These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
47-0934168
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
|
Large Accelerated Filer
o
|
Accelerated Filer
o
|
Non-Accelerated Filer
o
|
Smaller Reporting Company
x
|
|
PART I. Financial Information
|
2
|
|
2
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2012 (Unaudited) and December 31, 2011
|
2
|
|
Unaudited Condensed Consolidated Statements of Operations for the Three and Nine Months Ended
September 30, 2012 and 2011
|
3
|
|
Unaudited Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended
September 30, 2012 and 2011
|
4
|
|
Unaudited Condensed Consolidated Statement of Equity for the Nine Months Ended September 30, 2012
|
5
|
|
Unaudited Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2012 and 2011
|
6
|
|
Unaudited Notes to the Condensed Consolidated Financial Statements
|
7
|
|
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
36
|
|
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
|
63
|
|
Item 4.
Controls and Procedures
|
67
|
|
PART II. OTHER INFORMATION
|
68
|
|
Item 1A. Risk Factors
|
68
|
|
Item 6. Exhibits
|
68
|
|
SIGNATURES
|
69
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
ASSETS
|
(unaudited)
|
|||||||
|
Investment securities available for sale, at fair value (including pledged
securities of $617,995 and $129,942, respectively)
|
$ | 676,473 | $ | 200,342 | ||||
|
Investment securities available for sale, at fair value held in securitization trust
|
21,641 | - | ||||||
|
Residential mortgage loans held in securitization trusts (net)
|
193,905 | 206,920 | ||||||
|
Multi-family loans held in securitization trusts, at fair value
|
3,952,088 | - | ||||||
|
Derivative assets
|
203,520 | 208,218 | ||||||
|
Investment in limited partnership
|
164 | 8,703 | ||||||
|
Cash and cash equivalents
|
41,039 | 16,586 | ||||||
|
Receivable for securities sold
|
- | 1,133 | ||||||
|
Receivables and other assets
|
70,718 | 40,803 | ||||||
|
Total Assets
|
$ | 5,159,548 | $ | 682,705 | ||||
|
LIABILITIES AND EQUITY
|
||||||||
|
Liabilities:
|
||||||||
|
Financing arrangements, portfolio investments
|
$ | 580,176 | $ | 112,674 | ||||
|
Residential collateralized debt obligations
|
187,522 | 199,762 | ||||||
|
Multi-family collateralized debt obligations, at fair value
|
3,862,474 | - | ||||||
|
Securitized debt
|
26,138 | - | ||||||
|
Derivative liabilities
|
6,265 | 2,619 | ||||||
|
Payable for securities purchased
|
201,516 | 228,300 | ||||||
|
Accrued expenses and other liabilities
|
28,443 | 8,043 | ||||||
|
Subordinated debentures
|
45,000 | 45,000 | ||||||
|
Total liabilities
|
4,937,534 | 596,398 | ||||||
|
Commitments and Contingencies
|
||||||||
|
Equity:
|
||||||||
|
Stockholders' equity
|
||||||||
|
Common stock, $0.01 par value, 400,000,000 authorized, 34,044,374 and 13,938,273
shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively
|
340 | 139 | ||||||
|
Additional paid-in capital
|
264,296 | 153,710 | ||||||
|
Accumulated other comprehensive income
|
18,352 | 11,292 | ||||||
|
Accumulated deficit
|
(60,974 | ) | (79,863 | ) | ||||
|
Total stockholders' equity
|
222,014 | 85,278 | ||||||
|
Noncontrolling interest
|
- | 1,029 | ||||||
|
Total equity
|
222,014 | 86,307 | ||||||
|
Total Liabilities and Equity
|
$ | 5,159,548 | $ | 682,705 | ||||
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
INTEREST INCOME:
|
||||||||||||||||
|
Investment securities and other
|
$ | 6,333 | $ | 6,074 | $ | 16,639 | $ | 13,390 | ||||||||
|
Multi-family loans held in securitization trusts
|
36,075 | - | 67,079 | - | ||||||||||||
|
Residential mortgage loans held in securitization trusts
|
1,429 | 1,357 | 4,201 | 4,217 | ||||||||||||
|
Total interest income
|
43,837 | 7,431 | 87,919 | 17,607 | ||||||||||||
|
INTEREST EXPENSE:
|
||||||||||||||||
|
Investment securities and other
|
890 | 387 | 1,842 | 1,081 | ||||||||||||
|
Multi-family collaterized debt obligations
|
33,374 | - | 62,489 | - | ||||||||||||
|
Residential collaterized debt obligations
|
321 | 345 | 1,012 | 1,080 | ||||||||||||
|
Securitized debt
|
639 | - | 916 | - | ||||||||||||
|
Subordinated debentures
|
483 | 471 | 1,482 | 1,407 | ||||||||||||
|
Total interest expense
|
35,707 | 1,203 | 67,741 | 3,568 | ||||||||||||
|
NET INTEREST INCOME
|
8,130 | 6,228 | 20,178 | 14,039 | ||||||||||||
|
OTHER INCOME (EXPENSE):
|
||||||||||||||||
|
Provision for loan losses
|
(247 | ) | (435 | ) | (536 | ) | (1,459 | ) | ||||||||
|
(Loss) income from investments in limited partnership
and limited liability company
|
(64 | ) | 479 | 664 | 1,762 | |||||||||||
|
Realized gain on investment securities
and related hedges, net
|
5,048 | 2,526 | 5,674 | 8,000 | ||||||||||||
|
Unrealized loss on investment securities
and related hedges, net
|
(1,876 | ) | (8,027 | ) | (2,577 | ) | (8,762 | ) | ||||||||
|
Unrealized gain on multi-family loans and debt held in
securitization trusts, net
|
762 | - | 4,990 | - | ||||||||||||
|
Total other income (expense)
|
3,623 | (5,457 | ) | 8,215 | (459 | ) | ||||||||||
|
General, administrative and other expenses
|
3,241 | 717 | 8,568 | 6,464 | ||||||||||||
|
Total general, administrative and other expenses
|
3,241 | 717 | 8,568 | 6,464 | ||||||||||||
|
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
8,512 | 54 | 19,825 | 7,116 | ||||||||||||
|
Income tax expense
|
598 | 56 | 1,065 | 419 | ||||||||||||
|
INCOME (LOSS) FROM CONTINUING OPERATIONS
|
7,914 | (2 | ) | 18,760 | 6,697 | |||||||||||
|
(Loss) income from discontinued operation - net of tax
|
(1 | ) | 19 | 32 | 23 | |||||||||||
|
NET INCOME
|
7,913 | 17 | 18,792 | 6,720 | ||||||||||||
|
Net income (loss) attributable to noncontrolling interest
|
- | 32 | (97 | ) | 52 | |||||||||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 7,913 | $ | (15 | ) | $ | 18,889 | $ | 6,668 | |||||||
|
Basic income per common share
|
$ | 0.30 | $ | - | $ | 1.01 | $ | 0.67 | ||||||||
|
Diluted income per common share
|
$ | 0.30 | $ | - | $ | 1.01 | $ | 0.67 | ||||||||
|
Dividends declared per common share
|
$ | 0.27 | $ | 0.25 | $ | 0.79 | $ | 0.65 | ||||||||
|
Weighted average shares outstanding-basic
|
26,541 | 11,146 | 18,629 | 10,015 | ||||||||||||
|
Weighted average shares outstanding-diluted
|
26,541 | 11,146 | 18,629 | 10,015 | ||||||||||||
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 7,913 | $ | (15 | ) | $ | 18,889 | $ | 6,668 | |||||||
|
OTHER COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
|
Increase (decrease) in net unrealized gain on available for sale securities
|
4,225 | (5,084 | ) | 8,679 | (1,996 | ) | ||||||||||
|
Reclassification adjustment for net gain included in net income
|
- | (1 | ) | - | (3,886 | ) | ||||||||||
|
(Decrease) increase in fair value of derivative instruments utilized for cash flow hedges
|
(1,792 | ) | 194 | (1,619 | ) | 603 | ||||||||||
|
OTHER COMPREHENSIVE INCOME (LOSS)
|
2,433 | (4,891 | ) | 7,060 | (5,279 | ) | ||||||||||
|
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$ | 10,346 | $ | (4,906 | ) | $ | 25,949 | $ | 1,389 | |||||||
|
Common
Stock
|
Additional
Paid-In
|
Accumulated
Deficit
|
Accumulated
Other
|
Non-
controlling
|
Total
|
|||||||||||||||||||
|
Balance, December 31, 2011
|
$ | 139 | $ | 153,710 | $ | (79,863 | ) | $ | 11,292 | $ | 1,029 | $ | 86,307 | |||||||||||
|
Net income
|
- | - | 18,889 | - | (97 | ) | 18,792 | |||||||||||||||||
|
Stock issuance, net
|
201 | 128,012 | - | - | - | 128,213 | ||||||||||||||||||
|
Dividends declared
|
- | (17,426 | ) | - | - | - | (17,426 | ) | ||||||||||||||||
|
Decrease in noncontrolling interest
related to sale of interest in a
mortgage loan held for investment
|
- | - | - | - | (932 | ) | (932 | ) | ||||||||||||||||
|
Increase in net unrealized gain on
available for sale securities
|
- | - | - | 8,679 | - | 8,679 | ||||||||||||||||||
|
Decrease in fair value of
derivative instruments utilized for
cash flow hedges
|
- | - | - | (1,619 | ) | - | (1,619 | ) | ||||||||||||||||
|
Balance, September 30, 2012
|
$ | 340 | $ | 264,296 | $ | (60,974 | ) | $ | 18,352 | $ | - | $ | 222,014 | |||||||||||
|
For the Nine Months Ended
September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Cash Flows from Operating Activities:
|
||||||||
|
Net income
|
$ | 18,792 | $ | 6,720 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Net amortization
|
6,587 | 2,565 | ||||||
|
Realized gain on investment securities and related hedges, net
|
(5,674 | ) | (8,000 | ) | ||||
|
Unrealized loss on investment securities and related hedges, net
|
2,577 | 8,762 | ||||||
|
Unrealized gain on loans and debt held in multi-family securitization trusts
|
(4,990 | ) | - | |||||
|
Net decrease in loans held for sale
|
958 | 24 | ||||||
|
Provision for loan losses
|
536 | 1,459 | ||||||
|
Income from investment in limited partnership and limited liability company
|
(664 | ) | (1,762 | ) | ||||
|
Interest distributions from investment in limited partnership and limited liability company
|
148 | 910 | ||||||
|
Stock issuance expense
|
618 | 202 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Receivables and other assets
|
(19,163 | ) | (3,574 | ) | ||||
|
Accrued expenses and other liabilities
|
16,087 | 167 | ||||||
|
Net cash provided by operating activities
|
15,812 | 7,473 | ||||||
|
Cash Flows from Investing Activities:
|
||||||||
|
Restricted cash
|
(14,288 | ) | (17,349 | ) | ||||
|
Proceeds from sales of investment securities
|
50,578 | 168,055 | ||||||
|
Purchases of investment securities
|
(596,156 | ) | (267,815 | ) | ||||
|
Issuance of mortgage loans held for investment
|
- | (2,520 | ) | |||||
|
Purchase of investment in limited liability company
|
- | (5,322 | ) | |||||
|
Proceeds from investment in limited partnership
|
9,042 | 7,952 | ||||||
|
Proceeds from mortgage loans held for investment
|
3,318 | 5,002 | ||||||
|
Net receipts on other derivative instruments settled during the period
|
7,067 | - | ||||||
|
Principal repayments received on residential mortgage loans held in securitization trusts
|
11,882 | 16,438 | ||||||
|
Principal repayments received on multi-family loans held in securitization trusts
|
17,907 | - | ||||||
|
Principal paydowns on investment securities - available for sale
|
23,504 | 14,139 | ||||||
|
Purchases of investments held in multi-family securitization trusts
|
(80,959 | ) | - | |||||
|
Net cash used in investing activities
|
(568,105 | ) | (81,420 | ) | ||||
|
Cash Flows from Financing Activities:
|
||||||||
|
Proceeds from financing arrangements
|
467,502 | 75,868 | ||||||
|
Stock issuance
|
128,340 | 12,291 | ||||||
|
Costs associated with common stock issued
|
(744 | ) | (359 | ) | ||||
|
Dividends paid
|
(13,112 | ) | (5,475 | ) | ||||
|
Payments made on residential collateralized debt obligations
|
(12,292 | ) | (17,006 | ) | ||||
|
Payments made on multi-family collateralized debt obligations
|
(17,907 | ) | - | |||||
|
Capital (distributed to) contributed by noncontrolling interest
|
(932 | ) | 932 | |||||
|
Proceeds from securitized debt
|
25,996 | - | ||||||
|
Payments made on securitized debt
|
(105 | ) | - | |||||
|
Net cash provided by financing activities
|
576,746 | 66,251 | ||||||
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
24,453 | (7,696 | ) | |||||
|
Cash and Cash Equivalents - Beginning of Period
|
16,586 | 19,375 | ||||||
|
Cash and Cash Equivalents - End of Period
|
$ | 41,039 | $ | 11,679 | ||||
|
Supplemental Disclosure:
|
||||||||
|
Cash paid for interest
|
$ | 3,893 | $ | 3,466 | ||||
|
Non-Cash Investment Activities:
|
||||||||
|
Sale of investment securities not yet settled
|
$ | - | $ | 5,400 | ||||
|
Purchase of investment securities not yet settled
|
$ | 201,516 | $ | 79,585 | ||||
|
Consolidation of multi-family loans held in securitization trusts
|
$ | 3,808,556 | $ | - | ||||
|
Consolidation of multi-family collateralized debt obligations
|
$ | 3,727,742 | $ | - | ||||
|
Non-Cash Financing Activities:
|
||||||||
|
Dividends declared to be paid in subsequent period
|
$ | 9,192 | $ | 2,795 | ||||
|
Amortized
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Carrying
Value
|
|||||||||||||
|
Agency RMBS:
|
||||||||||||||||
|
Agency ARMs
|
||||||||||||||||
|
Freddie Mac
|
$
|
83,128
|
$
|
901
|
$
|
(34)
|
$
|
83,995
|
||||||||
|
Fannie Mae
|
178,520
|
1,625
|
—
|
180,145
|
||||||||||||
|
Ginnie Mae
|
25,872
|
—
|
(34)
|
25,838
|
||||||||||||
|
Total Agency ARMs
|
287,520
|
2,526
|
(68)
|
289,978
|
||||||||||||
|
Agency Fixed Rate
|
||||||||||||||||
|
Freddie Mac
|
25,181
|
114
|
—
|
25,295
|
||||||||||||
|
Fannie Mae
|
249,734
|
1,851
|
(34)
|
251,551
|
||||||||||||
|
Total Agency Fixed Rate
|
274,915
|
1,965
|
(34)
|
276,846
|
||||||||||||
|
Agency IOs
(1)
|
||||||||||||||||
|
Freddie Mac
|
30,369
|
133
|
(3,242)
|
27,260
|
||||||||||||
|
Fannie Mae
|
33,721
|
642
|
(5,563)
|
28,800
|
||||||||||||
|
Ginnie Mae
|
23,849
|
624
|
(2,995)
|
21,478
|
||||||||||||
|
Total Agency IOs
|
87,939
|
1,399
|
(11,800)
|
77,538
|
||||||||||||
|
Total Agency RMBS
|
650,374
|
5,890
|
(11,902)
|
644,362
|
||||||||||||
|
Non-Agency RMBS
|
3,413
|
—
|
(939)
|
2,474
|
||||||||||||
|
CLOs
|
12,545
|
17,092
|
—
|
29,637
|
||||||||||||
|
Total
|
$
|
666,332
|
$
|
22,982
|
$
|
(12,841)
|
$
|
676,473
|
||||||||
|
Amortized
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Carrying
Value
|
|||||||||||||
|
CMBS
|
$
|
21,910
|
$
|
465
|
$
|
(734)
|
$
|
21,641
|
||||||||
|
Total
|
$
|
21,910
|
$
|
465
|
$
|
(734)
|
$
|
21,641
|
||||||||
|
Amortized
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Carrying
Value
|
|||||||||||||
|
Agency RMBS:
|
||||||||||||||||
|
Agency ARMs
|
||||||||||||||||
|
Freddie Mac
|
$
|
10,202
|
$
|
—
|
$
|
(3)
|
$
|
10,199
|
||||||||
|
Fannie Mae
|
57,225
|
1,391
|
(40)
|
58,576
|
||||||||||||
|
Total Agency ARMs
|
67,427
|
1,391
|
(43)
|
68,775
|
||||||||||||
|
Agency IOs
(1)
|
||||||||||||||||
|
Freddie Mac
|
19,477
|
142
|
(2,554)
|
17,065
|
||||||||||||
|
Fannie Mae
|
31,079
|
490
|
(3,908)
|
27,661
|
||||||||||||
|
Ginnie Mae
|
21,656
|
304
|
(3,004)
|
18,956
|
||||||||||||
|
Total Agency IOs
|
72,212
|
936
|
(9,466)
|
63,682
|
||||||||||||
|
Total Agency RMBS
|
139,639
|
2,327
|
(9,509)
|
132,457
|
||||||||||||
|
CMBS
|
42,221
|
128
|
(1,164)
|
41,185
|
||||||||||||
|
Non-Agency RMBS
|
5,156
|
—
|
(1,211)
|
3,945
|
||||||||||||
|
CLOs
|
10,262
|
12,493
|
—
|
22,755
|
||||||||||||
|
Total
|
$
|
197,278
|
$
|
14,948
|
$
|
(11,884)
|
$
|
200,342
|
||||||||
|
September 30, 2012
|
Less than
6 Months
|
More than
6 Months
To 24 Months
|
More than
24 Months
|
Total
|
||||||||||||
|
Carrying
Value
|
Carrying
Value
|
Carrying
Value
|
Carrying
Value
|
|||||||||||||
|
Agency RMBS
|
$
|
78,350
|
$
|
8,726
|
$
|
557,286
|
$
|
644,362
|
||||||||
|
Non-Agency RMBS
|
2,474
|
—
|
—
|
2,474
|
||||||||||||
|
CLOs
|
29,637
|
—
|
—
|
29,637
|
||||||||||||
|
Total
|
$
|
110,461
|
$
|
8,726
|
$
|
557,286
|
$
|
676,473
|
||||||||
|
September 30, 2012
|
Less than
6 Months
|
More than
6 Months
To 24 Months
|
More than
24 Months
|
Total
|
||||||||||||
|
Carrying
Value
|
Carrying
Value
|
Carrying
Value
|
Carrying
Value
|
|||||||||||||
|
CMBS
|
$
|
—
|
$
|
—
|
$
|
21,641
|
$
|
21,641
|
||||||||
|
Total
|
$
|
—
|
$
|
—
|
$
|
21,641
|
$
|
21,641
|
||||||||
|
December 31, 2011
|
Less than
6 Months
|
More than
6 Months
To 24 Months
|
More than
24 Months
|
Total
|
||||||||||||
|
Carrying
Value
|
Carrying
Value
|
Carrying
Value
|
Carrying
Value
|
|||||||||||||
|
Agency RMBS
|
$
|
74,983
|
$
|
29,210
|
$
|
28,264
|
$
|
132,457
|
||||||||
|
CMBS
|
—
|
—
|
41,185
|
41,185
|
||||||||||||
|
Non-Agency RMBS
|
3,945
|
—
|
—
|
3,945
|
||||||||||||
|
CLOs
|
22,755
|
—
|
—
|
22,755
|
||||||||||||
|
Total
|
$
|
101,683
|
$
|
29,210
|
$
|
69,449
|
$
|
200,342
|
||||||||
|
September 30, 2012
|
Less than 12 Months
|
Greater than 12 months
|
Total
|
|||||||||||||||||||||
|
Carrying
Value
|
Gross Unrealized Losses
|
Carrying
Value
|
Gross Unrealized Losses
|
Carrying
Value
|
Gross Unrealized Losses
|
|||||||||||||||||||
|
Agency RMBS
|
$
|
66,666
|
$
|
68
|
$
|
6,697
|
$
|
34
|
$
|
73,363
|
$
|
102
|
||||||||||||
|
Non-Agency RMBS
|
—
|
—
|
2,474
|
939
|
2,474
|
939
|
||||||||||||||||||
|
Total
|
$
|
66,666
|
$
|
68
|
$
|
9,171
|
$
|
973
|
$
|
75,837
|
$
|
1,041
|
||||||||||||
|
September 30, 2012
|
Less than 12 Months
|
Greater than 12 months
|
Total
|
|||||||||||||||||||||
|
Carrying
Value
|
Gross Unrealized Losses
|
Carrying
Value
|
Gross Unrealized Losses
|
Carrying
Value
|
Gross Unrealized Losses
|
|||||||||||||||||||
|
CMBS
|
$
|
15,452
|
$
|
734
|
$
|
—
|
$
|
—
|
$
|
15,452
|
$
|
734
|
||||||||||||
|
Total
|
$
|
15,452
|
$
|
734
|
$
|
—
|
$
|
—
|
$
|
15,452
|
$
|
734
|
||||||||||||
|
December 31, 2011
|
Less than 12 Months
|
Greater than 12 months
|
Total
|
|||||||||||||||||||||
|
Carrying
Value
|
Gross Unrealized Losses
|
Carrying
Value
|
Gross Unrealized Losses
|
Carrying
Value
|
Gross Unrealized Losses
|
|||||||||||||||||||
|
Agency RMBS
|
$
|
13,718
|
$
|
43
|
$
|
—
|
$
|
—
|
$
|
13,718
|
$
|
43
|
||||||||||||
|
CMBS
|
13,396
|
1,164
|
—
|
—
|
13,396
|
1,164
|
||||||||||||||||||
|
Non-Agency RMBS
|
—
|
—
|
3,944
|
1,211
|
3,944
|
1,211
|
||||||||||||||||||
|
Total
|
$
|
27,114
|
$
|
1,207
|
$
|
3,944
|
$
|
1,211
|
$
|
31,058
|
$
|
2,418
|
||||||||||||
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
Mortgage loans principal amount
|
$
|
195,540
|
$
|
208,934
|
||||
|
Deferred origination costs – net
|
1,239
|
1,317
|
||||||
|
Reserve for loan losses
|
(2,874
|
)
|
(3,331
|
)
|
||||
|
Total
|
$
|
193,905
|
$
|
206,920
|
||||
|
Nine Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Balance at beginning of period
|
$
|
3,331
|
$
|
2,589
|
||||
|
Provisions for loan losses
|
568
|
1,191
|
||||||
|
Transfer to real estate owned
|
(898
|
)
|
(16
|
)
|
||||
|
Charge-offs
|
(127
|
)
|
(445
|
)
|
||||
|
Balance at the end of period
|
$
|
2,874
|
$
|
3,319
|
||||
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
Balance at beginning of period
|
$
|
454
|
$
|
740
|
||||
|
Write downs
|
(20
|
)
|
(87
|
)
|
||||
|
Transfer from mortgage loans held in securitization trusts
|
1,569
|
698
|
||||||
|
Disposal
|
(1,081
|
)
|
(897
|
)
|
||||
|
Balance at the end of period
|
$
|
922
|
$
|
454
|
||||
|
Days Late
|
Number of Delinquent
Loans
|
Total
Dollar Amount
|
% of Loan
Portfolio
|
|||||||||
|
30-60
|
2
|
$
|
704
|
0.36
|
%
|
|||||||
|
61-90
|
3
|
$
|
1,107
|
0.56
|
%
|
|||||||
|
90+
|
28
|
$
|
16,942
|
8.60
|
%
|
|||||||
|
Real estate owned through foreclosure
|
5
|
$
|
1,534
|
0.78
|
%
|
|||||||
|
Days Late
|
Number of Delinquent
Loans
|
Total
Dollar Amount
|
% of Loan
Portfolio
|
|||||||||
|
30-60
|
2
|
$
|
517
|
0.25
|
%
|
|||||||
|
61-90
|
1
|
$
|
378
|
0.18
|
%
|
|||||||
|
90+
|
35
|
$
|
20,138
|
9.61
|
%
|
|||||||
|
Real estate owned through foreclosure
|
3
|
$
|
656
|
0.31
|
%
|
|||||||
|
Assets
|
September 30,
2012
|
|||
|
Multi-family loans held in securitization trusts
|
$
|
3,952,088
|
||
|
Receivables
|
14,974
|
|||
|
Total Assets
|
$
|
3,967,062
|
||
|
Liabilities and Equity
|
||||
|
Multi-family CDOs
|
$
|
3,862,474
|
||
|
Accrued expenses
|
14,771
|
|||
|
Total Liabilities
|
3,877,245
|
|||
|
Equity
|
89,817
|
|||
|
Total Liabilities and Equity
|
$
|
3,967,062
|
||
|
Statements of Operations
|
Three Months Ended
September 30, 2012
|
Nine Months Ended
September 30, 2012
|
||||||
|
Interest income
|
$ | 36,075 | $ | 67,079 | ||||
|
Interest expense
|
33,374 | 62,489 | ||||||
|
Net interest income
|
2,701 | 4,590 | ||||||
|
Unrealized gain on multi-family loans and debt held in securitization trusts
|
762 | 4,990 | ||||||
|
Net Income
|
$ | 3,463 | $ | 9,580 | ||||
|
|
·
|
whether the Company has both the power to direct the activities that most significantly impact the economic performance of the VIE; and
|
|
|
·
|
whether the Company has a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE.
|
|
Assets
|
September 30,
2012
|
December 31,
2011
|
||||||
|
Cash
|
$
|
68
|
$
|
1,154
|
||||
|
Mortgage loans held for sale (net)
|
212
|
6,918
|
||||||
|
Other assets
|
13
|
661
|
||||||
|
Total Assets
|
$
|
293
|
$
|
8,733
|
||||
|
Liabilities and Partners’ Equity
|
||||||||
|
Other liabilities
|
$
|
231
|
$
|
206
|
||||
|
Partners’ equity
|
62
|
8,527
|
||||||
|
Total Liabilities and Partners’ Equity
|
$
|
293
|
$
|
8,733
|
||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
Statements of Operations
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
Interest income
|
$ | 16 | $ | 302 | $ | 310 | $ | 1,063 | ||||||||
|
Realized (loss) gain
|
(73 | ) | 208 | 632 | 993 | |||||||||||
|
Total (Loss) Income
|
(57 | ) | 510 | 942 | 2,056 | |||||||||||
|
Other expenses
|
(21 | ) | (181 | ) | (292 | ) | (496 | ) | ||||||||
|
Net (Loss) Income
|
$ | (78 | ) | $ | 329 | $ | 650 | $ | 1,560 | |||||||
|
Derivatives Not Designated
as Hedging Instruments
|
Balance Sheet Location
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
TBA securities
|
Derivative assets
|
$
|
202,902
|
$
|
207,891
|
|||||
|
Options on U.S. Treasury futures
|
Derivative assets
|
259
|
327
|
|||||||
|
U.S. Treasury futures
|
Derivative liabilities
|
531
|
566
|
|||||||
|
Eurodollar futures
|
Derivative liabilities
|
3,811
|
1,749
|
|||||||
|
Swaptions
|
Derivative assets
|
359
|
—
|
|||||||
|
Notional Amount For the Nine Months Ended September 30, 2012
|
||||||||||||||||
|
Derivatives Not Designated
as Hedging Instruments
|
December 31, 2011
|
Additions
|
Settlement, Expiration
or Exercise
|
September 30, 2012
|
||||||||||||
|
TBA securities
|
$
|
202,000
|
$
|
2,218,000
|
$
|
(2,228,000)
|
$
|
192,000
|
||||||||
|
U.S. Treasury futures
|
(92,800
|
)
|
771,100
|
(812,700)
|
(134,400
|
)
|
||||||||||
|
Short sales of Eurodollar futures
|
(2,422,000
|
)
|
1,296,000
|
(1,361,000)
|
(2,487,000
|
)
|
||||||||||
|
Options on U.S. Treasury futures
|
199,500
|
1,001,500
|
(1,036,000)
|
165,000
|
||||||||||||
|
Swaptions
|
—
|
70,000
|
—
|
70,000
|
||||||||||||
|
Notional Amount For the Nine Months Ended September 30, 2011
|
||||||||||||||||
|
Derivatives Not Designated
as Hedging Instruments
|
December 31, 2010
|
Additions
|
Settlement, Expiration
or Exercise
|
September 30, 2011
|
||||||||||||
|
TBA securities
|
$
|
—
|
$
|
193,000
|
$
|
(122,000
|
)
|
$
|
71,000
|
|||||||
|
U.S. Treasury futures
|
—
|
279,700
|
(275,200
|
)
|
4,500
|
|||||||||||
|
Short sales of Eurodollar futures
|
—
|
1,201,000
|
(4,068,000
|
)
|
(2,867,000
|
)
|
||||||||||
|
Options on U.S. Treasury futures
|
—
|
377,900
|
(269,000
|
)
|
108,900
|
|||||||||||
|
Derivatives Designated
as Hedging Instruments
|
Balance Sheet Location
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
Interest Rate Swaps
|
Derivative liabilities
|
$
|
1,923
|
$
|
304
|
|||||
|
Nine Months Ended September 30,
|
||||||||
|
Derivatives Designated as Hedging Instruments
|
2012
|
2011
|
||||||
|
Accumulated other comprehensive income (loss) for derivative instruments:
|
||||||||
|
Balance at beginning of the period
|
$
|
(304
|
)
|
$
|
(1,087
|
)
|
||
|
Unrealized (loss) gain on interest rate swaps
|
(1,619
|
)
|
603
|
|||||
|
Balance at end of the period
|
$
|
(1,923
|
)
|
$
|
(484
|
)
|
||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Interest Rate Swaps:
|
||||||||||||||||
|
Interest expense-investment securities
|
$ | 167 | $ | 213 | $ | 359 | $ | 716 | ||||||||
|
September 30, 2012
|
December 31, 2011
|
|||||||||||||||
|
Maturity
(1)
|
Notional
Amount
|
Weighted Average
Fixed Pay
Interest Rate
|
Notional
Amount
|
Weighted Average
Fixed Pay
Interest Rate
|
||||||||||||
|
Within 30 Days
|
$
|
120
|
2.93
|
%
|
$
|
14,930
|
3.02
|
%
|
||||||||
|
Over 30 days to 3 months
|
320
|
2.93
|
260
|
2.93
|
||||||||||||
|
Over 3 months to 6 months
|
8,380
|
2.93
|
380
|
2.93
|
||||||||||||
|
Over 6 months to 12 months
|
—
|
—
|
810
|
2.93
|
||||||||||||
|
Over 12 months to 24 months
|
—
|
—
|
8,380
|
2.93
|
||||||||||||
|
Over 24 months to 36 months
|
95,000
|
0.48
|
—
|
—
|
||||||||||||
|
Over 36 months to 48 months
|
—
|
—
|
—
|
—
|
||||||||||||
|
Over 48 months to 60 months
|
135,000
|
0.91
|
—
|
—
|
||||||||||||
|
Total
|
$
|
238,820
|
0.81
|
%
|
$
|
24,760
|
2.99
|
%
|
||||||||
|
Counterparty Name
|
September 30,
2012
|
December 31,
2011
|
||||||
|
Barclays
|
$
|
52,941
|
$
|
—
|
||||
|
Cantor Fitzgerald, L.P.
|
26,452
|
9,225
|
||||||
|
Credit Suisse First Boston LLC
|
90,464
|
11,147
|
||||||
|
Deutsche Bank
|
55,659
|
—
|
||||||
|
Jefferies & Company, Inc.
|
69,324
|
18,380
|
||||||
|
JPMorgan Chase & Co.
|
99,238
|
49,226
|
||||||
|
Mizuho
|
67,231
|
—
|
||||||
|
Morgan Stanley
|
84,010
|
—
|
||||||
|
South Street Securities LLC
|
34,857
|
24,696
|
||||||
|
Total Financing Arrangements, Portfolio Investments
|
$
|
580,176
|
$
|
112,674
|
||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Revenues
|
$ | 34 | $ | 59 | $ | 111 | $ | 160 | ||||||||
|
Expenses
|
35 | 40 | 79 | 137 | ||||||||||||
|
(Loss) income from discontinued operations – net of tax
|
$ | (1 | ) | $ | 19 | $ | 32 | $ | 23 | |||||||
|
Residential mortgage loans held in securitization trusts and real estate owned held in residential securitization trusts:
|
September 30,
2012
|
December 31, 2011
|
||||||
|
New York
|
38.2
|
%
|
37.5
|
%
|
||||
|
Massachusetts
|
25.2
|
%
|
24.6
|
%
|
||||
|
New Jersey
|
9.2
|
%
|
9.2
|
%
|
||||
|
Florida
|
5.0
|
%
|
5.7
|
%
|
||||
|
Connecticut
|
4.8
|
%
|
5.1
|
%
|
||||
|
CMBS investments and multi-family loans held in securitization trusts:
|
September 30,
2012
|
December 31,
2011
|
||||||
|
Texas
|
12.9
|
%
|
14.3
|
%
|
||||
|
California
|
11.8
|
%
|
9.3
|
%
|
||||
|
New York
|
6.4
|
%
|
7.2
|
%
|
||||
|
Georgia
|
4.8
|
%
|
6.7
|
%
|
||||
|
Washington
|
5.2
|
%
|
6.3
|
%
|
||||
|
Florida
|
5.7
|
%
|
5.5
|
%
|
||||
|
a.
|
Investment Securities Available for Sale (RMBS)
–
Fair value for the RMBS in our portfolio are valued using a third-party pricing service or are based on quoted prices provided by dealers who make markets in similar financial instruments. The dealers will incorporate common market pricing methods, including a spread measurement to the Treasury curve or interest rate swap curve as well as underlying characteristics of the particular security including coupon, periodic and life caps, collateral type, rate reset period and seasoning or age of the security. If quoted prices for a security are not reasonably available from a dealer, the security will be re-classified as a Level 3 security and, as a result, management will determine the fair value based on characteristics of the security that the Company receives from the issuer and based on available market information. Management reviews all prices used in determining valuation to ensure they represent current market conditions. This review includes surveying similar market transactions, comparisons to interest pricing models as well as offerings of like securities by dealers. The Company's investment securities that are comprised of RMBS are valued based upon readily observable market parameters and are classified as Level 2 fair values.
|
|
b.
|
Investment Securities Available for Sale Held in Securitization Trust (CMBS)
–
As the Company’s CMBS investments are comprised of securities for which there are not substantially similar securities that trade frequently, the Company classifies these securities as Level 3 fair values. Fair value of the Company’s CMBS investments is based on an internal valuation model that considers expected cash flows from the underlying loans and yields required by market participants. The significant unobservable inputs used in the measurement of these investments are projected losses of certain identified loans within the pool of loans and a discount rate. The discount rate used in determining fair value incorporates default rate, loss severity and current market interest rates. The discount rate ranges from 6.0% to 17.0%. Significant increases or decreases in these inputs would result in a significantly lower or higher fair value measurement. We also obtain quoted prices provided by dealers who make markets in similar financial instruments.
|
|
c.
|
Multi-Family Loans Held in Securitization Trusts –
Multi-family loans held in securitization trusts are recorded at fair value and classified as Level 3 fair values. Fair value is based on an internal valuation model that considers expected cash flows from the underlying loans and yields required by market participants. The significant unobservable inputs used in the measurement of these investments are discount rates. The discount rate used in determining fair value incorporates default rate, loss severity and current market interest rates. The discount rate ranges from 2.7% to 12.4%.
Significant increases or decreases in these inputs would result in a significantly lower or higher fair value measurement. We also obtain quoted prices provided by dealers who make markets in similar financial instruments.
|
|
d.
|
Investment Securities Available for Sale (CLO)
–
The fair value of the CLO notes are valued using a third-party pricing service or are based on quoted prices provided by dealers who make markets in similar financial instruments. The Company classifies these securities as Level 2 fair values.
|
|
e.
|
Investment Securities Available for Sale
–
The fair value of other investment securities available for sale, such as U.S. Treasury securities, are based on quoted prices provided by dealers who make markets in similar financial instruments and are typically classified as Level 2 fair values.
|
|
f.
|
Derivative Instruments –
The fair value of interest rate swaps, swaptions, options and TBAs are based on dealer quotes. The fair value of futures are based on exchange-traded prices. The Company’s derivatives are classified as Level 1 or Level 2 fair values.
|
|
g.
|
Multi-Family CDOs –
The fair value of Multi-Family CDOs is based on contractual cash payments and yields expected by market participants. We also obtain quoted market prices provided by dealers who make markets in similar securities.
|
|
Measured at Fair Value on a Recurring Basis
at September 30, 2012
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets carried at fair value:
|
||||||||||||||||
|
Investment securities available for sale:
|
||||||||||||||||
|
Agency RMBS
|
$
|
—
|
$
|
644,362
|
$
|
—
|
$
|
644,362
|
||||||||
|
Non-Agency RMBS
|
—
|
2,474
|
—
|
2,474
|
||||||||||||
|
CLOs
|
—
|
29,637
|
—
|
29,637
|
||||||||||||
|
Investment securities available for sale held in securitization trust:
|
||||||||||||||||
|
CMBS
|
—
|
—
|
21,641
|
21,641
|
||||||||||||
|
Multi-family loans held in securitization trusts
|
—
|
—
|
3,952,088
|
3,952,088
|
||||||||||||
|
Derivative assets:
|
||||||||||||||||
|
TBA securities
|
—
|
202,902
|
—
|
202,902
|
||||||||||||
|
Options on U.S. Treasury futures
|
—
|
259
|
—
|
259
|
||||||||||||
|
Swaptions
|
—
|
359
|
—
|
359
|
||||||||||||
|
Total
|
$
|
—
|
$
|
879,993
|
$
|
3,973,729
|
$
|
4,853,722
|
||||||||
|
Liabilities carried at fair value:
|
||||||||||||||||
|
Multi-family collateralized debt obligations
|
$
|
—
|
$
|
—
|
$
|
3,862,474
|
$
|
3,862,474
|
||||||||
|
Derivative liabilities:
|
||||||||||||||||
|
Interest rate swaps
|
—
|
1,923
|
—
|
1,923
|
||||||||||||
|
U.S. Treasury futures
|
531
|
—
|
—
|
531
|
||||||||||||
|
Eurodollar futures
|
3,811
|
—
|
—
|
3,811
|
||||||||||||
|
Total
|
$
|
4,342
|
$
|
1,923
|
$
|
3,862,474
|
$
|
3,868,739
|
||||||||
|
Measured at Fair Value on a Recurring Basis
at December 31, 2011
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets carried at fair value:
|
||||||||||||||||
|
Investment securities available for sale:
|
||||||||||||||||
|
Agency RMBS
|
$
|
—
|
$
|
132,457
|
$
|
—
|
$
|
132,457
|
||||||||
|
CMBS
|
—
|
—
|
41,185
|
41,185
|
||||||||||||
|
Non-Agency RMBS
|
—
|
3,945
|
—
|
3,945
|
||||||||||||
|
CLOs
|
—
|
22,755
|
—
|
22,755
|
||||||||||||
|
Derivative assets:
|
||||||||||||||||
|
TBA securities
|
—
|
207,891
|
—
|
207,891
|
||||||||||||
|
Options on U.S. Treasury futures
|
—
|
327
|
—
|
327
|
||||||||||||
|
Total
|
$
|
—
|
$
|
367,375
|
$
|
41,185
|
$
|
408,560
|
||||||||
|
Liabilities carried at fair value:
|
||||||||||||||||
|
Derivative liabilities:
|
||||||||||||||||
|
Interest rate swaps
|
$
|
—
|
$
|
304
|
$
|
—
|
$
|
304
|
||||||||
|
U.S. Treasury futures
|
566
|
—
|
—
|
566
|
||||||||||||
|
Eurodollar futures
|
1,749
|
—
|
—
|
1,749
|
||||||||||||
|
Total
|
$
|
2,315
|
$
|
304
|
$
|
—
|
$
|
2,619
|
||||||||
|
Nine Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Balance at beginning of period
|
$
|
41,185
|
$
|
—
|
||||
|
Total gains (realized/unrealized)
|
||||||||
|
Included in earnings
(1)
|
162,659
|
—
|
||||||
|
Included in other comprehensive income
|
766
|
—
|
||||||
|
Purchases
(3)
|
2,668,983
|
—
|
||||||
|
Paydowns
|
(17,907
|
)
|
—
|
|||||
|
Transfers
(2)
|
1,118,043
|
—
|
||||||
|
Balance at the end of period
|
$
|
3,973,729
|
$
|
—
|
||||
|
Nine Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Balance at beginning of period
|
$
|
—
|
$
|
—
|
||||
|
Total gains (realized/unrealized)
|
||||||||
|
Included in earnings
(1)
|
152,639
|
—
|
||||||
|
Included in other comprehensive income
|
—
|
—
|
||||||
|
Purchases
(3)
|
2,609,851
|
—
|
||||||
|
Paydowns
|
(17,907
|
)
|
—
|
|||||
|
Transfers
(2)
|
1,117,891
|
—
|
||||||
|
Balance at the end of period
|
$
|
3,862,474
|
$
|
—
|
||||
|
Assets Measured at Fair Value on a Non-Recurring Basis
at September 30, 2012
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Mortgage loans held for investment
|
$
|
—
|
$
|
—
|
$
|
1,792
|
$
|
1,792
|
||||||||
|
Mortgage loans held for sale – included in discontinued operations (net)
|
—
|
—
|
2,836
|
2,836
|
||||||||||||
|
Residential mortgage loans held in securitization trusts – impaired loans (net)
|
—
|
—
|
4,145
|
4,145
|
||||||||||||
|
Real estate owned held in residential securitization trusts
|
—
|
—
|
922
|
922
|
||||||||||||
|
Assets Measured at Fair Value on a Non-Recurring Basis
at December 31, 2011
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Mortgage loans held for investment
|
$
|
—
|
$
|
—
|
$
|
5,118
|
$
|
5,118
|
||||||||
|
Mortgage loans held for sale – included in discontinued operations (net)
|
—
|
—
|
3,780
|
3,780
|
||||||||||||
|
Residential mortgage loans held in securitization trusts – impaired loans (net)
|
—
|
—
|
6,518
|
6,518
|
||||||||||||
|
Real estate owned held in residential securitization trusts
|
—
|
—
|
454
|
454
|
||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Residential mortgage loans held in securitization trusts – impaired loans (net)
|
$ | (269 | ) | $ | (435 | ) | $ | (568 | ) | $ | (1,234 | ) | ||||
|
Real estate owned held in residential securitization trusts
|
22 | — | 32 | — | ||||||||||||
|
September 30, 2012
|
December 31, 2011 | ||||||||||||||||
|
Fair Value
Hierarchy Level
|
Carrying
Value
|
Estimated
Fair Value
|
Carrying
Value
|
Estimated
Fair Value
|
|||||||||||||
|
Financial Assets:
|
|||||||||||||||||
|
Cash and cash equivalents
|
Level 1
|
$ | 41,039 | $ | 41,039 | $ | 16,586 | $ | 16,586 | ||||||||
|
Investment securities available for sale
|
Level 2
|
676,473 | 676,473 | 200,342 | 200,342 | ||||||||||||
|
Investment securities available for sale, at fair value held in securitization trust
|
Level 3
|
21,641 | 21,641 | — | — | ||||||||||||
|
Residential mortgage loans held in
securitization trusts (net)
|
Level 3
|
193,905 | 170,107 | 206,920 | 182,976 | ||||||||||||
|
Multi-family loans held in securitization trusts
|
Level 3
|
3,952,088 | 3,952,088 | — | — | ||||||||||||
|
Derivative assets
|
Level 2
|
203,520 | 203,520 | 208,218 | 208,218 | ||||||||||||
|
Assets related to discontinued operation-
mortgage loans held for sale (net)
|
Level 3
|
1,792 | 1,792 | 3,780 | 3,780 | ||||||||||||
|
Mortgage loans held for investment
|
Level 3
|
2,836 | 2,836 | 5,118 | 5,118 | ||||||||||||
|
Receivable for securities sold
|
Level 1
|
— | — | 1,133 | 1,133 | ||||||||||||
|
Financial Liabilities:
|
|||||||||||||||||
|
Financing arrangements, portfolio investments
|
Level 2
|
$ | 580,176 | $ | 580,176 | $ | 112,674 | $ | 112,674 | ||||||||
|
Residential collateralized debt obligations
|
Level 3
|
187,522 | 159,642 | 199,762 | 171,187 | ||||||||||||
|
Multi-family collateralized debt obligations
|
Level 3
|
3,862,474 | 3,862,474 | — | — | ||||||||||||
|
Securitized debt
|
Level 3
|
26,138 | 26,138 | — | — | ||||||||||||
|
Derivative liabilities
|
Level 1 or 2
|
6,265 | 6,265 | 2,619 | 2,619 | ||||||||||||
|
Payable for securities purchased
|
Level 1
|
201,516 | 201,516 | 228,300 | 228,300 | ||||||||||||
|
Subordinated debentures
|
Level 3
|
45,000 | 33,803 | 45,000 | 26,318 | ||||||||||||
|
|
a.
|
Cash and cash equivalents –
Estimated fair value approximates the carrying value of such assets.
|
|
|
b.
|
Residential mortgage loans held in securitization trusts (net) –
Residential mortgage loans held in the securitization trusts are recorded at amortized cost. Fair value is estimated using pricing models and taking into consideration the aggregated characteristics of groups of loans such as, but not limited to, collateral type, index, interest rate, margin, length of fixed-rate period, life cap, periodic cap, underwriting standards, age and credit estimated using the estimated market prices for similar types of loans.
|
|
|
c.
|
Receivable for securities sold –
Estimated fair value approximates the carrying value of such assets.
|
|
|
d.
|
Financing arrangements, portfolio investments –
The fair value of these financing arrangements approximates cost as they are short term in nature and generally mature in 30 days.
|
|
|
e.
|
Residential collateralized debt obligations –
The fair value of these CDOs is based on discounted cash flows as well as market pricing on comparable obligations.
|
|
|
f.
|
Securitized debt
– The fair value of securitized debt is based on discounted cash flows using management’s estimate for market yields.
|
|
|
g.
|
Payable for securities purchased –
Estimated fair value approximates the carrying value of such liabilities.
|
|
|
h.
|
Subordinated debentures –
The fair value of these subordinated debentures is based on discounted cash flows using management’s estimate for market yields.
|
|
Period
|
Declaration Date
|
Record Date
|
Payment Date
|
Cash
Dividend
Per Share
|
||||||
|
Third Quarter 2012
|
September 18, 2012
|
September 28, 2012
|
October 25, 2012
|
$
|
0.27
|
|||||
|
Second Quarter 2012
|
June 15, 2012
|
June 25, 2012
|
July 25, 2012
|
0.27
|
||||||
|
First Quarter 2012
|
March 19, 2012
|
March 29, 2012
|
April 25, 2012
|
0.25
|
||||||
|
Fourth Quarter 2011
|
December 15, 2011
|
December 27, 2011
|
January 25, 2012
|
0.35
|
(1)
|
|||||
|
Third Quarter 2011
|
September 20, 2011
|
September 30, 2011
|
October 25, 2011
|
0.25
|
||||||
|
Second Quarter 2011
|
May 31, 2011
|
June 10, 2011
|
June 27, 2011
|
0.22
|
||||||
|
First Quarter 2011
|
March 18, 2011
|
March 31, 2011
|
April 26, 2011
|
0.18
|
||||||
|
For the Three Months Ended
September 30,
|
For the Nine Months Ended
September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Numerator
:
|
||||||||||||||||
|
Net income (loss) – Basic
|
$ | 7,913 | $ | (15 | ) | $ | 18,889 | $ | 6,668 | |||||||
|
Net income (loss) from continuing operations
|
7,914 | (34 | ) | 18,857 | 6,645 | |||||||||||
|
Net (loss) income from discontinued operations (net of tax)
|
(1 | ) | 19 | 32 | 23 | |||||||||||
|
Net income (loss) – Dilutive
|
7,913 | (15 | ) | 18,889 | 6,668 | |||||||||||
|
Net income (loss) from continuing operations
|
7,914 | (34 | ) | 18,857 | 6,645 | |||||||||||
|
Net (loss) income from discontinued operations (net of tax)
|
$ | (1 | ) | $ | 19 | $ | 32 | $ | 23 | |||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average basic shares outstanding
|
26,541 | 11,146 | 18,629 | 10,015 | ||||||||||||
|
Weighted average dilutive shares outstanding
|
26,541 | 11,146 | 18,629 | 10,015 | ||||||||||||
|
EPS:
|
||||||||||||||||
|
Basic EPS
|
$ | 0.30 | $ | — | $ | 1.01 | $ | 0.67 | ||||||||
|
Basic EPS from continuing operations
|
0.30 | — | 1.01 | 0.67 | ||||||||||||
|
Basic EPS from discontinued operations (net of tax)
|
— | — | — | — | ||||||||||||
|
Dilutive EPS
|
$ | 0.30 | $ | — | $ | 1.01 | $ | 0.67 | ||||||||
|
Dilutive EPS from continuing operations
|
0.30 | — | 1.01 | 0.67 | ||||||||||||
|
Dilutive EPS from discontinued operations (net of tax)
|
— | — | — | — | ||||||||||||
|
2012
|
2011
|
|||||||||||||||
|
Number of
Non-vested
Restricted
Shares
|
Weighted
Average Per Share
Grant Date
Fair Value
(1)
|
Number of
Non-vested
Restricted
Shares
|
Weighted
Average Per Share
Grant Date
Fair Value
(1)
|
|||||||||||||
|
Non-vested shares at January 1
|
14,084
|
$
|
7.10
|
28,999
|
$
|
5.43
|
||||||||||
|
Granted
|
22,191
|
6.36
|
14,084
|
7.10
|
||||||||||||
|
Forfeited
|
—
|
—
|
—
|
—
|
||||||||||||
|
Vested
|
(4,695
|
)
|
7.10
|
(28,999
|
)
|
5.43
|
||||||||||
|
Non-vested shares as of September 30
|
31,580
|
$
|
6.58
|
14,084
|
$
|
7.10
|
||||||||||
|
Weighted-average fair value of restricted stock granted during the period
|
22,191
|
$
|
6.36
|
14,084
|
$
|
7.10
|
||||||||||
|
|
·
|
On October 4, 2012, the Federal Housing Finance Authority (the “FHFA”) released a White Paper entitled “Building a New Infrastructure for the Secondary Mortgage Market.” The October 2012 White Paper describes a proposed framework for both a new securitization platform and a model Pooling and Servicing Agreement as set forth in an FHFA White Paper issued in February 2012. The framework described in the October 2012 White Paper sets forth three strategic goals for the next phase of the Fannie Mae and Freddie Mac conservatorships as follows: (i) to build a new infrastructure for the secondary mortgage market, (ii) to gradually contract Fannie Mae and Freddie Mac's presence in the marketplace while simplifying and shrinking their operations, and (iii) to maintain foreclosure prevention activities and credit availability for new and refinanced mortgages. The October 2012 White Paper, which was intended to establish an open exchange of ideas within the mortgage industry that will foster the further development of the above-stated goals, is a proposed framework only. As a result, it is currently unclear whether the proposals set forth in the October 2012 White Paper will be enacted, or if enacted, what the effects of the enactment will be.
|
|
|
·
|
In a statement issued on September 13, 2012, the U.S. Federal Reserve announced that in order to “support a stronger economic recovery and to help ensure that inflation, over time, is at the rate most consistent with its dual mandate,” it intended to implement a program pursuant to which the Federal Reserve would purchase an additional $40 billion of Agency RMBS per month. In the same statement, the Federal Reserve also announced the continuation of operation twist through the end of 2012. In a statement released on October 24, 2012, the Federal Reserve reaffirmed its continued use of these two policy programs and commented that it intended to closely monitor information in coming months and that if the labor market does not improve substantially, the Federal Reserve will continue its purchases of Agency mortgage-backed securities, will undertake additional asset purchases and will employ other policy tools until appropriate improvement is achieved.
|
|
|
·
|
On September 21, 2011, the U.S. Federal Reserve announced the maturity extension program, or “operation twist,” pursuant to which the U.S. Federal Reserve would sell $400 billion of shorter-term U.S. Treasury securities by the end of June 2012 and use the proceeds to buy longer-term U.S. Treasury securities. In June 2012, the Federal Reserve announced it was increasing the size of this program by $267 billion and extending it through the end of 2012. This program is intended to extend the average maturity of the securities in the Federal Reserve’s portfolio. By reducing the supply of longer-term U.S. Treasury securities in the market, the action has created downward pressure on longer-term interest rates, including rates on financial assets that investors consider to be close substitutes for longer-term U.S. Treasury securities, like certain types of Agency RMBS. The reduction in longer-term interest rates, in turn, may contribute to a broad easing in financial market conditions that the Federal Reserve hopes will provide additional stimulus to support economic recovery. While longer-term interest rates have fallen significantly since operations twist was implemented, its ability to stimulate economic recovery remains uncertain.
|
|
|
·
|
On October 24, 2011, the FHFA, along with Fannie Mae and Freddie Mac, announced several changes to be made to HARP. Among those changes to HARP, which as modified, we refer to as “HARP II”, are (1) the reduction or elimination in certain cases, of many risk based fees charged to borrowers when refinancing, (2) the expansion of the previous 125% loan-to-value ceiling to allow all underwater borrowers (those borrowers who owe more on their mortgages than the value of their homes) to participate in the program, regardless of the size of their loan versus the value of their home and (3) the removal of certain representations and warranties made on behalf of lenders for loans owned or guaranteed by Fannie Mae or Freddie Mac, among other changes. The provisions of HARP II are only available to borrowers with loans originated prior to June 1, 2009 that are owned or guaranteed by Fannie Mae or Freddie Mac. Aside from the expansion of HARP as described above, borrowers attempting to utilize the provisions of HARP II are subject to the restrictions originally put in place for HARP I. Although it is not yet possible to gauge the ultimate success of HARP II, the FHFA’s actions present the opportunity for many borrowers, who previously could not, to take advantage of the ability to refinance their mortgages into lower interest rates, possibly resulting in higher prepayment speeds. Prepayment spreads have generally trended higher during the first nine months of 2012 as compared to 2011. HARP II may negatively impact our Agency RMBS, particularly the performance of our Agency IOs.
|
|
|
·
|
On August 31, 2011, the SEC published a concept release (No. IC-29778; File No. SW7-34-11, Companies Engaged in the Business of Acquiring Mortgages and Mortgage-Related Instruments) pursuant to which it is reviewing whether certain companies that invest in mortgage-backed securities and rely on the exemption from registration under Section 3(c)(5)(C) of the Investment Company Act should continue to be allowed to rely on such exemption from registration. This release suggests that the SEC may modify the exemption relied upon by companies similar to us that invest in mortgage loans and mortgage-backed securities. The comment period relating to the concept release concluded during the fourth quarter of 2011. The SEC has yet to provide additional information on its position relating to this exception and timing of any future changes to the exemption remains unknown.
|
|
Agency
RMBS (1)
|
Agency IOs
|
Multi-
Family CMBS
(2)
|
Residential Securitized
Loans
|
Other
(3)
|
Total
|
|||||||||||||||||||
|
Carrying value
|
$ | 566,824 | $ | 77,538 | $ | 111,255 | $ | 193,905 | $ | 40,247 | $ | 989,769 | ||||||||||||
|
Liabilities:
|
||||||||||||||||||||||||
|
Callable
(4)
|
(505,570 | ) | (57,794 | ) | (10,432 | ) | - | (6,380 | ) | (580,176 | ) | |||||||||||||
|
Non callable
|
- | - | (26,138 | ) | (187,522 | ) | (45,000 | ) | (258,660 | ) | ||||||||||||||
|
Hedges (Net)
(5)
|
2,147 | 5,935 | - | - | - | 8,082 | ||||||||||||||||||
|
Cash
|
- | 27,531 | - | - | 41,039 | 68,570 | ||||||||||||||||||
|
Other
|
2,817 | 1,305 | 103 | 1,671 | (11,467 | ) | (5,571 | ) | ||||||||||||||||
|
Net equity allocated
|
$ | 66,218 | $ | 54,515 | $ | 74,788 | $ | 8,054 | $ | 18,439 | $ | 222,014 | ||||||||||||
| (1) | Includes both Agency ARMs and Agency fixed rate RMBS. |
|
(2)
|
The Company determined it is the primary beneficiary of the Consolidated K-Series and has consolidated the Consolidated K-Series into the Company’s financial statements. A reconciliation to our financial statements as of September 30, 2012 follows:
|
|
Multi-Family loans held in securitization trusts, at fair value
|
$ | 3,952,088 | ||
|
Multi-Family CDOs, at fair value
|
(3,862,474 | ) | ||
|
Net carrying value
|
89,614 | |||
|
CMBS, at fair value (available for sale)
|
21,641 | |||
|
Total CMBS, at fair value
|
111,255 | |||
|
Securitized debt
|
(26,138 | ) | ||
|
Repurchase agreements
|
(10,432 | ) | ||
|
Other
|
103 | |||
|
Net Equity in Multi-Family CMBS
|
$ | 74,788 |
|
(3)
|
Other includes CLOs having a carrying value of $29.6 million, loans held for investment and non-Agency RMBS. Other callable liabilities include a $6.4 million repurchase agreement on our CLO securities and other non-callable liabilities consist of $45.0 million in subordinated debentures.
|
|
(4)
|
Includes repurchase agreements.
|
|
(5)
|
Includes derivative assets, receivable for securities sold, derivative liabilities, payable for securities purchased and restricted cash posted as margin.
|
|
Agency
ARMs
|
Agency IOs
|
Multi-
Family CMBS
|
Residential Securitized
Loans
|
Other
(1)
|
Total
|
|||||||||||||||||||
|
Carrying value
|
$
|
68,776
|
$
|
63,681
|
$
|
41,185
|
$
|
206,920
|
$
|
44,301
|
$
|
424,863
|
||||||||||||
|
Liabilities:
|
||||||||||||||||||||||||
|
Callable
(2)
|
(56,913
|
)
|
(49,226
|
)
|
(21,531
|
)
|
-
|
(6,535
|
)
|
(134,205
|
)
|
|||||||||||||
|
Non callable
|
-
|
-
|
-
|
(199,762
|
)
|
(45,000
|
)
|
(244,762
|
)
|
|||||||||||||||
|
Hedges (Net)
(3)
|
(304
|
)
|
9,317
|
-
|
-
|
-
|
9,013
|
|||||||||||||||||
|
Cash
|
-
|
16,536
|
-
|
-
|
16,586
|
33,122
|
||||||||||||||||||
|
Other
|
-
|
1,333
|
-
|
-
|
(3,057
|
)
|
(1,724
|
)
|
||||||||||||||||
|
Net equity allocated
|
$
|
11,559
|
$
|
41,641
|
$
|
19,654
|
$
|
7,158
|
$
|
6,295
|
$
|
86,307
|
||||||||||||
|
(1)
|
Other includes CLOs, investment in limited partnership, loans held for investment and non-Agency RMBS. Other callable liabilities include a $6.5 million repurchase agreement on our CLO securities and other non-callable liabilities consist of $45.0 million in subordinated debentures.
|
|
(2)
|
Includes repurchase agreements and $21.5 million in payables for securities purchased related to our multi-family CMBS strategy.
|
|
(3)
|
Includes derivative assets, receivable for securities sold, derivative liabilities, payable for securities purchased and restricted cash posted as margin.
|
|
September 30, 2012
|
Par
Value
|
Carrying
Value
|
% of Total
|
|||||||||
|
Agency RMBS:
|
||||||||||||
|
ARMs
|
$
|
273,373
|
$
|
289,978
|
42.8
|
%
|
||||||
|
Fixed Rate
|
258,602
|
276,846
|
40.9
|
%
|
||||||||
|
IOs
|
533,410
|
77,538
|
11.5
|
%
|
||||||||
|
Non-Agency RMBS
|
4,068
|
2,474
|
0.4
|
%
|
||||||||
|
CLOs
|
35,550
|
29,637
|
4.4
|
%
|
||||||||
|
Total
|
$
|
1,105,003
|
$
|
676,473
|
100.0
|
%
|
||||||
|
December 31, 2011
|
Par
Value
|
Carrying
Value
|
% of Total
|
|||||||||
|
Agency RMBS:
|
||||||||||||
|
ARMs
|
$
|
65,112
|
$
|
68,775
|
34.3
|
%
|
||||||
|
IOs
|
537,032
|
63,682
|
31.8
|
%
|
||||||||
|
CMBS:
|
||||||||||||
|
POs
|
138,386
|
34,927
|
17.5
|
%
|
||||||||
|
IOs
|
850,821
|
6,258
|
3.1
|
%
|
||||||||
|
Non-Agency RMBS
|
6,079
|
3,945
|
1.9
|
%
|
||||||||
|
CLOs
|
35,550
|
22,755
|
11.4
|
%
|
||||||||
|
Total
|
$
|
1,632,980
|
$
|
200,342
|
100.0
|
%
|
||||||
|
September 30, 2012
|
Par
Value
|
Carrying
Value
|
% of Total
|
|||||||||
|
CMBS:
|
||||||||||||
|
POs
|
$
|
63,873
|
$
|
15,452
|
71.4
|
%
|
||||||
|
IOs
|
846,281
|
6,189
|
28.6
|
%
|
||||||||
|
Total
|
$
|
910,154
|
$
|
21,641
|
100.0
|
%
|
||||||
|
As of September 30, 2012
|
As of December 31, 2011
|
|||||||||||||||||
|
Range of
Outstanding Balance
|
Number of Loans
|
Maturity
Date
|
Total Principal
|
Number of Loans
|
Maturity Date
|
Total Principal
|
||||||||||||
|
$0 - $500
|
29
|
8/2015 - 8/2019
|
$
|
12,205
|
20
|
8/2015 – 11/2018
|
$
|
8,583
|
||||||||||
|
$500 - $2,000
|
135
|
12/2012 - 8/2019
|
177,119
|
103
|
12/2012 – 12/2018
|
147,598
|
||||||||||||
|
$2,000 - $5,000
|
74
|
3/2013 - 9/2019
|
212,868
|
84
|
4/2013 – 9/2019
|
250,010
|
||||||||||||
|
$5,000 - $10,000
|
4
|
2/2013 - 7/2017
|
21,866
|
6
|
2/2013 – 3/2016
|
35,623
|
||||||||||||
|
Total
|
242
|
$
|
424,058
|
213
|
$
|
441,814
|
||||||||||||
|
Industry
|
Number of
Loans
|
Outstanding
Balance
|
% of
Outstanding
Balance
|
|||||||||
|
Healthcare, Education & Childcare
|
25
|
$
|
52,344
|
12.3
|
%
|
|||||||
|
Retail Store
|
17
|
31,882
|
7.4
|
%
|
||||||||
|
Diversified/Conglomerate Service
|
21
|
30,328
|
7.1
|
%
|
||||||||
|
Chemicals, Plastics and Rubber
|
16
|
29,928
|
7.0
|
%
|
||||||||
|
Electronics
|
14
|
26,318
|
6.2
|
%
|
||||||||
|
Telecommunications
|
11
|
24,672
|
5.8
|
%
|
||||||||
|
Beverage, Food & Tobacco
|
13
|
23,609
|
5.6
|
%
|
||||||||
|
Leisure, Amusement, Motion Pictures & Entertainment
|
10
|
20,963
|
4.9
|
%
|
||||||||
|
Personal & Non-Durable Consumer Products
|
10
|
18,028
|
4.3
|
%
|
||||||||
|
Hotels, Motels, Inns and Gaming
|
6
|
16,975
|
4.0
|
%
|
||||||||
|
Aerospace & Defense
|
11
|
16,379
|
3.9
|
%
|
||||||||
|
Utilities
|
7
|
15,561
|
3.7
|
%
|
||||||||
|
Personal, Food & Misc Services
|
10
|
12,480
|
2.9
|
%
|
||||||||
|
Diversified/Conglomerate Mfg
|
9
|
11,063
|
2.6
|
%
|
||||||||
|
Automobile
|
7
|
10,495
|
2.5
|
%
|
||||||||
|
Broadcasting & Entertainment
|
6
|
9,218
|
2.2
|
%
|
||||||||
|
Banking
|
6
|
8,739
|
2.1
|
%
|
||||||||
|
Machinery (Non-Agriculture, Non-Construction & Non-Electronic)
|
4
|
7,446
|
1.7
|
%
|
||||||||
|
Insurance
|
2
|
5,779
|
1.4
|
%
|
||||||||
|
Printing & Publishing
|
2
|
5,653
|
1.3
|
%
|
||||||||
|
Personal Transportation
|
3
|
5,580
|
1.3
|
%
|
||||||||
|
Grocery
|
3
|
5,385
|
1.3
|
%
|
||||||||
|
Finance
|
5
|
5,185
|
1.2
|
%
|
||||||||
|
Buildings and Real Estate
|
2
|
4,997
|
1.2
|
%
|
||||||||
|
Ecological
|
4
|
4,919
|
1.2
|
%
|
||||||||
|
Farming & Agriculture
|
2
|
3,735
|
0.9
|
%
|
||||||||
|
Textiles & Leather
|
4
|
3,615
|
0.9
|
%
|
||||||||
|
Cargo Transport
|
2
|
3,473
|
0.8
|
%
|
||||||||
|
Containers, Packaging and Glass
|
3
|
2,480
|
0.6
|
%
|
||||||||
|
Oil & Gas
|
3
|
1,935
|
0.5
|
%
|
||||||||
|
Diversified Natural Resources, Precious Metals and Minerals
|
1
|
1,536
|
0.4
|
%
|
||||||||
|
Home and Office Furnishings, Housewares and Durable Consumer Products
|
1
|
1,497
|
0.4
|
%
|
||||||||
|
Mining, Steel, Iron and Non-Precious Metals
|
1
|
1,365
|
0.3
|
%
|
||||||||
|
Personal and Non-Durable Consumer Products (mfg only)
|
1
|
496
|
0.1
|
%
|
||||||||
|
242
|
$
|
424,058
|
100.0
|
%
|
||||||||
|
Industry
|
Number of
Loans
|
Outstanding
Balance
|
% of
Outstanding
Balance
|
|||||||||
|
Healthcare, Education & Childcare
|
24
|
$
|
61,543
|
13.9
|
%
|
|||||||
|
Retail Store
|
14
|
35,704
|
8.1
|
%
|
||||||||
|
Electronics
|
13
|
31,721
|
7.2
|
%
|
||||||||
|
Telecommunications
|
13
|
27,638
|
6.3
|
%
|
||||||||
|
Chemicals, Plastics and Rubber
|
12
|
25,336
|
5.7
|
%
|
||||||||
|
Diversified/Conglomerate Service
|
15
|
22,320
|
5.1
|
%
|
||||||||
|
Beverage, Food & Tobacco
|
10
|
20,274
|
4.6
|
%
|
||||||||
|
Leisure, Amusement, Motion Pictures & Entertainment
|
8
|
18,904
|
4.3
|
%
|
||||||||
|
Personal & Non-Durable Consumer Products
|
8
|
18,203
|
4.1
|
%
|
||||||||
|
Aerospace & Defense
|
10
|
17,254
|
3.9
|
%
|
||||||||
|
Utilities
|
5
|
16,723
|
3.8
|
%
|
||||||||
|
Hotels, Motels, Inns and Gaming
|
5
|
15,914
|
3.6
|
%
|
||||||||
|
Personal, Food & Misc. Services
|
12
|
14,598
|
3.3
|
%
|
||||||||
|
Containers, Packaging and Glass
|
7
|
14,493
|
3.3
|
%
|
||||||||
|
Finance
|
8
|
11,471
|
2.6
|
%
|
||||||||
|
Printing & Publishing
|
4
|
11,404
|
2.6
|
%
|
||||||||
|
Automobile
|
7
|
9,829
|
2.2
|
%
|
||||||||
|
Diversified/Conglomerate Mfg.
|
6
|
9,643
|
2.2
|
%
|
||||||||
|
Banking
|
3
|
8,777
|
2.0
|
%
|
||||||||
|
Broadcasting & Entertainment
|
3
|
6,293
|
1.4
|
%
|
||||||||
|
Mining, Steel, Iron and Non-Precious Metals
|
3
|
6,242
|
1.4
|
%
|
||||||||
|
Machinery (Non-Agriculture, Non-Construction & Non-Electronic)
|
4
|
6,029
|
1.4
|
%
|
||||||||
|
Textiles & Leather
|
5
|
5,281
|
1.2
|
%
|
||||||||
|
Personal Transportation
|
2
|
4,969
|
1.1
|
%
|
||||||||
|
Grocery
|
3
|
4,911
|
1.1
|
%
|
||||||||
|
Buildings and Real Estate
|
2
|
4,887
|
1.1
|
%
|
||||||||
|
Insurance
|
2
|
4,352
|
1.0
|
%
|
||||||||
|
Diversified Natural Resources, Precious Metals and Minerals
|
1
|
2,227
|
0.5
|
%
|
||||||||
|
Ecological
|
2
|
1,984
|
0.4
|
%
|
||||||||
|
Farming & Agriculture
|
1
|
1,900
|
0.4
|
%
|
||||||||
|
Cargo Transport
|
1
|
990
|
0.2
|
%
|
||||||||
|
213
|
$
|
441,814
|
100.0
|
%
|
||||||||
|
Number of Loans
|
Par Value
|
Weighted Average Coupon
|
Carrying Value
|
|||||||||||||
|
September 30, 2012
|
486
|
$
|
195,540
|
3.08
|
%
|
$
|
193,905
|
|||||||||
|
December 31, 2011
|
512
|
$
|
208,934
|
2.82
|
%
|
$
|
206,920
|
|||||||||
|
Average
|
High
|
Low
|
||||||||||
|
General Loan Characteristics:
|
||||||||||||
|
Original Loan Balance (dollar amounts in thousands)
|
$
|
441
|
$
|
2,950
|
$
|
48
|
||||||
|
Current Coupon Rate
|
3.08
|
%
|
7.25
|
%
|
1.38
|
%
|
||||||
|
Gross Margin
|
2.37
|
%
|
4.13
|
%
|
1.13
|
%
|
||||||
|
Lifetime Cap
|
11.29
|
%
|
13.25
|
%
|
9.13
|
%
|
||||||
|
Original Term (Months)
|
360
|
360
|
360
|
|||||||||
|
Remaining Term (Months)
|
271
|
279
|
238
|
|||||||||
|
Average Months to Reset
|
3
|
11
|
1
|
|||||||||
|
Original Average FICO Score
|
728
|
818
|
593
|
|||||||||
|
Original Average LTV
|
70.45
|
%
|
95.00
|
%
|
13.94
|
%
|
||||||
|
% of Outstanding Loan Balance
|
Weighted Average Gross Margin (%)
|
|||||||
|
Index Type/Gross Margin:
|
||||||||
|
One Month LIBOR
|
3.0
|
%
|
1.69
|
%
|
||||
|
Six Month LIBOR
|
73.0
|
%
|
2.40
|
%
|
||||
|
One Year LIBOR
|
16.1
|
%
|
2.26
|
%
|
||||
|
One Year Constant Maturity Treasury
|
7.9
|
%
|
2.65
|
%
|
||||
|
Total
|
100.0
|
%
|
2.38
|
%
|
||||
|
Average
|
High
|
Low
|
||||||||||
|
General Loan Characteristics:
|
||||||||||||
|
Original Loan Balance (dollar amounts in thousands)
|
$
|
445
|
$
|
2,950
|
$
|
48
|
||||||
|
Current Coupon Rate
|
2.82
|
%
|
7.25
|
%
|
1.38
|
%
|
||||||
|
Gross Margin
|
2.37
|
%
|
4.13
|
%
|
1.13
|
%
|
||||||
|
Lifetime Cap
|
11.29
|
%
|
13.25
|
%
|
9.13
|
%
|
||||||
|
Original Term (Months)
|
360
|
360
|
360
|
|||||||||
|
Remaining Term (Months)
|
280
|
288
|
247
|
|||||||||
|
Average Months to Reset
|
4
|
11
|
1
|
|||||||||
|
Original Average FICO Score
|
729
|
818
|
593
|
|||||||||
|
Original Average LTV
|
70.41
|
%
|
95.00
|
%
|
13.94
|
%
|
||||||
|
% of Outstanding Loan Balance
|
Weighted Average Gross Margin (%)
|
|||||||
|
Index Type/Gross Margin:
|
||||||||
|
One Month LIBOR
|
2.8
|
%
|
1.69
|
%
|
||||
|
Six Month LIBOR
|
72.9
|
%
|
2.40
|
%
|
||||
|
One Year LIBOR
|
16.4
|
%
|
2.26
|
%
|
||||
|
One Year Constant Maturity Treasury
|
7.9
|
%
|
2.64
|
%
|
||||
|
Total
|
100.0
|
%
|
2.38
|
%
|
||||
|
Principal
|
Premium
|
Allowance for Loan Losses
|
Net Carrying Value
|
|||||||||||||
|
Balance, January 1, 2012
|
$
|
208,934
|
$
|
1,317
|
$
|
(3,331
|
)
|
$
|
206,920
|
|||||||
|
Principal repayments
|
(10,927)
|
—
|
—
|
(10,927)
|
||||||||||||
|
Provision for loan loss
|
—
|
—
|
(568
|
)
|
(568
|
)
|
||||||||||
|
Transfer to real estate owned
|
(2,467
|
)
|
—
|
898
|
(1,569
|
)
|
||||||||||
|
Charge-Offs
|
—
|
—
|
127
|
127
|
||||||||||||
|
Amortization for premium
|
—
|
(78
|
)
|
—
|
(78
|
)
|
||||||||||
|
Balance, September 30, 2012
|
$
|
195,540
|
$
|
1,239
|
$
|
(2,874
|
)
|
$
|
193,905
|
|||||||
|
Principal
|
Premium
|
Allowance for Loan Losses
|
Net Carrying Value
|
|||||||||||||
|
Balance, January 1, 2011
|
$
|
229,323
|
$
|
1,451
|
$
|
(2,589
|
)
|
$
|
228,185
|
|||||||
|
Principal repayments
|
(16,860
|
)
|
—
|
—
|
(16,860
|
)
|
||||||||||
|
Provision for loan loss
|
—
|
—
|
(1,191
|
)
|
(1,191
|
)
|
||||||||||
|
Transfer to real estate owned
|
(234
|
)
|
—
|
16
|
(218
|
)
|
||||||||||
|
Charge-Offs
|
175
|
—
|
445
|
620
|
||||||||||||
|
Amortization for premium
|
—
|
(113
|
)
|
—
|
(113
|
)
|
||||||||||
|
Balance, September 30, 2011
|
$
|
212,404
|
$
|
1,338
|
$
|
(3,319
|
)
|
$
|
210,423
|
|||||||
|
Description
|
Interest Rate |
Final Maturity
|
Periodic
Payment
|
Original
Amount
|
Current
Amount
|
Principal Amount of Loans
Subject to
Delinquent
Principal
|
|||||||||||||||||||||||||||||||||
|
Property
Type
|
Balance
|
Loan
Count
|
Max
|
Min
|
Avg
|
Min
|
Max
|
Term
(months)
|
Prior
Liens
|
of
Principal
|
of
Principal
|
or
Interest
|
|||||||||||||||||||||||||||
|
Single
|
<= $100
|
14
|
3.38
|
2.38
|
3.04
|
12/01/34
|
11/01/35
|
360
|
NA
|
$
|
1,858
|
$
|
1,004
|
$
|
71
|
||||||||||||||||||||||||
|
FAMILY
|
<= $250
|
72
|
4.88
|
2.38
|
3.19
|
09/01/32
|
12/01/35
|
360
|
NA
|
16,006
|
13,296
|
859
|
|||||||||||||||||||||||||||
|
<= $500
|
80
|
4.13
|
2.38
|
3.10
|
07/01/33
|
01/01/36
|
360
|
NA
|
31,003
|
28,111
|
4,415
|
||||||||||||||||||||||||||||
|
<=$1,000
|
32
|
3.88
|
1.50
|
3.03
|
08/01/33
|
12/01/35
|
360
|
NA
|
25,728
|
23,836
|
756
|
||||||||||||||||||||||||||||
|
>$1,000
|
19
|
3.50
|
3.00
|
3.14
|
01/01/35
|
11/01/35
|
360
|
NA
|
33,857
|
33,874
|
9,048
|
||||||||||||||||||||||||||||
|
Summary
|
217
|
4.88
|
1.50
|
3.12
|
09/01/32
|
01/01/36
|
360
|
NA
|
$
|
108,452
|
$
|
100,121
|
$
|
15,149
|
|||||||||||||||||||||||||
|
2-4
|
<= $100
|
2
|
4.00
|
3.38
|
3.69
|
02/01/35
|
07/01/35
|
360
|
NA
|
$
|
212
|
$
|
160
|
$
|
75
|
||||||||||||||||||||||||
|
FAMILY
|
<= $250
|
6
|
4.00
|
3.00
|
3.38
|
12/01/34
|
07/01/35
|
360
|
NA
|
1,283
|
1,077
|
-
|
|||||||||||||||||||||||||||
|
<= $500
|
15
|
7.25
|
2.13
|
3.26
|
09/01/34
|
01/01/36
|
360
|
NA
|
5,554
|
5,046
|
254
|
||||||||||||||||||||||||||||
|
<=$1,000
|
-
|
-
|
-
|
-
|
01/01/00
|
01/01/00
|
360
|
NA
|
-
|
-
|
-
|
||||||||||||||||||||||||||||
|
>$1,000
|
-
|
-
|
-
|
-
|
01/01/00
|
01/01/00
|
360
|
NA
|
-
|
-
|
-
|
||||||||||||||||||||||||||||
|
Summary
|
23
|
7.25
|
2.13
|
3.33
|
09/01/34
|
01/01/36
|
360
|
NA
|
$
|
7,049
|
$
|
6,283
|
$
|
329
|
|||||||||||||||||||||||||
|
Condo
|
<= $100
|
15
|
3.88
|
3.00
|
3.22
|
12/01/34
|
12/01/35
|
360
|
NA
|
$
|
2,157
|
$
|
1,001
|
$
|
-
|
||||||||||||||||||||||||
|
<= $250
|
71
|
3.88
|
1.50
|
3.14
|
02/01/34
|
01/01/36
|
360
|
NA
|
14,500
|
12,404
|
466
|
||||||||||||||||||||||||||||
|
<= $500
|
53
|
4.13
|
2.38
|
3.08
|
09/01/32
|
12/01/35
|
360
|
NA
|
19,091
|
17,038
|
294
|
||||||||||||||||||||||||||||
|
<=$1,000
|
15
|
4.13
|
1.63
|
2.97
|
08/01/33
|
09/01/35
|
360
|
NA
|
11,749
|
10,863
|
742
|
||||||||||||||||||||||||||||
|
> $1,000
|
8
|
3.25
|
3.00
|
3.06
|
03/01/35
|
09/01/35
|
360
|
NA
|
12,544
|
12,534
|
-
|
||||||||||||||||||||||||||||
|
Summary
|
162
|
4.13
|
1.50
|
3.11
|
09/01/32
|
01/01/36
|
360
|
NA
|
$
|
60,041
|
$
|
53,840
|
$
|
1,502
|
|||||||||||||||||||||||||
|
CO-OP
|
<= $100
|
4
|
3.25
|
2.38
|
2.91
|
10/01/34
|
08/01/35
|
360
|
NA
|
$
|
443
|
$
|
285
|
$
|
-
|
||||||||||||||||||||||||
|
<= $250
|
14
|
3.63
|
2.50
|
3.11
|
10/01/34
|
12/01/35
|
360
|
NA
|
2,907
|
2,436
|
212
|
||||||||||||||||||||||||||||
|
<= $500
|
18
|
3.63
|
1.38
|
3.11
|
08/01/34
|
12/01/35
|
360
|
NA
|
7,933
|
6,594
|
263
|
||||||||||||||||||||||||||||
|
<=$1,000
|
11
|
3.25
|
3.00
|
3.02
|
12/01/34
|
10/01/35
|
360
|
NA
|
8,563
|
8,287
|
-
|
||||||||||||||||||||||||||||
|
> $1,000
|
4
|
3.00
|
2.25
|
2.81
|
11/01/34
|
12/01/35
|
360
|
NA
|
5,659
|
5,151
|
-
|
||||||||||||||||||||||||||||
|
Summary
|
51
|
3.63
|
1.38
|
3.01
|
08/01/34
|
12/01/35
|
360
|
NA
|
$
|
25,505
|
$
|
22,753
|
$
|
475
|
|||||||||||||||||||||||||
|
PUD
|
<= $100
|
1
|
3.00
|
3.00
|
3.00
|
07/01/35
|
07/01/35
|
360
|
NA
|
$
|
100
|
$
|
87
|
$
|
-
|
||||||||||||||||||||||||
|
<= $250
|
17
|
3.50
|
2.38
|
3.07
|
08/01/32
|
12/01/35
|
360
|
NA
|
3,785
|
3,441
|
-
|
||||||||||||||||||||||||||||
|
<= $500
|
9
|
3.38
|
2.88
|
3.06
|
08/01/32
|
12/01/35
|
360
|
NA
|
3,305
|
3,041
|
455
|
||||||||||||||||||||||||||||
|
<=$1,000
|
3
|
3.25
|
3.00
|
3.17
|
09/01/34
|
07/01/35
|
360
|
NA
|
2,182
|
1,993
|
843
|
||||||||||||||||||||||||||||
|
> $1,000
|
3
|
3.25
|
2.91
|
3.05
|
04/01/34
|
12/01/35
|
360
|
NA
|
4,148
|
3,981
|
-
|
||||||||||||||||||||||||||||
|
Summary
|
33
|
3.50
|
2.38
|
3.07
|
08/01/32
|
12/01/35
|
360
|
NA
|
$
|
13,520
|
$
|
12,543
|
$
|
1,298
|
|||||||||||||||||||||||||
|
Summary
|
<= $100
|
36
|
4.00
|
2.38
|
3.13
|
10/01/34
|
12/01/35
|
360
|
NA
|
$
|
4,770
|
$
|
2,537
|
$
|
146
|
||||||||||||||||||||||||
|
<= $250
|
180
|
4.88
|
1.50
|
3.16
|
08/01/32
|
01/01/36
|
360
|
NA
|
38,481
|
32,654
|
1,537
|
||||||||||||||||||||||||||||
|
<= $500
|
175
|
7.25
|
1.38
|
3.10
|
08/01/32
|
01/01/36
|
360
|
NA
|
66,886
|
59,830
|
5,681
|
||||||||||||||||||||||||||||
|
<=$1,000
|
61
|
4.13
|
1.50
|
3.02
|
08/01/33
|
12/01/35
|
360
|
NA
|
48,222
|
44,979
|
2,341
|
||||||||||||||||||||||||||||
|
> $1,000
|
34
|
3.50
|
2.25
|
3.08
|
04/01/34
|
12/01/35
|
360
|
NA
|
56,208
|
55,540
|
9,048
|
||||||||||||||||||||||||||||
|
Grand Total/ Weighted Average
|
486
|
7.25
|
1.38
|
3.08
|
08/01/32
|
01/01/36
|
360
|
NA
|
$
|
214,567
|
$
|
195,540
|
$
|
18,753
|
|||||||||||||||||||||||||
|
Description
|
Interest Rate
|
Final Maturity
|
Periodic
Payment
|
Original
Amount
|
Current
Amount
|
Principal Amount of Loans
Subject to
Delinquent
Principal
|
||||||||||||||||||||||||||||||||||||
|
Property
Type
|
Balance
|
Loan
Count
|
Max
|
Min
|
Avg
|
Min
|
Max
|
Term
(months)
|
Prior
Liens
|
of
Principal
|
of
Principal
|
or
Interest
|
||||||||||||||||||||||||||||||
|
Single
|
<= $100
|
14
|
3.00
|
2.50
|
2.88
|
09/01/34
|
11/01/35
|
360
|
NA
|
$
|
1,658
|
$
|
1,055
|
$
|
-
|
|||||||||||||||||||||||||||
|
FAMILY
|
<= $250
|
71
|
4.50
|
2.50
|
2.96
|
09/01/32
|
12/01/35
|
360
|
NA
|
16,299
|
13,107
|
956
|
||||||||||||||||||||||||||||||
|
<= $500
|
89
|
3.75
|
2.50
|
2.87
|
07/01/33
|
01/01/36
|
360
|
NA
|
33,896
|
31,056
|
6,135
|
|||||||||||||||||||||||||||||||
|
<=$1,000
|
34
|
3.50
|
1.50
|
2.77
|
08/01/33
|
12/01/35
|
360
|
NA
|
27,122
|
25,368
|
3,411
|
|||||||||||||||||||||||||||||||
|
>$1,000
|
21
|
3.25
|
2.63
|
2.81
|
01/01/35
|
11/01/35
|
360
|
NA
|
37,357
|
36,811
|
9,047
|
|||||||||||||||||||||||||||||||
|
Summary
|
229
|
4.50
|
1.50
|
2.88
|
09/01/32
|
01/01/36
|
360
|
NA
|
$
|
116,332
|
$
|
107,397
|
$
|
19,549
|
||||||||||||||||||||||||||||
|
2-4
|
<= $100
|
2
|
3.63
|
3.00
|
3.31
|
02/01/35
|
07/01/35
|
360
|
NA
|
$
|
212
|
$
|
168
|
$
|
75
|
|||||||||||||||||||||||||||
|
FAMILY
|
<= $250
|
6
|
3.63
|
2.63
|
3.02
|
12/01/34
|
07/01/35
|
360
|
NA
|
1,283
|
1,094
|
-
|
||||||||||||||||||||||||||||||
|
<= $500
|
15
|
7.25
|
2.13
|
3.10
|
09/01/34
|
01/01/36
|
360
|
NA
|
5,554
|
5,134
|
254
|
|||||||||||||||||||||||||||||||
|
<=$1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
360
|
NA
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||
|
>$1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
360
|
NA
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||
|
Summary
|
23
|
7.25
|
2.13
|
3.10
|
09/01/34
|
01/01/36
|
360
|
NA
|
$
|
7,049
|
$
|
6,396
|
$
|
329
|
||||||||||||||||||||||||||||
|
Condo
|
<= $100
|
13
|
3.25
|
2.63
|
2.81
|
01/01/35
|
12/01/35
|
360
|
NA
|
$
|
1,640
|
$
|
844
|
$
|
-
|
|||||||||||||||||||||||||||
|
<= $250
|
72
|
3.50
|
1.50
|
2.93
|
02/01/34
|
01/01/36
|
360
|
NA
|
14,297
|
12,415
|
468
|
|||||||||||||||||||||||||||||||
|
<= $500
|
58
|
3.75
|
2.38
|
2.84
|
09/01/32
|
12/01/35
|
360
|
NA
|
20,942
|
18,891
|
-
|
|||||||||||||||||||||||||||||||
|
<=$1,000
|
14
|
3.88
|
1.63
|
2.76
|
08/01/33
|
09/01/35
|
360
|
NA
|
10,339
|
9,996
|
-
|
|||||||||||||||||||||||||||||||
|
> $1,000
|
10
|
2.88
|
2.63
|
2.73
|
01/01/35
|
09/01/35
|
360
|
NA
|
14,914
|
14,559
|
-
|
|||||||||||||||||||||||||||||||
|
Summary
|
167
|
3.88
|
1.50
|
2.86
|
09/01/32
|
01/01/36
|
360
|
NA
|
$
|
62,132
|
$
|
56,705
|
$
|
468
|
||||||||||||||||||||||||||||
|
CO-OP
|
<= $100
|
4
|
2.88
|
2.50
|
2.69
|
10/01/34
|
08/01/35
|
360
|
NA
|
$
|
443
|
$
|
306
|
$
|
-
|
|||||||||||||||||||||||||||
|
<= $250
|
15
|
3.38
|
2.25
|
2.78
|
10/01/34
|
12/01/35
|
360
|
NA
|
3,423
|
2,573
|
212
|
|||||||||||||||||||||||||||||||
|
<= $500
|
23
|
3.50
|
1.38
|
2.78
|
08/01/34
|
12/01/35
|
360
|
NA
|
9,537
|
8,233
|
-
|
|||||||||||||||||||||||||||||||
|
<=$1,000
|
11
|
2.88
|
2.63
|
2.69
|
12/01/34
|
10/01/35
|
360
|
NA
|
8,563
|
8,321
|
-
|
|||||||||||||||||||||||||||||||
|
> $1,000
|
4
|
2.75
|
2.25
|
2.59
|
11/01/34
|
12/01/35
|
360
|
NA
|
5,659
|
5,232
|
-
|
|||||||||||||||||||||||||||||||
|
Summary
|
57
|
3.50
|
1.38
|
2.72
|
08/01/34
|
12/01/35
|
360
|
NA
|
$
|
27,625
|
$
|
24,665
|
$
|
212
|
||||||||||||||||||||||||||||
|
PUD
|
<= $100
|
1
|
2.63
|
2.63
|
2.63
|
07/01/35
|
07/01/35
|
360
|
NA
|
$
|
100
|
$
|
89
|
$
|
-
|
|||||||||||||||||||||||||||
|
<= $250
|
18
|
3.13
|
2.50
|
2.87
|
08/01/35
|
12/01/35
|
360
|
NA
|
3,958
|
3,656
|
160
|
|||||||||||||||||||||||||||||||
|
<= $500
|
10
|
3.00
|
2.63
|
2.88
|
08/01/32
|
12/01/35
|
360
|
NA
|
3,665
|
3,422
|
315
|
|||||||||||||||||||||||||||||||
|
<=$1,000
|
4
|
3.25
|
2.75
|
2.99
|
05/01/34
|
07/01/35
|
360
|
NA
|
2,832
|
2,593
|
-
|
|||||||||||||||||||||||||||||||
|
> $1,000
|
3
|
2.88
|
2.75
|
2.83
|
04/01/34
|
12/01/35
|
360
|
NA
|
4,148
|
4,011
|
-
|
|||||||||||||||||||||||||||||||
|
Summary
|
36
|
3.25
|
2.50
|
2.87
|
08/01/32
|
12/01/35
|
360
|
NA
|
$
|
14,703
|
$
|
13,771
|
$
|
475
|
||||||||||||||||||||||||||||
|
Summary
|
<= $100
|
34
|
3.63
|
2.50
|
2.85
|
09/01/34
|
12/01/35
|
360
|
NA
|
$
|
4,053
|
$
|
2,462
|
$
|
75
|
|||||||||||||||||||||||||||
|
<= $250
|
182
|
4.50
|
1.50
|
2.93
|
08/01/32
|
01/01/36
|
360
|
NA
|
39,260
|
32,845
|
1,796
|
|||||||||||||||||||||||||||||||
|
<= $500
|
195
|
7.25
|
1.38
|
2.87
|
08/01/32
|
01/01/36
|
360
|
NA
|
73,594
|
66,736
|
6,704
|
|||||||||||||||||||||||||||||||
|
<=$1,000
|
63
|
3.88
|
1.50
|
2.77
|
08/01/33
|
12/01/35
|
360
|
NA
|
48,856
|
46,278
|
3,411
|
|||||||||||||||||||||||||||||||
|
> $1,000
|
38
|
3.25
|
2.25
|
2.77
|
04/01/34
|
12/01/35
|
360
|
NA
|
62,078
|
60,613
|
9,047
|
|||||||||||||||||||||||||||||||
|
Grand Total/ Weighted Average
|
512
|
7.25
|
1.38
|
2.82
|
08/01/32
|
01/01/36
|
360
|
NA
|
$
|
227,841
|
$
|
208,934
|
$
|
21,033
|
||||||||||||||||||||||||||||
|
September 30, 2012
|
December 31, 2011
|
|||||||
|
Current balance of loans
|
$
|
5,847,173
|
$
|
3,457,297
|
||||
|
Number of loans
|
377
|
234
|
||||||
|
Weighted average original LTV
|
69.0
|
%
|
68.0
|
%
|
||||
|
Weighted average underwritten debt service coverage ratio
|
1.42
|
x
|
1.52
|
x
|
||||
|
Current average loan size
|
$
|
15,510
|
$
|
14,775
|
||||
|
Weighted average original loan term (in months)
|
118
|
117
|
||||||
|
Weighted average current remaining term (in months)
|
94
|
101
|
||||||
|
Weighted average loan rate
|
5.15
|
%
|
5.25
|
%
|
||||
|
First mortgages
|
100
|
%
|
100
|
%
|
||||
|
Geographic state concentration (greater than 5.0%):
|
||||||||
|
Texas
|
12.9
|
%
|
14.3
|
%
|
||||
|
California
|
11.8
|
%
|
9.3
|
%
|
||||
|
New York
|
6.4
|
%
|
7.2
|
%
|
||||
|
Georgia
|
4.8
|
%
|
6.7
|
%
|
||||
|
Washington
|
5.2
|
%
|
6.3
|
%
|
||||
|
Florida
|
5.7
|
%
|
5.5
|
%
|
||||
|
Three Months Ended September 30, 2012
|
Nine Months Ended September 30, 2012
|
|||||||||||||||||||||||
|
Amount
|
Shares
|
Per Share
(1)
|
Amount
|
Shares
|
Per Share
(1)
|
|||||||||||||||||||
|
Beginning Balance
|
$ | 112,991 | 17,369 | $ | 6.51 | $ | 85,278 | 13,938 | $ | 6.12 | ||||||||||||||
|
Stock issuance, net
|
107,869 | 16,675 | 128,213 | 20,106 | ||||||||||||||||||||
|
Balance after share issuance activity
|
220,860 | 34,044 | 6.49 | 213,491 | 34,044 | 6.27 | ||||||||||||||||||
|
Dividends declared
|
(9,192 | ) | (0.27 | ) | (17,426 | ) | (0.51 | ) | ||||||||||||||||
|
Net change AOCI:
(2)
|
||||||||||||||||||||||||
|
Hedges
|
(1,791 | ) | (0.05 | ) | (1,619 | ) | (0.05 | ) | ||||||||||||||||
|
RMBS
|
2,485 | 0.07 | 3,313 | 0.10 | ||||||||||||||||||||
|
CMBS
|
(249 | ) | (0.01 | ) | 766 | 0.02 | ||||||||||||||||||
|
CLOs
|
1,988 | 0.06 | 4,600 | 0.14 | ||||||||||||||||||||
|
Net income excluding unrealized gains and losses on investment securities and related hedges and multi-family loans and debt held in securitization trusts
|
9,027 | 0.27 | 16,476 | 0.48 | ||||||||||||||||||||
|
Unrealized net losses on investment securities and related hedges
|
(1,876 | ) | (0.06 | ) | (2,577 | ) | (0.08 | ) | ||||||||||||||||
|
Unrealized net gains on multi-family loans and debt held in securitization trusts
|
762 | 0.02 | 4,990 | 0.15 | ||||||||||||||||||||
|
Ending Balance
|
$ | 222,014 | 34,044 | $ | 6.52 | $ | 222,014 | 34,044 | $ | 6.52 | ||||||||||||||
|
(1)
|
Outstanding shares used to calculate book value per share for the quarter ended period is based on outstanding shares as of September 30, 2012 of 34,044,374.
|
|
(2)
|
Accumulated other comprehensive income (“AOCI”).
|
|
For the Three Months Ended
September 30,
|
For the Nine Months Ended
September 30,
|
|||||||||||||||||||||||
|
2012
|
2011
|
$ Change
|
2012
|
2011
|
$ Change
|
|||||||||||||||||||
|
Net interest income
|
$ | 8,130 | $ | 6,228 | $ | 1,902 | $ | 20,178 | $ | 14,039 | $ | 6,139 | ||||||||||||
|
Total other income (expense)
|
$ | 3,623 | $ | (5,457 | ) | $ | 9,080 | $ | 8,215 | $ | (459 | ) | $ | 8,674 | ||||||||||
|
Total general, administrative
and other expenses
|
$ | 3,241 | $ | 717 | $ | 2,524 | $ | 8,568 | $ | 6,464 | $ | 2,104 | ||||||||||||
|
Income from continuing operations before income taxes
|
$ | 8,512 | $ | 54 | $ | 8,458 | $ | 19,825 | $ | 7,116 | $ | 12,709 | ||||||||||||
|
Income tax expense
|
$ | 598 | $ | 56 | $ | 542 | $ | 1,065 | $ | 419 | $ | 646 | ||||||||||||
|
Net income
|
$ | 7,913 | $ | 17 | $ | 7,896 | $ | 18,792 | $ | 6,720 | $ | 12,072 | ||||||||||||
|
Net income (loss) attributable to
common stockholders
|
$ | 7,913 | $ | (15 | ) | $ | 7,928 | $ | 18,889 | $ | 6,668 | $ | 12,221 | |||||||||||
|
Basic income per common share
|
$ | 0.30 | $ | — | $ | 0.30 | $ | 1.01 | $ | 0.67 | $ | 0.34 | ||||||||||||
|
Diluted income per common share
|
$ | 0.30 | $ | — | $ | 0.30 | $ | 1.01 | $ | 0.67 | $ | 0.34 | ||||||||||||
|
For the Three Months Ended
September 30,
|
For the Nine Months Ended
September 30,
|
|||||||||||||||||||||||
|
General, Administrative and Other
Expenses:
|
2012
|
2011
|
% Change
|
2012
|
2011
|
% Change
|
||||||||||||||||||
|
Salaries, benefits and directors’ compensation
|
$ | 597 | $ | 414 | 44.2 | % | $ | 1,703 | $ | 1,326 | 28.4 | % | ||||||||||||
|
Professional fees
|
383 | 310 | 23.5 | % | 1,290 | 1,075 | 20.0 | % | ||||||||||||||||
|
Management fees
|
1,772 | (466 | ) | 480.3 | % | 3,987 | 2,669 | 49.4 | % | |||||||||||||||
|
Other
|
489 | 459 | 6.5 | % | 1,588 | 1,394 | 13.9 | % | ||||||||||||||||
|
Total
|
$ | 3,241 | $ | 717 | 352.0 | % | $ | 8,568 | $ | 6,464 | 32.5 | % | ||||||||||||
|
Quarter Ended
|
Average Interest
Earning Assets ($ millions) (1)
|
Weighted
Average
Cash Yield
on Interest
Earning Assets (3)
|
Cost of Funds (4)
|
Net Interest Spread (5)
|
||||||||||||
|
September 30, 2012
(2)
|
$ | 698.5 | 5.99 | % | 1.29 | % | 4.70 | % | ||||||||
|
June 30, 2012
(2)
|
$ | 409.4 | 7.28 | % | 1.33 | % | 5.95 | % | ||||||||
|
March 31, 2012
(2)
|
$ | 396.4 | 7.59 | % | 1.01 | % | 6.58 | % | ||||||||
|
December 31, 2011
|
$ | 372.9 | 7.17 | % | 0.97 | % | 6.20 | % | ||||||||
|
September 30, 2011
|
$ | 369.8 | 8.04 | % | 0.89 | % | 7.15 | % | ||||||||
|
June 30, 2011
|
$ | 341.7 | 7.59 | % | 0.94 | % | 6.65 | % | ||||||||
|
March 31, 2011
|
$ | 310.2 | 4.76 | % | 1.08 | % | 3.68 | % | ||||||||
|
December 31, 2010
|
$ | 318.0 | 4.98 | % | 1.45 | % | 3.53 | % | ||||||||
|
(1)
|
Our Average Interest Earning Assets is calculated each quarter as the daily average balance of our Interest Earning Assets for the quarter, excluding unrealized gains and losses.
|
|
(2)
|
Average Interest Earning Assets for the quarter excludes all Consolidated K-Series assets other than the Consolidated K-Series’ securities actually owned by us.
|
|
(3)
|
Our Weighted Average Cash Yield on Interest Earning Assets was calculated by dividing our annualized interest income from Interest Earning Assets for the quarter by our average Interest Earning Assets for the quarter.
|
|
(4)
|
Our Cost of Funds was calculated by dividing our annualized interest expense from our Interest Earning Assets for the quarter by our average financing arrangements, portfolio investments and Residential CDOs for the quarter.
|
|
(5)
|
Net Interest Spread is the difference between our Weighted Average Cash Yield on Interest Earning Assets and our Cost of Funds.
|
|
Quarter Ended
|
Agency
ARMs
|
Agency
Fixed Rate
|
Agency
IOs
|
Non-Agency
RMBS
|
Residential Securitizations
|
Weighted Average
for Overall Portfolio
|
||||||||||||||||||
|
September 30, 2012
|
17.5 | % | 2.0 | % | 19.2 | % | 15.1 | % | 4.6 | % | 15.1 | % | ||||||||||||
|
June 30, 2012
|
24.8 | % | N/A | 19.4 | % | 15.2 | % | 7.4 | % | 16.6 | % | |||||||||||||
|
March 31, 2012
|
18.1 | % | N/A | 19.6 | % | 13.3 | % | 8.1 | % | 16.6 | % | |||||||||||||
|
December 31, 2011
|
16.9 | % | N/A | 19.5 | % | 12.6 | % | 5.2 | % | 15.8 | % | |||||||||||||
|
September 30, 2011
|
16.6 | % | N/A | 10.1 | % | 14.7 | % | 10.2 | % | 10.8 | % | |||||||||||||
|
June 30, 2011
|
19.3 | % | N/A | 8.0 | % | 11.2 | % | 8.4 | % | 8.8 | % | |||||||||||||
|
March 31, 2011
|
16.5 | % | N/A | 10.4 | % | 20.8 | % | 7.0 | % | 9.6 | % | |||||||||||||
|
December 31, 2010
|
22.6 | % | N/A | N/A | 18.4 | % | 11.5 | % | 13.8 | % | ||||||||||||||
|
For the
Three Months Ended
September 30, 2012
|
For the
Three Months Ended
September 30, 2011
|
For the
Nine Months Ended
September 30, 2012
|
For the
Nine Months Ended
September 30, 2011
|
|||||||||||||||||||||||||||||
|
Amounts
|
Per Share
|
Amounts
|
Per Share
|
Amounts
|
Per Share
|
Amounts
|
Per Share
|
|||||||||||||||||||||||||
|
Net Income (Loss) Attributable to Common Stockholders - GAAP
|
$ | 7,913 | $ | 0.30 | $ | (15 | ) | $ | — | $ | 18,889 | $ | 1.01 | $ | 6,668 | $ | 0.67 | |||||||||||||||
|
Adjustments:
|
||||||||||||||||||||||||||||||||
|
Unrealized net losses on investment securities and related hedges
|
1,876 | 0.07 | 8,027 | 0.72 | 2,577 | 0.14 | 8,762 | 0.87 | ||||||||||||||||||||||||
|
Unrealized net gains on multi-family loans and debt held in securitization trusts
|
(762 | ) | (0.03 | ) | — | — | (4,990 | ) | (0.27 | ) | — | — | ||||||||||||||||||||
|
Net income attributable to common stockholders excluding unrealized gains and losses
|
$ | 9,027 | $ | 0.34 | $ | 8,012 | $ | 0.72 | $ | 16,476 | $ | 0.88 | $ | 15,430 | $ | 1.54 | ||||||||||||||||
|
Carrying Value
|
Coupons(1)
|
Yield(1)
|
CPR(1)
|
|||||||||||||
|
Agency ARMs
|
$
|
289,978
|
3.03
|
%
|
2.14
|
%
|
17.5
|
%
|
||||||||
|
Agency Fixed Rate RMBS
|
$
|
276,846
|
3.20
|
%
|
2.42
|
%
|
2.0
|
%
|
||||||||
|
Agency IOs
|
$
|
77,538
|
5.86
|
%
|
12.82
|
%
|
19.2
|
%
|
||||||||
|
CMBS (2)
|
$
|
111,255
|
0.10
|
%
|
12.78
|
%
|
N/A
|
|||||||||
|
Residential Securitized Loans
|
$
|
193,905
|
2.96
|
%
|
2.90
|
%
|
4.6
|
%
|
||||||||
|
CLOs
|
$
|
29,637
|
4.43
|
%
|
40.54
|
%
|
N/A
|
|||||||||
|
(1)
|
Coupons, yields and CPRs are based on third quarter 2012 weighted average balances. Yields are calculated on amortized cost basis.
|
|
(2)
|
CMBS carrying value, coupons and yield calculations are based on the underlying CMBS that are actually owned by the Company and do not include the other consolidated assets and liabilities of the Consolidated K-Series not owned by the Company.
|
|
|
·
|
On May 25, 2012, we entered into an underwriting agreement relating to the offer and sale of up to 3,162,500 shares of our common stock (including 412,500 shares issuable pursuant to an over-allotment option) at a public offering price of $6.65 per share. On May 31, 2012, we closed on the issuance of 3,162,500 shares to the underwriter, resulting in total net proceeds to us of $20.0 million after deducting the underwriting discount and offering expenses payable by us.
|
|
|
·
|
On July 17, 2012, we entered into an underwriting agreement relating to the offer and sale of up to 5,175,000 shares of our common stock (including 675,000 shares that were issuable pursuant to an over-allotment option) at a public offering price of $6.70 per share. On July 17, 2012, we closed on the issuance of 5,175,000 shares of common stock to the underwriter (including the 675,000 over-allotment option shares), resulting in total net proceeds of $33.1 million after deducting the underwriting discount and offering expenses payable by us.
|
|
|
·
|
On August 16, 2012, we entered into an underwriting agreement relating to the offer and sale of up to 11,500,000 shares of our common stock (including 1,500,000 shares that were issuable pursuant to an option to purchase additional shares) at a public offering price of $6.73 per share. On August 21, 2012, we closed on the issuance of 10,000,000 shares of common stock to the underwriter, resulting in total net proceeds of $64.9 million after deducting the underwriting discount and offering expenses payable by us. On September 4, 2012, we closed on the issuance of 1,500,000 additional shares pursuant to the option granted to the underwriters, resulting in total net proceeds of approximately $9.8 million before offering expenses payable by us.
|
|
·
|
Interest rate risk
|
|
|
|
·
|
Liquidity risk
|
|
|
·
|
Prepayment risk
|
|
|
·
|
Credit risk
|
|
|
·
|
Fair value risk
|
|
Changes in Net Interest Income
|
||||
|
Changes in Interest Rates
|
Changes in Net Interest
Income
|
|||
|
+200
|
$
|
5,078
|
||
|
+100
|
$
|
5,250
|
||
|
-100
|
$
|
(12,449
|
)
|
|
|
Market Value Changes
|
||||||
|
Changes in
Interest Rates
|
Changes in
Market Value
|
Net
Duration
|
||||
|
(Amounts in thousands)
|
||||||
|
+200
|
$
|
(7,571)
|
2.20 years
|
|||
|
+100
|
$
|
(397)
|
1.12 years
|
|||
|
Base
|
—
|
0.41 years
|
||||
|
-100
|
$
|
(8,457)
|
(0.48) years
|
|||
|
NEW YORK MORTGAGE TRUST, INC.
|
|||
|
Date: November 9, 2012
|
By:
|
/s/ Steven R. Mumma
|
|
|
Steven R. Mumma
|
|||
|
Chief Executive Officer and President
|
|||
|
(Principal Executive Officer)
|
|||
|
Date: November 9, 2012
|
By:
|
/s/ Fredric S. Starker
|
|
|
Fredric S. Starker
|
|||
|
Chief Financial Officer
|
|||
|
(Principal Financial and Accounting Officer)
|
|||
|
Exhibit
|
Description
|
|
|
3.1(a)
|
Articles of Amendment and Restatement of New York Mortgage Trust, Inc. (Incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form S-11 as filed with the Securities and Exchange Commission (Registration No. 333-111668), effective June 23, 2004).
|
|
|
3.1(b)
|
Articles of Amendment of the Registrant (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on October 4, 2007 (File No. 001-32216)).
|
|
|
3.1(c)
|
Articles of Amendment of the Registrant (Incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed on October 4, 2007 (File No. 001-32216)).
|
|
|
3.1(d)
|
Articles of Amendment of the Registrant (Incorporated by reference to Exhibit 3.1(d) to the Company’s Current Report on Form 8-K filed on May 16, 2008 (File No. 001-32216)).
|
|
|
3.1(e)
|
Articles of Amendment of the Registrant (Incorporated by reference to Exhibit 3.1(e) to the Company’s Current Report on Form 8-K filed on May 16, 2008 (File No. 001-32216)).
|
|
|
3.1(f)
|
Articles of Amendment of the Registrant (Incorporated by reference to Exhibit 3.1(f) to the Company’s Current Report on Form 8-K filed on June 15, 2009 (File No. 001-32216)).
|
|
|
3.1(g)
|
Certificate of Notice, dated May 4, 2012 (Incorporated by reference to Exhibit 3.1(g) to the Company’s Quarterly Report on Form 10-Q filed on May 4, 2012 (File No. 001-32216)).
|
|
|
3.2
|
Bylaws of New York Mortgage Trust, Inc., as amended (Incorporated by reference to Exhibit 3.2 to the Company’s Annual Report on Form 10-K filed on March 4, 2011 (File No. 001-32216)).
|
|
|
4.1
|
Form of Common Stock Certificate. (Incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form S-11 as filed with the Securities and Exchange Commission (Registration No. 333-111668), effective June 23, 2004).
|
|
|
4.2(a)
|
Junior Subordinated Indenture between The New York Mortgage Company, LLC and JPMorgan Chase Bank, National Association, as trustee, dated September 1, 2005. (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on September 6, 2005).
|
|
|
4.2(b)
|
Parent Guarantee Agreement between New York Mortgage Trust, Inc. and JPMorgan Chase Bank, National Association, as guarantee trustee, dated September 1, 2005. (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on September 6, 2005 (File No. 001-32216))
|
|
|
4.3(a)
|
Junior Subordinated Indenture between The New York Mortgage Company, LLC and JPMorgan Chase Bank, National Association, as trustee, dated March 15, 2005. (Incorporated by reference to Exhibit 4.3(a) to the Company's Quarterly Report on Form 10-Q filed on August 9, 2012 (File No. 001-32216))
|
|
|
4.3(b)
|
Parent Guarantee Agreement between New York Mortgage Trust, Inc. and JPMorgan Chase Bank, National Association, as guarantee trustee, dated March 15, 2005. (Incorporated by reference to Exhibit 4.3(b) to the Company's Quarterly Report on Form 10-Q filed on August 9, 2012 (File No. 001-32216))
Certain instruments defining the rights of holders of long-term debt securities of the Registrant and its subsidiaries are omitted pursuant to Item 601(b)(4)(iii) of Regulation S-K. The Registrant hereby undertakes to furnish to the SEC, upon request, copies of any such instruments.
|
|
|
4.4(a)
|
Articles Supplementary Establishing and Fixing the Rights and Preferences of Series A Cumulative Redeemable Convertible Preferred Stock of the Company (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on January 25, 2008 (File No. 001-32216)).
|
|
4.4(b)
|
Form of Series A Cumulative Redeemable Convertible Preferred Stock Certificate (Incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed on January 25, 2008 (File No. 001-32216)).
|
|
|
4.4(c)
|
Articles Supplementary Reclassifying Series A Cumulative Redeemable Convertible Preferred Stock as Preferred Stock (Incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K filed on February 1, 2012 (File No. 001-32216)).
|
|
|
10.1
|
Underwriting Agreement, dated as of May 25, 2012, between New York Mortgage Trust, Inc. and Ladenburg Thalmann & Co., Inc. (Incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed on July 17, 2012 (File No. 001-32216)).
|
|
|
10.2
|
Underwriting Agreement, dated August 16, 2012, by and between New York Mortgage Trust, Inc. and Deutsche Bank Securities Inc. (Incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K as filed August 21, 2012 (File No. 001-32216)).
|
|
|
31.1
|
Section 302 Certification of Chief Executive Officer.*
|
|
|
31.2
|
Section 302 Certification of Chief Financial Officer.*
|
|
|
32.1
|
Section 906 Certification of Chief Executive Officer and Chief Financial Officer.*
|
|
| 101.INS | XBRL Instance Document *** | |
| 101.SCH | XBRL Taxonomy Extension Schema Document *** | |
| 101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document *** | |
| 101.DEF | XBRL Taxonomy Extension Definition Linkbase Document *** | |
| 101.LAB | XBRL Taxonomy Extension Label Linkbase Document *** | |
| 101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document *** |
|
*
|
Filed herewith.
|
||
|
**
|
Furnished herewith. Such certification shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
|
|
***
|
Pursuant to applicable securities laws and regulations, the Company is deemed to have complied with the reporting obligation relating to the submission of interactive data files in such exhibits and is not subject to liability under any anti-fraud provisions of the federal securities laws as long as the Company has made a good faith attempt to comply with the submission requirements and promptly amends the interactive data files after becoming aware that the interactive data files fails to comply with the submission requirements. Users of this data are advised that, pursuant to Rule 406T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|