on derivative contracts; (iv) other loss on MBS and other securities; (v) non-cash stock-based compensation expense; and (vi) certain other non-cash charges. Drop income represents a non-GAAP financial measure and is derived from the use of ‘to-be-announced’ forward contract (“TBA”) dollar roll transactions and is defined as the difference between the spot price and the forward settlement price for a comparable security on the trade date.

 

For the quarter ended December 31, 2014, average amortized cost of MBS, other securities and whole-loans held, including Agency and Non-Agency Interest-Only Strips accounted for as derivatives and linked transactions, was $4.45 billion, as compared to $4.57 billion for the quarter ended September 30, 2014.

 

For the quarter ended December 31, 2014, the Company’s weighted average yield on its portfolio was 3.79%, including Agency and Non-Agency MBS, other securities and whole-loans, interest from Interest-Only securities accounted for as derivatives and linked transactions that occurred during the quarter. The Company’s effective cost of funds on its Agency and Non-Agency MBS, other securities and whole-loans financing (including the cost of interest rate swaps and linked transactions) was 1.08%. The annualized net interest spread on its portfolio was 2.71%, including Agency and Non-Agency MBS, other securities and whole-loans, interest from Interest-Only securities accounted for as derivatives and linked transactions, and taking into account the cost of the interest rate swaps. This compares with a weighted average yield of 3.75%, an effective cost of funds of 1.80%, and an annualized net interest spread of 1.95% for the quarter ended September 30, 2014.

 

The actual constant prepayment rate (“CPR”) for the Company’s Agency RMBS portfolio during the fourth quarter was 6.8% on an annualized basis, as compared to 6.5% for the third quarter of 2014.

 



 

Page 4 of 13

 

DIVIDEND

 

On December 18, 2014, the Company declared a regular cash dividend of $0.70 per share for each common share. Since inception in May of 2012, WMC has declared and paid total dividends of $10.19 per share in a combination of cash and stock.

 

PORTFOLIO COMPOSITION

 

 

As of December 31, 2014, the Company owned an aggregate securities portfolio equaling $4.44 billion in market value, comprised of $1.8 billion of 30-year fixed-rate Agency RMBS (residential mortgage-backed securities for which the principal and interest payments are guaranteed by a U.S. Government agency or sponsored entity), $1.1 billion of 20-year fixed-rate Agency RMBS, $605.1 million of Non-Agency RMBS (including $8.2 million of linked transactions), $457.7 million of Agency and Non-Agency CMBS (commercial mortgage-backed securities)(including $38.6 million of linked transactions),  $178.7 million of Agency MBS interest-only and $97.8 million of Agency MBS inverse interest-only strips, $2.6 million of Non-Agency MBS interest-only and $71.5 million of Non-Agency MBS inverse interest-only strips, $114.6 million of other securities (including $5.7 million of linked transactions), and $7.2 million of residential whole-loans.

 

The following table sets forth additional information regarding the Company’s portfolio as of December 31, 2014:

 

Portfolio

($ in millions)

 

Agency

 

Coupon

 

Principal
Balance

 

Amortized
Cost

 

Estimated Fair
Value

30-year fixed rate

 

3.5%

 

$542.1

 

$579.3

 

$566.9

 

 

4.0%

 

$468.5

 

$507.1

 

$505.2

 

 

4.5%

 

$571.3

 

$613.7

 

$631.7

 

 

5.5%

 

$68.0

 

$76.8

 

$77.5

 

 

6.0%

 

$7.7

 

$8.7

 

$8.9

20-year fixed rate

 

3.0%

 

$319.0

 

$333.8

 

$329.7

 

 

3.5%

 

$130.8

 

$138.0

 

$137.9

 

 

4.0%

 

$605.1

 

$639.7

 

$652.4

 

 

 

 

 

 

 

 

 

Agency RMBS IOs and IIOs(1)

 

3.9%

 

N/A

 

$245.8

 

$257.7

Agency CMBS

 

4.9%

 

$25.1

 

$25.1

 

$25.3

Agency CMBS IOs and IIOs(2)

 

1.4%

 

N/A

 

$18.7

 

$18.8

Total Agency

 

3.7%

 

 

 

$3,186.7

 

$3,212.0

 

 

 

 

 

 

 

 

 

Non-Agency

 

 

 

 

 

 

 

 

Non-Agency RMBS(3)

 

3.8%

 

$764.4

 

$594.8

 

$605.1

Non-Agency RMBS IOs and IIOs(4)

 

6.1%

 

N/A

 

$64.8

 

$74.1

Non-Agency CMBS(5)

 

5.5%

 

$466.2

 

$431.9

 

$432.4

Total Non-Agency

 

4.8%

 

 

 

$1,091.5

 

$1,111.6

 

 

 

 

 

 

 

 

 

Other Securities(6)

 

4.6%

 

$109.4

 

$116.1

 

$114.6

 

 

 

 

 

 

 

 

 

Residential whole-loans

 

5.7%

 

$7.0

 

$7.1

 

$7.2

Total Portfolio

 

4.0%

 

 

 

$4,401.4

 

$4,445.4

 



 

Page 5 of 13

 

(1)          Includes $67.6 million of amortized cost and $69.1 million of fair value for Agency RMBS IOs and IIOs accounted for as derivatives for GAAP.

(2)          Includes $14.7 million of amortized cost and $14.7 million of fair value for Agency CMBS IOs and IIOs accounted for as derivatives for GAAP.

(3)          Includes $5.4 million of principal, $7.6 million of amortized cost and $8.2 million of fair value for Non-Agency RMBS accounted for as linked transactions for GAAP.

(4)          Includes $3.7 million of amortized cost and $4.5 million of fair value for Non-Agency RMBS IOs and IIOs accounted for as derivatives for GAAP.

(5)          Includes $41.7 million of principal, $41.7 million of amortized cost and $38.6 million of fair value for Non-Agency CMBS accounted for as linked transactions for GAAP.

(6)          Includes $7.1 million of principal, $5.7 million of amortized cost and $5.7 million of fair value for Other securities accounted for as linked transactions for GAAP.

 

 

PORTFOLIO FINANCING

 

At December 31, 2014, the Company financed its portfolio with $3.9 billion of borrowings, including $31.9 million of borrowings related to linked transactions, under master repurchase agreements with twenty-one (21) of its twenty-four (24) approved counterparties, bearing fixed interest rates with maturities between January 2015 and October 2015.

 

The Company has also entered into approximately $3.4 billion notional amount of pay-fixed interest rate swaps, excluding forward starting swaps of $2.4 billion (approximately 9.6 months forward) that have variable maturities between October 2015 and February 2044, and $2.1 billion notional amount of pay-variable interest rate swaps, excluding forward starting swaps of $110.0 million (approximately 52.2 months forward) that have variable maturities between December 2016 and August 2043. In addition, the Company has entered into approximately $105.0 million notional amount of a pay-fixed interest rate swaption with a one year swap term and an exercise expiration date of June 2016.

 

The following tables set forth additional information regarding the Company’s portfolio financing as of December 31, 2014:

 

 

Financing as of December  31, 2014

($ in millions)

 

Repurchase agreements

 

Balance

 

Weighted
Average
Interest
Rate (end
of period)

 

Weighted
Average
Remaining
Maturity 
(days)

 

Agency RMBS

 

$2,994.4

 

0.40%

 

32

 

Non-Agency RMBS

 

$473.9

 

1.54%

 

49

 

Agency and Non-Agency CMBS

 

$325.9

 

1.55%

 

29

 

Other Securities

 

$81.6

 

1.55%

 

34

 

Non-Agency RMBS Linked Transactions

 

$6.5

 

1.66%

 

15

 

Non-Agency CMBS Linked Transactions

 

$22.5

 

1.94%

 

7

 

Other securities Linked Transactions

 

$2.8

 

1.93%

 

37

 

Total

 

$3,907.6

 

0.67%

 

33

 

 



 

Page 6 of 13

 

The following tables summarize the average pay rate and average maturity for the Company’s interest rate swaps as of December 31, 2014:

 

Fixed Pay Rate Swap Transactions

($ in millions)

 

Remaining Term to
Maturity

 

Notional
Amount

 

Average
Fixed
Pay
Rate

 

Average
Maturity
(Years)

 

1 year or less

 

$89.3

 

0.5%

 

0.9

 

> 1 year to 3 years

 

$1,972.3

 

0.8%

 

1.8

 

> 3 years to 5 years

 

$603.0

 

1.8%

 

4.2

 

> 5 years

 

$3,103.8

 

2.8%

 

9.4

 

Total Fixed Pay Rate

 

$5,768.4

 

2.0%

 

6.2

 

 

 

 

Variable Pay Rate Swap Transactions

($ in millions)

 

Remaining Term to
Maturity

 

Notional
Amount

 

Average
Variable
Pay
Rate

 

Average
Maturity
(Years)

 

> 1 year to 3 years

 

$220.0

 

0.2%

 

2.0

 

> 3 years to 5 years

 

$634.0

 

0.2%

 

4.5

 

> 5 years

 

$1,309.6

 

0.2%

 

12.1

 

Total 

 

$2,163.6

 

0.2%

 

8.8

 

 

CONFERENCE CALL

 

The Company will host a conference call with a today, February 27, at 11:00 a.m. Eastern Time/8:00 a.m. Pacific Time, to discuss financial results for the fourth quarter and year ended December 31, 2014.

 



 

Page 7 of 13

 

Individuals interested in participating in the conference call may do so by dialing 866.235.9914 from the United States, or 412.902.4115 from outside the United States and referencing “Western Asset Mortgage Capital Corporation.” Those interested in listening to the conference call live via the Internet may do so by visiting the Investor Relations section of the Company’s website at www.westernassetmcc.com.

 

A telephone replay will be available through March 21, 2015 by dialing 877.344.7529 from the United States, or 412.317.0088 from outside the United States, and entering conference ID 10061451. A webcast replay will be available for one year.

 

ABOUT WESTERN ASSET MORTGAGE CAPITAL CORPORATION

 

Western Asset Mortgage Capital Corporation is a mortgage REIT that invests in Agency RMBS, which are residential mortgage-backed securities for which the principal and interest payments are guaranteed by a U.S. Government agency (such as GNMA) or a U.S. Government-sponsored entity (such as FNMA or FHLMC). The Company also invests in residential mortgage-backed securities that are not guaranteed by a U.S. Government agency or sponsored entity as well as commercial mortgage-backed securities or CMBS, asset backed securities or ABS, residential whole loans and/or whole loan securities and other securities. The Company’s investment strategy may change, subject to the Company’s stated investment guidelines, and is based on our manager Western Asset Management Company’s perspective of which mix of portfolio assets it believes provide the Company with the best risk-reward opportunities at any given time. The Company is externally managed and advised by Western Asset Management Company, an investment advisor registered with the SEC and a wholly-owned subsidiary of Legg Mason, Inc.

 

FORWARD-LOOKING STATEMENTS

 

This press release contains statements that constitute “forward-looking statements.”  Operating results are subject to numerous conditions, many of which are beyond the control of the Company, including, without limitation, changes in interest rates; changes in the yield curve; changes in prepayment rates; the availability and terms of financing; general economic conditions; market conditions; conditions in the market for mortgage related investments; legislative and regulatory changes that could adversely affect the business of the Company; and other factors, including those set forth in the Risk Factors section of the Company’s annual report on Form 10-K for the period ended December 31, 2013 filed with the Securities and Exchange Commission (“SEC”). The Company undertakes no obligation to update these statements for revisions or changes after the date of this release, except as required by law.

 

USE OF NON-GAAP FINANCIAL INFORMATION

 

In addition to the results presented in accordance with GAAP, this release includes certain non-GAAP financial information, including core earnings, core earnings per share, drop income and drop income per share and certain financial metrics derived from non-GAAP information, such as weighted average yield, including IO securities; weighted average effective cost of financing, including swaps; weighted average net

 



 

Page 8 of 13

 

interest spread, including IO securities and swaps, which constitute non-GAAP financial measures within the meaning of Regulation G promulgated by the SEC. We believe that these measures presented in this release, when considered together with GAAP financial measures, provide information that is useful to investors in understanding our borrowing costs and net interest income, as viewed by us.  An analysis of any non-GAAP financial measure should be made in conjunction with results presented in accordance with GAAP.

 

###

 

Investor Relations Contact:

Media Contact:

Larry Clark

Tricia Ross

Financial Profiles, Inc.

Financial Profiles, Inc.

(310) 622-8223

(310) 622-8226

lclark@finprofiles.com

tross@finprofiles.com

 

 

-Financial Tables to Follow-

 



 

Page 9 of 13

 

Western Asset Mortgage Capital Corporation and Subsidiaries

Consolidated Balance Sheets

(in thousands—except share and per share data)

 

 

 

December
31, 2014

 

 

December
31, 2013

 

Assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

47,222

 

$

 

48,525

 

Mortgage-backed securities and other securities, at fair value ($4,362,532 and $2,818,947 pledged as collateral, at fair value, respectively)

 

4,385,723

 

 

2,853,587

 

Residential whole-loans, at fair value

 

7,220

 

 

-

 

Linked transactions, net, at fair value

 

20,627

 

 

18,559

 

Investment related receivable

 

162,837

 

 

341

 

Accrued interest receivable

 

27,309

 

 

12,266

 

Due from counterparties

 

184,757

 

 

55,434

 

Derivative assets, at fair value

 

73,256

 

 

105,826

 

Other assets

 

326

 

 

339

 

Total Assets

 

$

4,909,277

 

$

 

3,094,877

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Borrowings under repurchase agreements

 

$

3,875,721

 

$

 

2,579,067

 

Accrued interest payable

 

17,573

 

 

12,534

 

Investment related payables

 

166,608

 

 

-

 

Due to counterparties

 

12,180

 

 

65,861

 

Derivative liability, at fair value

 

180,280

 

 

4,673

 

Accounts payable and accrued expenses

 

1,794

 

 

1,353

 

Underwriting and offering costs payable

 

-

 

 

8

 

Payable to related party

 

2,705

 

 

1,842

 

Dividend payable

 

29,204

 

 

19,445

 

Total Liabilities

 

4,286,065

 

 

2,684,783

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

Common stock, $0.01 par value, 500,000,000 shares authorized, 41,719,801 and 26,853, 287 (including 2,548,784 shares declared as a stock dividend on December 19, 2013, issued on January 28, 2014) shares issued and outstanding, respectively

 

417

 

 

268

 

Preferred stock, $0.01 par value, 100,000,000 shares authorized and no shares outstanding

 

-

 

 

-

 

Additional paid-in capital

 

760,925

 

 

544,143

 

Retained earnings (accumulated deficit)

 

(138,130)

 

 

(134,317)

 

Total Stockholders’ Equity

 

623,212

 

 

410,094

 

Total Liabilities and Stockholders’ Equity

 

$

4,909,277

 

$

 

3,094,877

 

 



 

Page 10 of 13

 

Western Asset Mortgage Capital Corporation and Subsidiaries

Consolidated Statement of Operations

(in thousands—except share and per share data)

 

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

For the three
months ended
December 31,
2014

 

For the three
months ended
December 31,
2013

 

For the year
ended December
31, 2014

 

For the year
ended
December 31,
2013

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income:

 

 

 

 

 

 

 

 

 

Interest income

 

$

40,358

 

$

28,182

 

$

149,110

 

$

125,328

 

Interest expense

 

6,434

 

4,043

 

22,263

 

18,019

 

Net Interest Income

 

33,924

 

24,139

 

126,847

 

107,309

 

 

 

 

 

 

 

 

 

 

 

Other Income (Loss):

 

 

 

 

 

 

 

 

 

Interest income on cash balances and other income (loss), net

 

479

 

35

 

1,433

 

91

 

Realized gain (loss) on sale of Mortgage-backed securities and other securities, net

 

472

 

(46,827

)

(2,178

)

(110,712)

 

Other loss on Mortgage-backed securities and other securities

 

(9,449

)

(3,694

)

(17,014

)

(11,858

)

Unrealized gain (loss) on Mortgage-backed securities, other securities and whole-loans, net

 

48,256

 

13,408

 

189,011

 

(160,109)

 

Gain on linked transactions, net

 

204

 

179

 

1,870

 

4,137

 

Gain (loss) on derivative instruments, net

 

(53,512

)

37,042

 

(180,496

)

157,547

 

Other Income (Loss), net

 

(13,550

)

143

 

(7,374

)

(120,904)

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

General and administrative (includes $549, $263, $2,203 and $1,087 non-cash stock based compensation, respectively)

 

2,424

 

1,684

 

9,127

 

6,446

 

Management fee – related party

 

2,506

 

1,843

 

9,633

 

7,814

 

Total Operating Expenses

 

4,930

 

3,527

 

18,760

 

14,260

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to Common Stock and participating securities

 

$

15,444

 

$

20,755

 

$

100,713

 

$

(27,855)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per Common Share – Basic

 

$

0.37

 

$

0.83

 

$

2.67

 

$

(1.19)

 

Net income (loss) per Common Share – Diluted

 

$

0.37

 

$

0.83

 

$

2.67

 

$

(1.19)

 

 



 

Page 11 of 13

 

Reconciliation of GAAP Net Income to Non-GAAP Core Earnings

(Unaudited)

(in thousands—except share and per share data)

 

The table below reconciles Net Income (Loss) to Core Earnings for the three months and the years ended December 31, 2014 and 2013:

 

(dollars in thousands)

 

For the three
months ended
December 31, 2014

 

For the three
months ended
December 31,
2013

 

For the year
ended December
31, 2014

 

For the year
ended December
31, 2013

 

 

 

 

 

 

 

 

 

Net Income (loss) – GAAP

 

$

 15,444

 

$

 20,755

 

$

 100,713

 

$

 (27,855)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MBS and other securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized (gain) loss on MBS, other securities and whole-loans

 

(48,256)

 

(13,408)

 

(189,011)

 

160,109

Other loss on mortgage-backed and other securities

 

9,449

 

3,694

 

17,014

 

11,858

Realized (gain) loss on sale of MBS and other securities

 

(472)

 

46,827

 

2,178

 

110,712

 

 

 

 

 

 

 

 

 

Derivative Instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized (gain) loss on termination of interest rate swaps

 

34,356

 

-

 

(5,440)

 

(65,305)

Realized (gain) loss on settlement of TBAs

 

(14,846)

 

(48)

 

(40,015)

 

1,499

Realized loss on currency forwards

 

577

 

-

 

1,759

 

-

Realized loss on expiration of option derivatives

 

2,813

 

-

 

2,813

 

925

Realized loss on termination of futures

 

-

 

-

 

16,495

 

-

Realized (gain) loss on sale of swaptions

 

(2,302)

 

-

 

3,606

 

(23,671)

Realized gain on sale/unlinking of securities underlying linked transactions

 

-

 

-

 

(1,397)

 

(3,049)

Realized (gain) loss on Agency Interest-Only Strips – accounted for as derivatives

 

(2)

 

1,025

 

753

 

1,124

Realized gain on foreign currency transactions

 

(655)

 

-

 

(1,725)

 

-

Mark-to- market adjustments on interest rate swaps

 

38,497

 

(39,595)

 

183,379

 

(83,764)

Mark-to- market adjustments on interest rate swaptions

 

(3,918)

 

(1,553)

 

1,697

 

(4,733)

Mark-to-market adjustments on option derivatives

 

(340)

 

-

 

-

 

-

Mark-to-market adjustments on futures contracts

 

429

 

-

 

740

 

-

Mark-to- market adjustments on TBAs

 

(4,752)

 

2,083

 

(6,273)

 

3,009

Mark-to-market adjustments on linked transactions

 

442

 

(15)

 

1,860

 

56

Mark-to-market adjustments on derivative instruments

 

1,804

 

(2,839)

 

2,136

 

700

Mark-to-market adjustments on foreign currency swaps

 

(1,785)

 

-

 

(3,857)

 

-

Mark-to-market adjustments on foreign currency forwards

 

222

 

-

 

303

 

-

 

 

 

 

 

 

 

 

 

Non-cash stock-based compensation expense

 

549

 

263

 

2,203

 

1,087

Total adjustments

 

11,810

 

(3,566)

 

(10,782)

 

110,557

Core Earnings – Non-GAAP Financial Measure

 

$

 27,254

 

$

 17,189

 

$

 89,931

 

$

 82,702

 

 

 

 

 

 

 

 

 

Basic Core Earnings per Share of Common Stock and Participating Securities - Non-GAAP Financial Measure

 

$

 0.65

 

$

 0.70

 

$

 2.39

 

$

 3.39

Diluted Core Earnings per Share of Common Stock and Participating Securities - Non-GAAP Financial Measure

 

$

 0.65

 

$

 0.70

 

$

 2.39

 

$

 3.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares and participating securities

 

41,732,988

 

24,670,202

 

37,677,685

 

24,374,025

Diluted weighted average common shares and participating securities

 

41,732,988

 

24,685,701

 

37,677,685

 

24,454,716

 



 

Page 12 of 13

 

Reconciliation of Interest Income and Effective Cost of Funds

(Unaudited, in thousands)

 

The following table reconciles total interest income to interest income including interest income on Agency and Non-Agency Interest-Only Strips classified as derivatives and interest income on linked transactions (Non-GAAP financial measure) for the three months and the years ended December 31, 2014 and 2013:

 

(in thousands)

 

For the three
months ended
December 31, 2014

 

For the three
months ended
December 31, 2013

 

For the Year ended
December 31, 2014

 

For the Year
ended December
31, 2013

Coupon Interest

 

$

 57,132

 

$

 37,125

 

$

 209,146

 

$

 177,472

Premium accretion, discount amortization and amortization of basis, net

 

(16,774)

 

(8,943)

 

(60,036)

 

(52,144)

Interest Income

 

$

 40,358

 

$

 28,182

 

$

 149,110

 

$

 125,328

 

 

 

 

 

 

 

 

 

Contractual Interest income, net of amortization basis on Agency and Non-Agency Interest-Only and Interest Strips, classified as derivatives(1):

 

 

 

 

 

 

 

 

Coupon Interest

 

$

 5,809

 

$

 8,305

 

$

 26,097

 

$

 28,273

Amortization of basis (Non-GAAP Financial Measure)

 

(4,582)

 

(5,154)

 

(18,868)

 

(18,010)

Contractual Interest Income, net on Foreign currency swaps(1)

 

176

 

-

 

317

 

-

Contractual Interest income, net of premium amortization, discount accretion and amortization of basis on Linked Transactions (2):

 

 

 

 

 

 

 

 

Coupon Interest

 

996

 

580

 

5,998

 

869

Premium amortization, discount accretion and amortization of basis, net

 

(218)

 

(371)

 

(3,119)

 

546

Subtotal

 

2,181

 

3,360

 

10,425

 

11,678

Total interest income, including interest income on Agency and Non-Agency Interest-Only Strips, classified as derivatives - Non-GAAP Financial Measure

 

$

 42,539

 

$

 31,542

 

$

 159,535

 

$

 137,006

 

(1)          Reported in gain (loss) on derivative instruments in the Consolidated Statement of Operations.

(2)          Reported in gain (loss) on linked transactions in the Consolidated Statement of Operations.

 

The following tables reconcile the Effective Cost of Funds (Non-GAAP financial measure) with interest expense for the three months and the years ended December 31, 2014 and 2013:

 

 

 

For the three months ended December
31, 2014

 

For the year ended December 31, 2014

 

(dollars in thousands)

 

Reconciliation

 

Cost of
Funds/Effective
Borrowing Costs

 

Reconciliation

 

Cost of
Funds/Effective
Borrowing Costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

6,434

 

0.65%

 

$

22,263

 

0.60%

 

Interest expense on linked transactions

 

132

 

1.76%

 

546

 

1.75%

 

Net interest paid - interest rate swaps

 

4,162

 

0.43%

 

29,946

 

0.81%

 

Effective Borrowing Costs

 

$

10,728

 

1.08%

 

$

52,755

 

1.41%

 

Weighted average repurchase borrowings (1)

 

3,935,531

 

 

 

3,730,206

 

 

 

 

(1)          Includes average repurchase borrowings under linked transactions.

 

 

 

For the three months ended
December 31, 2013

 

For the year ended December 31, 2013

 

(dollars in thousands)

 

Reconciliation

 

Cost of
Funds/Effective
Borrowing Costs

 

Reconciliation

 

Cost of
Funds/Effective
Borrowing Costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

4,043

 

0.53%

 

$

18,019

 

0.47%

 

Interest expense on linked transactions

 

45

 

1.67%

 

271

 

1.65%

 

Net interest paid - interest rate swaps

 

7,036

 

0.93%

 

22,932

 

0.61%

 

Effective Borrowing Costs - Non-GAAP Financial Measure

 

$

11,124

 

1.46%

 

$

41,222

 

1.08%

 

Weighted average repurchase borrowings(1)

 

3,013,162

 

 

 

3,821,925

 

 

 

 

(1)          Includes average repurchase borrowings under linked transactions.